OpenCharities

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

2021-12-31-accounts

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)