| Page | |
|---|---|
| CHARITY INFORMATION. | |
| TRUSTEES ANNUAL REPORT | |
| INDEPENDENT EXAMINERS REPORT. |
|
| STATEMENT OF FINANCIAL ACTIVITIES . | |
| BALANCE SHEET. | |
| NOTES TO THE ACCOUNTS .. | .....10 |
| DEPARTMENTAL ANALYSES. |
.....14 |
| Incoming Resources | Unrestricted | Restricted | Expendable | Totals | Unrestricted | Restricted | Expendable | Totals | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Funds | Funds | Endowment | 31/3/2021 | Funds | Funds | Endowment | 31/03/2020 | |||
| Funds | Funds | |||||||||
| Note | f | |||||||||
| Donations and gifts |
18,747 | 18,747 | 20,586 | 20,586 | ||||||
| Fees | 5,374 | 5,374 | 6,848 | 6,848 | ||||||
| Other Contributions | 229 | 229 | ||||||||
| Furlough Grants |
7,135 | 7,135 | 405 | 405 | ||||||
| Investment Income |
6,342 | 6,342 | 3,195 | 3,195 | ||||||
| Investment Gains/(Loss) |
22,683 | 22,683 | (15,195) | (15,195) | ||||||
| Total resources incoming |
31 256 | 29,025 | 60 281 | 28 068 | 12000 | 16,068 | ||||
| Resources Expended | ||||||||||
| Luncheon club |
10,842 | 10,842 | 7,214 | 7,214 | ||||||
| Minibus service |
10,289 | 10,289 | 6,595 | 6,595 | ||||||
| Computer Club |
50 | 50 | 243 | 243 | ||||||
| Help at Home | 7,070 | 7,070 | 3,469 | 3,469 | ||||||
| Christmas Party |
382 | 382 | ||||||||
| Administration | 26,289 | 26,289 | 9,682 | 9,682 | ||||||
| Total resources expended |
54 540 | 54 540 | 27 585 | 27,585 | ||||||
| Net Income resources/ (resources expended) |
(23,284) | 29,025 | 5,741 | 483 | (12,000) | (11,517) | ||||
| Gross transfer between |
Funds | 21,342 | (21,342) | (11,805) | 11,805 | |||||
| Extraordinary Item —Transfers from old charity |
28,233 | 500 | 175,847 | 204,580 | ||||||
| Funds brought forward I April 2020 |
at | 16,911 | 500 | 175,652 | 193,063 | |||||
| Funds carried forward at 31 March 2021 |
f.14,969 | f500 | f.183,335 | f198,804 | f16,911 | f500 | f175,652 | f193,063 |
| S AT 31MARCH | 202 | 1 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Unrestricted Funds |
Restricted Funds |
Expendable Endowment Funds |
Total Funds |
Unrestricted Funds |
Restricted Funds |
Expendable Endowment Funds |
Total | Funds | ||||
| Note | 3I/3/202 I |
3I/3/2020 | ||||||||||
| FIXEDASSETS | ||||||||||||
| Tangible Assets | 8,153 | 8,153 | 13,407 | 13,407 | ||||||||
| Investments | 183,335 | 183,335 | 175,652 | 175,652 | ||||||||
| Total Fixed Assets | 8,153 | 183,335 | 191,488 | 13,407 | 175,652 | 189,059 | ||||||
| CURRENT ASSETS | ||||||||||||
| Debtors | 1,205 | 1,205 | 1,240 | 1,240 | ||||||||
| Cash at bank and in | hand | 6,305 | 500 | 6,805 | 2,992 | 500 | 3,857 | |||||
| Total Current Assets | 7,510 | 500 | 8,010 | 4,192 | 500 | 5,097 | ||||||
| LIABILITIES: | ||||||||||||
| Creditors: Amounts within one year |
falling due | 694 | 694 | 1,093 | 1,093 | |||||||
| Net Current Assets | 6,816 | 500 | 7,316 | 3,504 | 500 | 4,004 | ||||||
| Net Assets | f.14,969 | f500 | f183,335 | f198,804 | 16,911 | 500 | f175,652 | f.193,063 | ||||
| THE FUNDS OFTHE | ||||||||||||
| CHARITY: | ||||||||||||
| Expendable Endowment |
Funds | 10 | 183,335 | 183,335 | 175,652 | 175,652 | ||||||
| Unrestricted Funds |
10 | 14,969 | 14,969 | 16,911 | 16,911 | |||||||
| Restricted Funds |
500 | 500 | 500 | 500 | ||||||||
| Total Charity Funds |
f14,969 | f500 | f183,335 | f198,804 | f,16,91 I | f500 | f175,652 | f193,063 | ||||
| and signed on its behalf | by | |||||||||||
| Mrs R Bishop - Chair | Ms Maroulla | Sullivan —Hon. | Treasurer | ,.. ..~!./.. | 2021 |
| 31/3/2021 | 31/3/2020 | |
|---|---|---|
| Salaries and Pension Contributions | 33,832 | 15,787 |
| Social Security Costs | 33 | |
| Total | f33,865 | f15,787 |
| 31/3/2021 | 3 | I/3/2020 |
|---|---|---|
| 400 | 400 |
| ixed Assets | |||||
|---|---|---|---|---|---|
| Minibus | IT | Total | |||
| Equipment | |||||
| Cost or estimated | cost at I April 2020 | 35,746 | 744 | 36,490 | |
| Disposals | (744) | (744) | |||
| Additions | 840 | 840 | |||
| At 31 March 2021 | 35,746 | 840 | 36,586 | ||
| Accumulated depreciation at I April 2020 |
22,339 | 744 | 23,083 | ||
| On Disposals | (744) | (744) | |||
| Charge for the year | 5,956 | 138 | 6,094 | ||
| At 31 March 2020 | 28,295 | 138 | 28,433 | ||
| Net book value at | 31 March 2021 | X7,451 | I702 | f8,153 | |
| Net book value at | 31 March 2020 | f13,407 | f13,407 |
| Carrying | (market) value at | I April | 175,652 | ||
|---|---|---|---|---|---|
| 2020 | |||||
| Transfer | to Lloyds Bank | (15,000) | |||
| Transfer | from Lloyds Bank | ||||
| Less: net surplus on revaluation |
22,683 | ||||
| Carrying 2021 |
(market) value at | 31 March | 8183,335 | ||
| Analysis | ofInvestments | ||||
| Market | value | Income from | |||
| at year end | investments | ||||
| for the period | |||||
| Investments listed on a recognised |
|||||
| stock exchange or held in common | |||||
| investment funds, open ended |
183,335 | 6,342 | |||
| investment companies, unit |
trusts or | ||||
| other collective investment | schemes | ||||
| 8183,335 | f6,342 | ||||
| Material | Investment Holding |
||||
| Investment Held |
COIF investment | Fund | |||
| Market Value | X | I00,541 | |||
| Current | Liabilities | ||||
| 31/3/2021 | 31/3/2020 | ||||
| E | |||||
| Creditors | 228 | ||||
| Accruals | 652 | 637 | |||
| Social Security | 42 | 228 | |||
| 8694 | ZI,093 |
| nalysis | ofFund Assets and | Liabilities | |||
|---|---|---|---|---|---|
| Expendable | |||||
| Unrestricted | Restricted | Endowment | |||
| Funds | Funds | Funds | Total | ||
| Tangible | Fixed Assets | 8,153 | 8, 153 | ||
| Fixed Asset Investment | 183,335 | 183,335 | |||
| Current | Assets | 7,510 | 500 | 8,010 | |
| Current | Liabilities | (694) | (694) | ||
| Z)4,969 | f500 | 2183335 | f.198804 |
| 31/3/2021 | 31/3/2020 | |||
|---|---|---|---|---|
| Luncheon | ||||
| Fees Received | (2,866) | (4,228) | ||
| Christmas Fund |
(131) | |||
| Staff Costs | 8, 174 | 3,596 | ||
| Staff Costs - Covid 19& | Furlough | 353 | ||
| Furlough Grants |
(4,796) | (279) | ||
| Pension Costs | 49 | |||
| Pension Costs - Furlough | Grants | (4) | ||
| Mileage | 79 | |||
| Supplies | 1,725 | 1,736 | ||
| Equipment | ill | 23 | ||
| Special Occasions | 9 | 33 | ||
| Miscellaneous Expenses |
21 | |||
| Room Hire | 823 | 1,607 | ||
| 3,180 | 2,855 | |||
| Minibus | ||||
| Donations | ||||
| Fares:Lunchclub | & Shopping | (55) | (1,271) | |
| Fares:Outings | (159) | |||
| Staff Costs | 1,416 | 1,249 | ||
| Staff Costs —Covid 19& | Furlough | 118 | ||
| Furlough Grants |
(1,233) | (93) | ||
| Pension Costs | 17 | |||
| Pension Costs - Furlough | Grants | (1) | ||
| Fuel | 116 | 893 | ||
| Parking | 253 | |||
| Cleaning | 69 | 80 | ||
| Maintenance and |
Repairs | 1,582 | 129 | |
| Insurance and Car Tax |
765 | 356 | ||
| Mobile Phone | 60 | 30 | ||
| Miscellaneous | 58 | 52 | ||
| DBSChecks | 50 | 65 | ||
| Driver Training | 270 | |||
| Breakdown Cover |
217 | 199 | ||
| Depreciation | 5,956 | 2,978 | ||
| 9,001 | 5, 165 |
| 3 I/3/2021 | 31/3/2020 | |||
|---|---|---|---|---|
| Administration | ||||
| Donations Received - Unsolicited |
(8,747) | (991) | ||
| Legacies & Bequests | (10,000) | (20.000) | ||
| Investment Income |
(6,342) | (3,195) | ||
| Investment Losses/(Gains) |
(22,683) | 15,195 | ||
| Staff Costs | 17,941 | 7,265 | ||
| Staff Costs —Covid 19 | 563 | |||
| Furlough Grants |
(285) | |||
| Pension Costs | 102 | |||
| StaffCosts Parking &Mileages | 5 | 39 | ||
| Public Liability Insurance |
405 | 205 | ||
| Telephone and Postage |
386 | lll | ||
| Home Office Use | 392 | 204 | ||
| Office supplies | 147 | 53 | ||
| Website and ITCosts | 381 | 187 | ||
| Room Hire | 30 | |||
| Stationery, Photocopying |
and Printing | 45 | 14 | |
| Accountancy and Professional |
Fees | 400 | 400 | |
| Refreshments | 5 | 38 | ||
| Training | 179 | |||
| DBSChecks | 50 | |||
| Gifts | 72 | 25 | ||
| Donations | 774 | 24 | ||
| Miscellaneous Expenses |
37 | |||
| Covid 19Supplies | 5,161 | 193 | ||
| Depreciation | 138 | |||
| (21,768) | 691 | |||
| Help at Home | ||||
| Fees Received | (2,453) | (720) | ||
| Staff Costs | 6,334 | 2,810 | ||
| Staff Costs —Covid 19& | Furlough | 34 | ||
| Furlough Grants |
(821) | (27) | ||
| Pension Costs | 36 | |||
| Pension Costs —Furlough | Grant | (I) | ||
| Home Office Use | 172 | 104 | ||
| Mobile | 210 | 85 | ||
| Mileage | 335 | 310 | ||
| Parking | 17 | |||
| DBSChecks | (44) | 56 | ||
| Cafe | 2 | |||
| Telephone &Postage | 41 | 40 | ||
| Printing and Photocopying |
22 | 3 | ||
| 3,796 | 2,749 |
| 31/3/2021 | 31/3/2020 | |||
|---|---|---|---|---|
| Christmas | Party | |||
| Donations | Received (unsolicited) | |||
| Raffle | (98) | |||
| Christmas | Presents | 98 | ||
| Christmas | Cards | 4 | ||
| Entertainment | 250 | |||
| Decorations | 22 | |||
| Refreshments | 8 | |||
| 284 | ||||
| Computer | Club | |||
| Fees Received | (470) | |||
| Parking | 19 | |||
| Telephone | and Postage | 3 | ||
| Room Hire | 158 | |||
| Broadband | 50 | |||
| Expenses | 63 | |||
| 50 | (227) |