| 31.12.21 | 31.12.20 | |||||||
|---|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | |||||
| Notes | fundf | fund | funds E |
funds E |
||||
| INCOME | AND ENDOWIIENTS | FROM | ||||||
| .Donations | and legacies | 14,732 | 209,810 | 224,542 | 97,972 | |||
| Investment | income | 62 | ||||||
| Total | 14,738 | 209,810 | 224,548 | 98,034 | ||||
| EXPENDITURE ON | ||||||||
| Charitable | activities | |||||||
| Projects | 51,519 | 135,181 | 186,700 | 140,562 | ||||
| NET INCOME/(EXPENDITURE) | (36,781) | 74,629 | 37,848 | (42,528) | ||||
| RECONCILIATION | OF FUNDS | |||||||
| Total funds brought | forward | 206,087 | 87,999 | 294,086 | 336,614 | |||
| TOTAL FUNDS CARRIED FORWARD | 169,306 | 162,628 | 331,934 | 294,086 |
| 31.12.21 | 31.12.20 | |||||||
|---|---|---|---|---|---|---|---|---|
| ' | Unrestricted | ' | Restricted | Total | Total | |||
| fund | fund | funds | funds | |||||
| Notes | E | E | ||||||
| CURRENT ASSETS | ||||||||
| Cash at bank and | in hand | 175,653 | 162,628 | 338,281 | 301,566 | |||
| CREDITORS | ||||||||
| Amounts falling due within one year |
(6,347) | (6,347) | (7,460) | |||||
| NET CURRENT ASSETS | 169,306 | 162,628 | 331,934 | 294,066 | ||||
| TOTAL ASSETS | LESSCURRENT LIABILITIES | 169,306 | 162,628 | 331,934 | 294,066 | |||
| NET ASSETS | 169,306 | 162,628 | 331,934 | 294,086 | ||||
| FUNDS | 10 | |||||||
| Unrestricted funds |
169,306 | 206,067 | ||||||
| Restricted funds |
162,628 | 87,999 | ||||||
| TOTAL FUNDS | 331,934 | 294,086 |
| 2. | DONATIONS AND LEGACIES |
DONATIONS AND LEGACIES |
DONATIONS AND LEGACIES |
DONATIONS AND LEGACIES |
||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 31.12.21 | 31.12.20 | |||||||||||
| f | f | |||||||||||
| Donations | 209,810 | 30,335 | ||||||||||
| Contribution to |
operating | cost | 14,732 | 67,637 | ||||||||
| 224,542 | 97,972 | |||||||||||
| Contributions | to operating costs | |||||||||||
| 31.12.21 | 31.12.20 | |||||||||||
| ICMIF | 14,732 | 63,752 | ||||||||||
| CARD | 3,885 | |||||||||||
| 14,732 | 67,637 | |||||||||||
| 3. | INVESTMENT INCOME | |||||||||||
| 31.12.21 | 31.12.20 | |||||||||||
| f | f | |||||||||||
| Deposit account | interest | 6 | 62 | |||||||||
| 4. | NET INCOME/(EXPENDITURE) | |||||||||||
| Net income/(expenditure) | is stated after | charging/(crediting): | ||||||||||
| 31.12.21 | 31.12.20 | |||||||||||
| f | ||||||||||||
| Auditors' remuneration |
2,000 | 2,000 | ||||||||||
| Auditors' remuneration |
for non audit work | 2,500 | 2,500 | |||||||||
| 5. | TRUSTEES' REMUNERATION | AND BENEFITS | ||||||||||
| There were no | trustees' | remuneration | or | other benefits | for the year ended | 31 December | 2021 nor for the y |
|||||
| ended 31 December | 2020. | |||||||||||
| Trustees' expenses | ||||||||||||
| During the year | trustees | were reimbursed | for any expenses | incurred. | ||||||||
| ' | ||||||||||||
| 6. | STAFF COSTS | |||||||||||
| The average monthly |
number of | employees | during the year | was as follows: | ||||||||
| 31.12.21 | 31.12.20 | |||||||||||
| Employees Consultant |
1 1 |
21. |
| COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES - DECEMBER | COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES - DECEMBER | COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES - DECEMBER | COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES - DECEMBER | 2020 | ||
|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | ||||
| fund | fund F |
fundsf | ||||
| INCOME AND ENDOWMENTS | FROM | |||||
| Donations and legacies |
67,637' | 30,335 | 97,972 | |||
| Investment income |
62 | 62 | ||||
| Total | 67,699 | 30,335 | 98,034 | |||
| EXPENDITURE ON | ||||||
| Charitable activities |
||||||
| Projects | 53,338 | 87,224 | 140,562 | |||
| NET INCOME/(EXPENDITURE) | 14,361 | (56,889) | (42,528) | |||
| RECONCILIATION OF FUNDS' |
||||||
| Total funds brought | forward | 191,726 | 144,888 | 336,614. | ||
| TOTAL FUNDS CARRIED FORWARD | 206,087 | 87,999 | 294,086 | |||
| 8. | TANGIBLE FIXEDASSETS | |||||
| Computer | ||||||
| equipment | ||||||
| F | ||||||
| COST | ||||||
| At 1 January 2021 and | 31 December 2021 | |||||
| DEPRECIATION | ||||||
| At 1 January 2021 and | 31 December 2021 | |||||
| NET BOOK VALUE | ||||||
| At 31 December 2021 | ||||||
| At 31 December 2020 |
| 9. | CREDITORS: AMOUNTS | CREDITORS: AMOUNTS | CREDITORS: AMOUNTS | FALLING DUE WITHIN ONE YEAR | FALLING DUE WITHIN ONE YEAR | FALLING DUE WITHIN ONE YEAR | ||||
|---|---|---|---|---|---|---|---|---|---|---|
| 31.12.21 f |
31.12.20 | |||||||||
| Accrued expenses | 6,347 | 7,480 | ||||||||
| 10. | MOVEMENT | IN FUNDS | ||||||||
| Net | ||||||||||
| movement | At | |||||||||
| At 1.1.21 f |
in funds f |
31.12.21 | ||||||||
| Unrestricted | funds | |||||||||
| General fund | 206,087 | (36,781) | 169,306 | |||||||
| Restricted funds | ||||||||||
| Restricted | 87,999 | 74,629 | 162,628 | |||||||
| TOTAL FUNDS | 294,086 | 37,848 | 331,934 | |||||||
| Net movement | in funds, | included | in the above are as follows: | |||||||
| Incoming | Resources | Movement | ||||||||
| resources F |
expended F |
in funds f |
||||||||
| Unrestricted | funds | |||||||||
| General fund | 14,738 | (51,519) | (36,781) | |||||||
| Restricted funds | ||||||||||
| Restricted | 209,810 | (135,181) | 74,629 | |||||||
| TOTAL FUNDS | 224,548 | (186,700) | 37,848 | |||||||
| Comparatlves | for movement | In | funds | |||||||
| Net | ||||||||||
| movement | At | |||||||||
| At 1.1.20 f |
in funds f |
31.12.20 f |
||||||||
| ' | Unrestricted | funds | ||||||||
| General fund | 191,726 | 14,361 | 206,087 | |||||||
| Restricted funds | ||||||||||
| Restricted | 144,888 | (56,889) | 87,999 | |||||||
| TOTAL FUNDS | 336,614 | (42,528) | 294,086 |
| MOVEMENT | IN FUNDS - c | ontinued | ||||
|---|---|---|---|---|---|---|
| Comparative | net movement | in funds, | included | in the above are as follows: | ||
| Incoming | Resources | Movement | ||||
| resources | expended | in funds | ||||
| Unrestricted | funds | |||||
| General fund |
67,699 | (53,338) | 14,361 | |||
| Restricted funds | ||||||
| Restricted | 30,335 | (87,224) | (56,889) | |||
| TOTAL FUNDS | 98,034 | (140,562) | (42,528) |
| 31.12.21 | 31.12.20 | |||
|---|---|---|---|---|
| F | ||||
| INCOME AND ENDOWMENTS | ||||
| Donations and legacies |
||||
| Donations | 209,810 | 30,335 | ||
| Contribution to operating |
cost | 14,732 | 67,637 | |
| 224,542 | 97,972 | |||
| Investment income |
||||
| Deposit account interest | 62 | |||
| Total incoming resources |
224,548 | 98,034 | ||
| EXPENDITURE | ||||
| Charitable activities |
||||
| Grants to individuals | 134,876 | 87,240 | ||
| Support costs | ||||
| Management | ||||
| Wages | 20,182 | 25,802 | ||
| Social security | 1,603 | (8) | ||
| Pensions | 1,476 | 2,097 | ||
| Medical insurance | 915 | 1,524 | ||
| Advisor | 12,652 | 7,770 | ||
| Staff training | 50 | |||
| Sundries | 105 | |||
| Accountancy | 2,950 | 2,500 | ||
| Telephone &internet |
343 | 394 | ||
| Postage &stationery | 263 | |||
| Software | 167 | 167 | ||
| Website development | 193 | 49 | ||
| Professional fees |
5,433 | 6,012 | ||
| Foreign exchange gains | &losses | ' 164 | 1,036 | |
| Management liability insurance |
800 | 800 | ||
| 46,928 | '48,511 | |||
| Finance | ||||
| Bank charges | 396 | 311 | ||
| Governance costs | ||||
| Auditors' remuneration |
2,000 | 2,000 | ||
| Auditors' remuneration |
for non audit work | 2,500 | 2,500 | |
| 4,500 | 4,500 | |||
| Total resources expended | 186,700 | 140,562 | ||
| Net income/(expenditure) | 37,848 | (42,528) |