| Page | |||
|---|---|---|---|
| Trustees' annual report |
|||
| Independent examiner's report |
to the trustees | ||
| Statement of financial activities |
|||
| Slatement of financial position |
|||
| Statement of cash flows |
|||
| Notes to the financial statements | |||
| The following pages do not form | part ofthe | financial statements | |
| Detailed statement of financial |
activities | 14 | |
| Notes to the detailed statement | of financial | activities | 15 |
| Reference | and adm | inistrative | details | |||||
|---|---|---|---|---|---|---|---|---|
| Registered | charily | name | Sunderiand | All | Together | Consortium | CIO | |
| Charity registralton | number | 1182003 | ||||||
| Principal oNce | Southwick Neighbourhood 271-273Southwick Road |
Youth Project | ||||||
| Southwick | ||||||||
| Sunderland | ||||||||
| SR5 2AB | ||||||||
| The Irustees | J Laverick | |||||||
| P McAloor, | ||||||||
| R Oxley | ||||||||
| S Rylance | ||||||||
| Independent | examiner | C Smith | ||||||
| CS Accounting | Limited | |||||||
| 5 McMillan | Close | |||||||
| Saltwell Business |
Park | |||||||
| Low Fell | ||||||||
| Tyne 8, Wear | ||||||||
| NE9 5BF |
| The 8allinger b/f: |
Charitable Trust &National E133,810 |
Lottery Community | Lottery Community | Fund | (Good Vibes &Development) |
|---|---|---|---|---|---|
| Income: | 8241,470 | ||||
| Expenditure: | K271,560 | ||||
| c/f: | 8103,720 | ||||
| Sunderland | City Council HAF |
||||
| income: | 8220,836 | ||||
| Expenditure: | 8220,836 | ||||
| SundeAand b/f: |
City Council Covid-19 Mental 825,000 |
Health and Wellbeing | Support | ||
| Income: | F100,000 | ||||
| Expenditure: | f125,000 | ||||
| Sunderland | City Council Covid Inequalities | Fund | |||
| Income: | 812,500 | ||||
| Expenditure | 812,500 |
| 2022 | 2021 | ||||||
|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | ||||||
| funds | funds | Total funds | Total funds | ||||
| Note | s | 8 | 8 | ||||
| Income and endowments | |||||||
| Donations and legacies Other income |
648,621 | 648,621 | 355,979 4,168 |
||||
| Total income | 648,621 | 648.621 | 360.147 | ||||
| Expenditure | |||||||
| Expenditure on charitable |
activities | 6,7 | 672,745 | 672,745 | 296,937 | ||
| Total expenditure | 672.745 | 672,745 | 296,937 | ||||
| Net (expenditure)/income | and net | ||||||
| movement in funds |
i24,124) | (24,124i | 63,210 | ||||
| Reconciliation of funds |
|||||||
| Total funds brought | forward | 70 | 105,972 | 106,042 | 42,832 | ||
| Total funds carried | forward | 70 | 81,848 | 81,918 | 106,042 |
| 2022 | 2021 | ||||
|---|---|---|---|---|---|
| Current assets | Note | s | |||
| Debtors Cash at bank and |
in hand | 11 | 1,741 184,952 |
199,397 | |
| 186,693 | 199,397 | ||||
| Creditors: amounts | falling due within one year | 12 | 104,775 | 93,355 | |
| Net current assets | 81,918 | 106,042 | |||
| Total assets less current | liabilities | 81,918 | 106,042 | ||
| Net assets | 81,918 | 106,042 | |||
| Funds ofthe charily | |||||
| Restricted funds Unrestricted funds |
81,848 70 |
105,972 70 |
|||
| Total charNy funds | 15 | 81,918 | 106,042 |
| 2022 | 2021 | ||||
|---|---|---|---|---|---|
| Cash flows from operating | actlvNes | s | |||
| Net (expenditure)/income | (24,124( | 63,210 | |||
| Adjustments for: |
|||||
| Accrued (incomel/expenses |
(5,106( | 44,843 | |||
| Changes in: |
|||||
| Trade and other debtors Trade and other creditors |
(1,741 ( 16,526 |
46,589 | |||
| Cash generated from operations |
(14,445( | 154,64? | |||
| Net cash (used in)/from operating |
activities | (14,445'I | 154,642 | ||
| Net (decrease)/increase in Cash and cash equivalents |
cash and cash equivalents at beginning ofyear |
(14,445) 199.397 |
154,642 44.755 |
||
| Cash and cash equivalents | al end | ofyear | 184,952 | 199,397 |
| Donations | |
|---|---|
| Donations | Received |
| Restricted | Total Funds | Restricted | Total Funds |
|---|---|---|---|
| Funds | 2022 | Funds | 2021 |
| K | E | E | |
| 648,621 | 648,621 | 355,979 | 355,979 |
| 5. | Other Incom | e | ||||
|---|---|---|---|---|---|---|
| Restricted | Total Funds | Restricted | Total Funds | |||
| Funds | 2022 | Funds | 2021 | |||
| 5 | E | 5 | ||||
| Other income | 4,168 | 4,i68 | ||||
| 6. | Expenditure | on charitable | activities by fund type |
| Restricted | Total Funds | Restricted | Total Funds | |
|---|---|---|---|---|
| Funds | 2022 | Funds | 2021 | |
| E | ||||
| Direct costs Support costs |
638,238 34,507 |
638,238 34,507 |
259,656 37,281 |
259,656 37,281 |
| 672,745 | 672,745 | 296,937 | 296.937 |
| Expend | iture on charitable |
activities by activity type | |||
|---|---|---|---|---|---|
| Activ ties | |||||
| undertaken | Support | Total funds | Total fund | ||
| directly | costs | 2022 | 2021 | ||
| Direct | costs | 638,238 | E 34,507 |
E 672,745 |
E 296,937 |
| 2022 | 2021 | |||||
|---|---|---|---|---|---|---|
| Fees payable | to the independent | examiner | for: | E | E | |
| Independent | examination | of the | financial | statements | 858 | 858 |
| 2022 | 2021 |
|---|---|
| E | E |
| 1,741 |
| Accruals | arid deferred income | arid deferred income | 104,578 | 92,715 | |
|---|---|---|---|---|---|
| Social security and other taxes | 512 | ||||
| Other creditors | 197 | 128 | |||
| 104,775 | 93,355 | ||||
| 13. | Deterred | tncome | |||
| 2022 | 2021 | ||||
| s | |||||
| Amount | deferred | in year | 64,103 | 47,134 |
| Unrestncte | d funds |
||||||
|---|---|---|---|---|---|---|---|
| At | |||||||
| At | 31 March | 20 | |||||
| I | April 2021 | Income | Expenditure | 22 | |||
| r | |||||||
| General | funds | 70 | 70 | ||||
| At | |||||||
| At | 31 March | 20 | |||||
| I | April 2020 | Income | Expenditure | 21 | |||
| E | |||||||
| General | funds | 70 | 70 | ||||
| Restricted | funds | ||||||
| At | |||||||
| At | 31 March | 20 | |||||
| I | April 2021 | Income | Expenditure | 22 | |||
| E | K | ||||||
| Restricted | funds | 105,972 | 648,621 | (672,745) | 81,848 | ||
| At | |||||||
| At | 31 March | 20 | |||||
| I | Apdil 2020 | Income | Expenditure | 21 | |||
| Restricted | funds | 42,672 | 360,147 | (296,937) | 105,972 |
| Yea | r ended | 31Marc | h 2022 | ||||
|---|---|---|---|---|---|---|---|
| 16. | Analysis | ot changes | in net debt | ||||
| At | At | ||||||
| 1 Apr 2021 | Cash flows | 31 Mar | 2022 | ||||
| s | |||||||
| Cash at | bank and in hand | l99,397 | (14,445( | 184,952 |
| 2022 | 2021 | |||
|---|---|---|---|---|
| Income and endowments | 8 | |||
| Donations and lepacies |
||||
| Donations Received |
648,621 | 355,979 | ||
| Other income | ||||
| CJRS Grants | 4,168 | |||
| Total income | 648,621 | 360,147 | ||
| Expenditure | ||||
| Expenditure on charitable |
activities | |||
| Donations | 638,238 | 259 656 | ||
| Wages and salaries | 32,340 | 32,693 | ||
| Pension costs | 797 | 779 | ||
| Insurance | 380 | 380 | ||
| Legal and professiona | fees | 894 | 810 | |
| Other office costs Consultatior, costs |
96 | 1,750 420 |
||
| Staff training | 449 | |||
| 672,745 | 296,937 | |||
| Total expenditure | 672,745 | 296,937 | ||
| Net (expenditure)/Income | (24,124) | 63,210 |
| 2022 | 2021 | ||||||
|---|---|---|---|---|---|---|---|
| E | |||||||
| Expenditure | on charitable | actlvltles | |||||
| Activities undertaken | directly | ||||||
| Donations | 638,238 | 259,656 | |||||
| Support costs | |||||||
| Salaries Employer pension |
contributions | 32,340 797 |
32,693 779 |
||||
| Insurance | 380 | 380 | |||||
| Accountancy | fees | 894 | 810 | ||||
| Website &media costs |
96 | 1.750 | |||||
| Consultation | costs | 420 | |||||
| Staff training | 449 | ||||||
| 34,507 | 37,281 | ||||||
| Expenditure | on charffoble | actlvltles | 672,745 | 296,937 |