| Page | Page | |||
|---|---|---|---|---|
| Report ofthe Trustees | 1 | to | 4 | |
| Independent Examiner's Report |
||||
| Statement of Financial | Activities | |||
| Statement of Financial | Position | 7 | to | 8 |
| Notes to the Financial | Statements | 9 | to | 15 |
| Detailed Statement of | Financial Activities | 16 | to | 17 |
| 2021 | 2020 | |||||||
|---|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | |||||
| fund | funds | funds | funds | |||||
| as restated | ||||||||
| Notes | I | |||||||
| INCOME AND ENDOWMENTS | FROM | |||||||
| Donations and legacies |
290,354 | 30,000 | 320,354 | 69,310 | ||||
| Investment income |
156 | 156 | 78 | |||||
| Total | 290,510 | 30,000 | 320,510 | 69,388 | ||||
| EXPENDITURE ON | ||||||||
| Raising funds | 7,872 | 2,223 | 10,095 | 4,517 | ||||
| Other | 55~005 | 17g298 | 72~303 | 42,595 | ||||
| Total | 62g877 | 19/521 | 82~398 | 47,112 | ||||
| NET INCOME | 227/633 | 10~479 | 238~112 | 22,276 | ||||
| Transfers between | funds | 12 | (14,065) | 14,065 | ||||
| Net movement ln funds |
213r568 | 24~544 | 238~112 | 22,276 | ||||
| RECONCILIATION | OF FUNDS | |||||||
| Total funds brought As previously reported Prior year adjustment |
forward | 8 | 125,999 (48,319) |
125,999 (48,319) |
55,404 | |||
| As restated | 77,680 | 77,680 | 55,404 | |||||
| TOTAL FUNDS CARRIED FORWARD | 291,248 | 24,544 | 315,792 | 77,680 |
| 2021 | 2020 | ||||||
|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | ||||
| fund | funds | funds | funds | ||||
| Notes | I | as restated 6 |
|||||
| FIXEDASSETS | |||||||
| Tangible assets | 9 | 8,123 | 21,558 | 29,681 | 9,594 | ||
| CURRENT ASSETS | |||||||
| Debtors Cash at bank and |
in hand | 10 | 8,250 277,077 |
2,986 | 8,250 280,063 |
68,086 | |
| 285,327 | 2,986 | 288,313 | 68,086 | ||||
| CREDITORS | |||||||
| Amounts falling due within |
one year | 11 | (2,202) | (2,202) | |||
| NET CURRENT ASSETS | 283,125 | 2,986 | 286,111 | 68,086 | |||
| TOTAL ASSETS LESSCURRENT | |||||||
| LIABILITIES | 291I248 | 24~544 | 315~792 | 77,680 | |||
| NET ASSETS | 291,248 | 24,544 | 315,792 | 77,680 | |||
| FUNDS | |||||||
| Unrestricted funds |
291,248 | 77,680 | |||||
| Restricted funds |
24,544 | ||||||
| TOTAL FUNDS | 315,792 | 77,680 |
| 2021 | 2020 | |||||
|---|---|---|---|---|---|---|
| as | ||||||
| restated | ||||||
| Support | 2 | |||||
| No employees | received emoluments | in excess of 860,000. | ||||
| COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES | ||||||
| Unrestricted | ||||||
| fund | ||||||
| as restated | ||||||
| 6 | ||||||
| INCOME AND | ENDOWMENTS | FROM | ||||
| Donations and |
legacies | 69,310 | ||||
| Investment income |
78 | |||||
| Total | 69,388 | |||||
| EXPENDITURE ON | ||||||
| Raising funds | 4,517 | |||||
| Other | 42,595 | |||||
| Total | 47,112 | |||||
| NET INCOME | 22,276 | |||||
| RECONCILIATION | OF FUNDS | |||||
| Total funds brought forward | 55,404 | |||||
| TOTAL FUNDS CARRIED FORWARD | 77,680 |
| TANGIBLE FIXEDAS | SE | TS | ||||
|---|---|---|---|---|---|---|
| Flxtul es | ||||||
| and | Motor | Computer | ||||
| fittings I |
vehicles I |
equipment I |
Totals I |
|||
| COST | ||||||
| At 1 April 2020 Additions |
2,188 436 |
10,935 24,065 |
684 | 13,123 25,185 |
||
| At 31 March 2021 | 2,624 | 35,000 | 684 | 38,308 | ||
| DEPRECIATION | ||||||
| At 1 April 2020 Charge for year |
228 499 |
3,301 4,416 |
183 | 3,529 5,098 |
||
| At 31 March 2021 | 727 | 7,717 | 183 | 8,627 | ||
| NET BOOK VALUE | ||||||
| At 31 March 2021 | 1,897 | 27,283 | 501 | 29,681 | ||
| At 31 March 2020 | 1,960 | 7,634 | 9,594 | |||
| 10. | DEBTORS: AMOUNTS | FALLING DUE WITHIN ONE YEAR | ||||
| 2021 | 2020 | |||||
| as | ||||||
| restated I |
||||||
| Prepayments and accrued |
income | 8,250 | ||||
| 11. | CREDITORS: AMOUNTS | FALLING DUE WITHIN ONE YEAR | ||||
| 2021 | 2020 | |||||
| as | ||||||
| restated I |
||||||
| Other creditors | 64 | |||||
| Accruals and deferred | income | 2,138 | ||||
| 2,202 |
| 12. | MOVEMENT IN FUNDS | |||||
|---|---|---|---|---|---|---|
| Pdor | Net | Transfers | ||||
| At 1.4.20 | year adjustment |
movement in funds |
between funds |
At 31.3.21 |
||
| E | 5 | 5 | 6 | 5 | ||
| Unrestricted funds |
||||||
| General fund |
125/999 | (48g319) | 227,633 | (14065) | 291g248 | |
| Restricted funds | ||||||
| Restricted asset Restricted operating |
7,493 2,986 |
14,065 | 21,558 2,986 |
|||
| 10,479 | 14,065 | 24,544 | ||||
| TOTAL FUNDS | 125,999 | (48,319) | 238,112 | 315,792 |
| Net movement | in fu | nds, included |
i | n the above are a | s follows: | ||
|---|---|---|---|---|---|---|---|
| Incoming | Resources | Movement | |||||
| resources I |
expended | in funds I |
|||||
| Unrestricted | funds | ||||||
| General fund |
290,510 | (62g877) | 227 633 | ||||
| Restricted funds | |||||||
| Restricted asset Restricted operating |
10,000 20,000 |
(2,507) (17,014) |
7,493 2,986 |
||||
| 30,000 | (19,521) | 10,479 | |||||
| TOTAL FUNDS | 320,510 | (82g398) | 238r112 | ||||
| Comparatives | for | movement | in | funds | |||
| Net | |||||||
| movement | At | ||||||
| At 1.4.19 | in funds | 31.3.20 | |||||
| 5 | 5 | ||||||
| Unrestricted | funds | ||||||
| General fund |
55,404 | 22,276 | 77,680 | ||||
| TOTAL FUNDS | 55,404 | 22,276 | 77,680 |
| Comparative net movemen |
t in |
funds, includ |
ed in th |
e a | bove are | as follows: | ||||
|---|---|---|---|---|---|---|---|---|---|---|
| Incoming | Resources | Movement | ||||||||
| resources f |
expended 6 |
in funds 6 |
||||||||
| Unrestricted funds |
||||||||||
| General fund |
69,388 | (47,112) | 22,276 | |||||||
| TOTAL FUNDS | 69,388 | (47,112) | 22,276 | |||||||
| A current year 12 months | and | prior year 12 months | combined | position is as follows: |
||||||
| Prior | Net | Transfers | ||||||||
| At 1.4.19 6 |
year adjustment 6 movement in funds f |
between funds f |
At 31.3.21 |
|||||||
| Unrestricted funds |
||||||||||
| General fund |
55,404 | (48,319) | 249,909 | (14,065) | 242,929 | |||||
| Restricted funds | ||||||||||
| Restricted asset | 7,493 | 14,065 | 21,558 | |||||||
| Restricted operating |
2,986 | 2,986 | ||||||||
| 10,479 | 14,065 | 24,544 | ||||||||
| TOTAL FUNDS | 55,404 | (48,319) | 260,388 | 267,473 | ||||||
| A current year 12 months |
and | prior year 12 months | combined | net movement | in funds, | included in |
||||
| above are as follows: | ||||||||||
| Incoming | Resources | Movement | ||||||||
| resources I |
expended 6 |
in funds 6 |
||||||||
| Unrestricted funds |
||||||||||
| General fund |
359,898 | (109,989) | 249,909 | |||||||
| Restricted funds | ||||||||||
| Restricted asset Restricted operating |
10,000 20,000 |
(2,507) (17,014) |
7,493 2,986 |
|||||||
| 30,000 | (19,521) | 10,479 | ||||||||
| TOTAL FUNDS | 389,898 | (129,510) | 260,388 |
| 2021 | 2020 | ||||
|---|---|---|---|---|---|
| as restated | |||||
| 5 | 6 | ||||
| INCOME AND | ENDOWMENTS | ||||
| Donations and legacies Donations |
228,848 | 68,931 | |||
| Grants | 90,801 | ||||
| Membership | 705 | 379 | |||
| 320,354 | 69,310 | ||||
| Investment income |
|||||
| Interest receivable | 156 | 78 | |||
| Total incoming | resources | 320,510 | 69,388 | ||
| EXPENDITURE | |||||
| Raising donations Food |
and | legacies | 923 | 640 | |
| Motor expenses Boxes |
4,681 4,491 |
3,877 | |||
| 10,095 | 4,517 | ||||
| Support costs | |||||
| Management Wages Pensions |
40,565 164 |
22,036 | |||
| 40,729 | 22,036 | ||||
| Finance | |||||
| Insurance Telephone Stationery, postage, freight Sundries Bank charges Staff training |
1,864 1,167 823 2,534 1,185 |
2,828 1,230 1,610 132 134 180 |
|||
| Travel 5subsistence | 20 | ||||
| Entertainment | 64 | ||||
| Rent | 11,059 | 8,527 | |||
| Subscriptions Computer expenses Repairs Advertising Clothing Depreciation of tangible |
fixed assets | 412 22 145 442 1,912 5,098 |
24 331 63 557 2,773 |
||
| 26,663 | 18,473 |
| 2021 | 2020 | ||
|---|---|---|---|
| as restated | |||
| 6 | |||
| Finance | |||
| Governance | costs | ||
| Accountancy | and legal fees | 4,911 | 2,086 |
| Total resources | expended | 82,398 | 47,112 |
| Net income | 238,112 | 22,276 |