OpenCharities

This text was generated using OCR and may contain errors. Check the original PDF to see the document submitted to the regulator.

2021-03-31-accounts

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)