OpenCharities

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

2021-01-31-accounts

Page
Report ofthe Trustees 1 to4
Independent
Examiner's
Report
Statement ofFinancial Activities
Balance Sheet
Notes to the Financial Statements 8to 11
Detailed Statement of Financial Activities 12

2021 2020
Unrestricted Restricted Total Total
Funds Funds Funds Funds
INCOME AND ENDOWMENTS FROM
Donations
and Sales
72,580 72,580 38,165
Total 72,580 72,580 38,165
EXPENDITURE ON
Charitable
expenses
3,071 3,071 4,600
NET INCOME/(EXPENDITURE) 69,509 69,509 33,565
RECONCILIATION OF FUNDS
Total funds brought forward 46,408 46,408 12,843
TOTAL FUNDS CARRIED FORWARD 115,917 115,917 46,408

2021 2020
Unrestricted Restricted Total Total
Notes fund fund funds funds
FIXEDASSETS
Tangible assets 46,143 46,143 11,583
CURRENT ASSETS
Stock 23,783 23,783 610
Debtors
Cash at bank and in hand
12,166
45,973
12,166
45,973
6,937
29,162
81,922 81,922 36,709
CREDITORS
Amounts
falling due within one year
(12,148) (12,184) (1,884)
NET CURRENT ASSETS 69,774 69,774 34,825
TOTAL ASSETSLESSCURRENT
LIABILITIES 115,917 115,917 46,408
NET ASSETS 115,917 115,917 46,408
FUNDS
Unrestricted
funds
115,917 46,408
TOTAL FUNDS 115,917 46,408

Unrestricted Restricted Total
Funds Funds Funds
INCOME AND ENDOWMENTS FROM
Donations
and Sales
38,165 38,165
Total 38,165 38,165
EXPENDITURE ON
Charitable
expenses
4,600 4,600
NET INCOME/(EXPENDITURE) 33,565 33,565
RECONCILIATION OF FUNDS
Total funds brought forward 12,843 12,843
TOTAL FUNDS CARRIED FORWARD 46,408 46,408
5. TANGIBLE FIXEDASSETS
Asset under
construction
COST
At 1stFebruary 2020 11,583
Additions 34,560
At 31stJanuary 2021 46,143
DEPRECIATION
At 1stFebruary 2020
Charge for year
At 31stJanuary 2021
NET BOOK VALUE
At 31stJanuary 2021 46,143
At 31stJanuary 2020 11,583

6. DEBTORS: AMOUNTS FALL ING DUE WITHIN ONE YEAR
2021 2020
Prepayments 1,340
Gift Aid recoverable 8,965 5,534
VAT recoverable 3,201 63
12,166 6,937
7. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2021 2020
Accrued expenses 12,148 1,884
12,148 1,884
8. MOVEMENT IN FUNDS
Net movement
At 1.2.20 in funds At 31.1.21
Unrestricted funds
General fund 46,408 69,509 115,917
TOTALFUNDS 46,408 69,509 115,917
Net movement in funds, included in the above are as follows:
Incoming Resources Movement
resources expended in funds
Unrestricted funds
General fund 72,580 (3,071) 69,509
TOTAL FUNDS 72,580 (3,071) 69,509

Comparatives for movement
in
funds
Net movement
At 1.2.19 in funds At 31.1.20
Unrestricted funds
General fund 12,843 33,565 46,408
TOTAL FUNDS 12,843 33,565 46,408
Net movement in funds, included in the above are as follows:
Incoming Resources Movement
resources expended in funds
Unrestricted funds
General fund 38,165 (4,600) 33,565
TOTAL FUNDS 38,165 (4,600) 33,565
Net movement
At 1.2.19 in funds At 31.1.21
Unrestricted funds
General fund 12,843 103,074 115,917
TOTAL FUNDS 12,843 103,074 115,917
A current yea
the above are
r 12months
and prior
as follows:
year 12 months combined net mo vement
in funds, includ
ed
in
Incoming Resources Movement
resources expended in funds
Unrestricted funds
General fund 110,745 (7,671) 103,074
TOTAL FUNDS 110,745 (7,671) 103,074

2021 2020
INCOME AND ENDOWMENTS FROM
Donations
and sales
Donations 52,097 31,966
GiA Aid 10,641 5,534
Sales 612 397
Donated components 9,230 268
Total incoming resources 72,580 38,165
EXPENDITURE ON
Charitable
expenses
Fundraising
trading —cost ofgoods sold
573 196
Other fundraising activities 17 336
Publicity and advertising 569 1,884
Postage 628 382
Travel expenses 461 922
Administration 373 880
Accountancy 450
3,071 4,600
Finance
Bank charges
TOTAL RESOURCES EXPENDED 3,071 4,600
NET INCOME/(EXPENDITURE) 69,509 33,565