| Note | Unrestricted | Restricted | Total | Total | |||
|---|---|---|---|---|---|---|---|
| 2021 | 2021 | 2021 | 2020 | ||||
| Tangible Fixed Assets |
|||||||
| Current Assets | |||||||
| Monetary Assets |
|||||||
| Cash | |||||||
| Bank accounts Prepayments &Accrued income |
f11,437.49 f278.00 |
f12,995.70 | f24,433.19 f278.00 |
f3,932.16 | |||
| Debtors | f1,000.00 | f1,000.00 | f3,175.00 | ||||
| Total current assets | f11,715.49 | f13,995.70 | f25,711.19 | f7,107.16 | |||
| Liabilities: amounts | falling | due within 1year | f8,668.02 | f8,668.02 | f2,467.00 | ||
| Current Assets less | Current | Liabilities | f3,047.47 | f13,995,70 | f17,043.17 | f4,640.16 | |
| Total Assets less Current Liabilities |
f3,047A7 | f13,995.70 | f17,043.17 | E4,640.16 | |||
| FUNDS | |||||||
| Unrestricted -General |
f3,047.47 | f3,047.47 | f2,031.33 | ||||
| Restricted | F13,995.70 | f13,995.70 | f2,608.83 | ||||
| f3p047 47 | f1399570 | f17p043 17 | f4p640.16 |
| Unrestricted | |||||
|---|---|---|---|---|---|
| Note | Funds | Restricted | TOTAL | FUNDS | |
| General | Funds | 2021 | 2020 | ||
| INCOMING RESOURCES |
|||||
| Voluntary Income 5 Grants |
3a | f27,981.34 | f61,750.00 | f89,731.34 | f36,061.44 |
| Charitable Activities |
3b | f17,114.39 | f17,114.39 | f1,305.00 | |
| Income from Investments | 3c | ||||
| TOTAL INCOMING RESOURCES |
f45,095.73 | f61,750.00 | f106,845.73 | f37,366.44 | |
| RESOURCES EXPENDED | |||||
| Charitable Activities |
4a | f36,569.19 | f57,873.53 | f94,442.72 | f32,726.28 |
| Other Expenditure | 4b | ||||
| TOTAL RESOURCES EXPENDED | f36,569.19 | f57,873.53 | f94,442.72 | f32,726,28 | |
| NET INCOMING / (OUTGOING ) RESOURCES BEFORETRANSFERS | f8,526.54 | f3,876.47 | f12,403.01 | f4,640.16 | |
| ADDITIONS TO&RELEASES FROM FUNDS | (f7,510.40) | f7,510.40 | |||
| NET MOVEMENT IN FUNDS |
f1,016.14 | f11,386.87 | f12,403.01 | f4,640.16 | |
| BALANCES BROUGHT FWD AT | |||||
| 1APRIL 2020(2019) | f2,031.33 | f2,608.83 | f4,640.16 | ||
| BALANCES CARRIED FWD AT | |||||
| 31MARCH 2021(2020) | f3,047.47 | f13,995.70 | f17,043.17 | f4,640.16 |
| 2021 | 2020 | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| LIABILITIES FALLING | DUE | WITHIN 1YEAR | |||||||
| Accrued expenses | E900.00 | E810.00 | |||||||
| Tax &National Insurance |
E444.52 | ||||||||
| Creditors | E7,323,50 | E1,657.00 | |||||||
| E8,668.02 | E2,467.00 | ||||||||
| INCOMING RESOURCES |
Unrestricted | Restricted | TOTALFUNOS | ||||||
| General | Funds | 2021 | 2020 | ||||||
| 3a | Voluntary Income |
||||||||
| Client Contributions | E12,182.00 | E12,182.00 | E13,870,44 | ||||||
| Donations and Legacies |
E5,799.34 | E5,799.34 | E821.00 | ||||||
| Grant; | General | E10,000.00 | E10,000.00 | ||||||
| Grant: | London Community | Fund | E16,090,00 | E16,090.00 | |||||
| Grant: | CCGI'Mencap | E2,800.00 | E2,800.00 | ||||||
| Grant: | Orbit Group | E12,000.00 | E12,000.00 | E6,400.00 | |||||
| Grant: | Peabody | E10,860.00 | E10,860.00 | E5,000.00 | |||||
| Grant: | The National Lottery: |
BVSCCovid-19 Giving Scheme | E10,000.00 | E10,000.00 | |||||
| Grant: | The National Lottery: |
Talkline | E10,000.00 | E10,000,00 | |||||
| Grant: | Awards For All: Women's |
Aid | E9,970,00 | ||||||
| E27,981.34 | E61,750.00 | E89,731.34 | F36,061.44 | ||||||
| 3b | Charitable Activities |
||||||||
| Contract Income | E13,300.00 | E13,300.00 | |||||||
| Fundraising: General |
E1,398.89 | E1,398.89 | E793.00 | ||||||
| Fundraising: Affordable |
Counselling | E145.00 | E145.00 | ||||||
| Fundraising: Room Rental |
Income | E2,270.50 | E2,270.50 | E305.00 | |||||
| Other Income | E207.00 | ||||||||
| E17,114.39 | E17,114.39 | E1,305.00 | |||||||
| 3c | Income from investment | ||||||||
| TOTAL INCOMING RESOURCES |
E45,095.73 | E61,750.00 | E106,845.73 | E37,366A4 |
| 4 | RESOURCES EXPENDED | Unrestricted | Restricted | TOTAL | FUNDS | ||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| General | Funds | 2021 | 2020 | ||||||||
| Expenditure on charitable |
activities | ||||||||||
| Clinic Rent | E2,902.50 | f3,037.50 | f5,940.00 | E2,400.00 | |||||||
| Counselling Fees |
E27,056.29 | E48,569.51 | E75,625.80 | f27,341.61 | |||||||
| Training for Counsellors | f718.38 | F718.38 | |||||||||
| Advertising &Marketing |
E258.76 | f199.12 | E457.88 | f225.54 | |||||||
| Office Expenses: Equipment | F953.16 | f614,40 | E1,567.56 | EO.00 | |||||||
| Office Expenses: Printing, | postage &stationary | f297.61 | f41.72 | f339.33 | E657.52 | ||||||
| Office Expenses: Software | F158.37 | E158.37 | |||||||||
| Office Expenses: Telephone | f63.17 | f719.72 | E782.89 | E158.14 | |||||||
| Office Expenses: Utilities | f110.11 | E190.39 | E300.50 | E50.00 | |||||||
| Office Expenses: Wages | f3,221.22 | E2,549.42 | E5,770.64 | ||||||||
| Office Expenses: Website | &Internet | f122.90 | f122.90 | f184.80 | |||||||
| Accountancy | f750.75 | f750.75 | E910.00 | ||||||||
| Insurance | E556.43 | E556.43 | E672.67 | ||||||||
| Other Professional Services |
E451.00 | E451.00 | |||||||||
| Travel &Accommodation | E118.00 | f77.92 | F195.92 | ||||||||
| Other Expenses | E263.72 | f440.65 | f704.37 | f126.00 | |||||||
| E36,569.19 | E57,873.53 | E94,442.72 | E32,726.28 | ||||||||
| 4b | Other expenditure | ||||||||||
| Depreciation | |||||||||||
| Bank charges | |||||||||||
| TOTAL | RESOURCES EXPENDED | E36,569.19 | f57,873.53 | f94,442.72 | E32,726.28 | ||||||
| Trustee Remuneration | |||||||||||
| One or more ofthe trustees | have been paid remuneration | or received other | benefits from employment with the |
charity: | |||||||
| 2021 | 2020 | ||||||||||
| Deborah Cox - payment for | expenses incurred to provide a service | f530.99 | E188.05 | ||||||||
| f530.99 | E188.05 | ||||||||||
| Funds | |||||||||||
| Restricted Funds |
BFWD | 4 | ~ECht | NtM | t | T | f | CFWD | |||
| Grant: | London Community Fund |
E16,090.00 | E16,090.00 | ||||||||
| Grant: | CCG/Mencap | E2,800.00 | E232.88 | f2,567.12 | E2,567.12 | ||||||
| Grant: | Orbit Group | E12,000,00 | E12,329.36 | (E329.36) | (f329.36) | ||||||
| Grant: | Peabody | (E714.50) | E10,860.00 | E7,979.68 | E2,165.82 | f2,165.82 | |||||
| Grant: | The National Lottery: BVSC |
Covid-19 Giving Scheme | E10,000.00 | E407.88 | E9,592.12 | E9,592.12 | |||||
| Grant: | The National Lottery: Talkline |
E10,000.00 | E13,729.63 | (E3,729.63) | E3,729.63 | ||||||
| Grant: | Awards For Alk Women's |
Aid | f3,323.33 | E7,104.10 | (f3,780.77) | E3,780.77 | |||||
| E2,608.83 | f61,750.00 | E57,873.53 | E6,485.30 | E7,510.40 | E13,995,70 | ||||||
| General | |||||||||||
| General Reserve | E2,031.33 | f45,095.73 | f36,569.19 | F8,526.54 | (F7,510.40) | E3,047.47 | |||||
| TOTAL FUNDS | E4,640.16 | F106,845.73 | E94,442.72 | F15,011.84 | E17,043.17 |