OpenCharities

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

2020-12-31-accounts

Reference and Administrative
Details
Reference and Administrative
Details
Reference and Administrative
Details
Trustees' Report 2 to 3
Statement ofTrustees' Responsibilities
Independent
Examiner's
Report
Statement ofFinancial Activities 6to 7
Balance Sheet
Notes to the Financial Statements 9to 16

Statem ent of Financial Activitie s for the Year Ende d 31December 2 020
Unrestricted Total
funds 2020
Note
Income and Endowments from:
Donations
and legacies
13,446 13,446
Charitable
activities
6,253 6,253
Other trading
activities
1,354 1,354
Total income 21,053 21,053
Expenditure
on:
Raising funds (1,966) (1,966)
Charitable
activities
(4,119) (4,119)
Other expenditure (23,501) (23,501)
Total expenditure (29,586) (29,586)
Net expenditure (8,533) (8,533)
Net movement
in funds
(8,533) (8,533)
Reconciliation offunds
Total funds brought forward 40,424 40,424
Total funds canied forward 16 31,891 31,891
Unrestricted Total
funds 2019
Note 8
Income and Endowments from:
Donations
and legacies
1,501 1,501
Charitable
activities
13,230 13,230
Other trading activities 2,741 2,741
Other income 120 120
Total income 17,592 17,592
Expenditure
on:
Raising funds (1,816) (1,816)
Charitable
activities
(9,912) (9,912)
Other expenditure
Total expenditure
(1,695)
(1,695)
((3,4233 ~((3.423
Net income 4,169 4,169
Net moveinent
in funds
4,169 4, 169
Reconciliation offunds
Total funds brought forward 36,255 36,255
Total funds carried forward 16 40,424 40,424

Balance Sheet as at 3 1December 20 20
2020 2019
Note
Current
assets
Stocks 12 417 745
DeBtors 13 395 679
Cash at bank and in hand 14 32,662 40,298
33,474 41,722
Creditors: Amounts falling due within one year 15 (1,583) (1,298)
Net assets 31,891 40,424
Funds ofthe charity:
Unrestricted income funds
Unrestricted funds 31,891 40,424
Total funds 16 31,891 40,424

Unrestricted
funds Total
General funds
g
Donations and legacies;
Donations
&om
individuals 3,295 3,295
Gift aid reclaimed 151 151
Grants, including capital grants;
Donations
&oin
community groups 10,000 10,000
Total for period ended 31December 2020 13,446 13,446
Total for period ended 31December 2019 1,501 1,501

Unrestricted
funds Total
General funds
Events income;
Other events income 120 120
Lotteries and competitions income 495 495
Other income &om other trading activities 739 739
Total for period ended 31December 2020 1,354 1,354
Total for period ended 31December 2019 2,741 2,741
5
Other income
Unrestricted
funds Total
General fundsf
Total for period ended 31December 2019 120 120

a) Costs oftrading activities
Unrestricted
funds Total
General funds
Note
Marketing snd publicity 1,332 1,332
Total for period ended 31December 2020 1,332 1,332
Total for period ended 31December 2019 799

b) Ot her costs ofgenerating
donations
and legacies
Unrestricted
funds Total
General funds
Note
Other direct costs 634 634
Total for period ended 31December 2020 634 634
Total for period ended 31December 2019 1,017 1,017
Total
costs

7
Expend
iture
on charitable
activities
Unrestricted
funds Total Total
7June 2019to
31December 31December
General 2020 2019
Note
Workshop materials 15 15 91
Staffcosts 4,104 4,104 9,821
4,119 4,119 9,912
Unrestricted
funds Total
General funds
Note g
15 15
Staffcosts 4,104 4,104
Total for period ended 31December 2020 4,119 4,119
Total for period ended 31December 2019 9,912 9,912

Unrestricted
funds Total
General funds
Note
Other resources expended 23,501 23,501
Total for period ended 31December 2020 23,501 23,501
Total for period ended 31December 2019 1,695 1,695

2020 2019
Staff costs during the year were:
Other staif costs 4, 104 9,821

No tes to the Financi al Statements
for
the Year Ende d 31December 2020
Balance at31
Balance at 7 Incoming Resources December
June 2019 resources expended 2019
f. 8
Unrestricted funds
General 36,255 17,592 (13,423) 40,424
17 Analysis ofnet assets between funds
Unrestricted Total funds at
funds 31December
General 2020
Current assets 33,474 33,474
Current
liabilities
(1,583) (1,583)
Total net assets 31,891 31,891
Unrestricted Total funds at
funds 31December
General 2019
8
Current assets 41,722 41,722
Current liabilities (1,298) (1,298)
Total net assets 40,424 40,424
18 Analysis ofnet funds
At 31
At IJanuary December
2020 2020
Cash at bank and in hand 40,298 40,298
Net debt 40,298 40,298
At 31
December
At 7June 2019 2019
8
Cash at bank and in hand 40,298 40,298
Net debt 40,298 40,298

Total Total
Unrestricted Unrestricted
Funds Funds
2020 2019
Income and Endowments from:
Donations
and legacies
13,446 1,501
Charitable
activities
6,253 13,230
Other trading activities 1,354 2,741
Other income 120
Total income 21,053 17,592
Expenditure
on:
Raising funds (1,966) (1,816)
Charitable
activities
(4,119) (9,912)
Other expenditure (23,501) (1,695)
Total expenditure (29,586) (13,423)
Net (expenditure)/income (8,533) 4,169
Net movement
in funds
(8,533) 4,169
Reconciliation offunds
Total funds brought forward 40,424 36,255
Total funds carried forward 31,391 49,424

Detailed Statement of Financial Activities fo r the Year Ended 31Decem ber 2020
Total Total
2020 2019
8
Income and Endowments
from:
Donations
and legacies (analysed
below) 13,446 1,501
Charitable
activities (analysed
below) 6,253 13,230
Other trading activities (analysed below) 1,354 2,741
Other income (analysed below) 120
Total income 21,053 17,592
Expenditure
on:
Raising funds (analysed below)
Charitable
activities (analysed below)
Other expenditure
(analysed below)
Total expenditure
(1,966)
(4,119)
(23,5011
(29,536)
(1,816)
(9,912)
~(,695)
~(13,423
Net (expenditure)/income (8,533) 4,169
Net movement
in funds
(8,533) 4,169
Reconciliation
offunds
Total funds brought
forward
40,424 36,255
Total funds carried forward 31,891 40,424

Detaile d Statement ofFinancial Activitie s for the Year Ended 31 Dece mber 2020
Total
Total 7June 2019to
Year ended 31 31December
December 2020 2019
8
Donations and legacies
Donations Received 3,295 693
Grants 10,000 500
Tax Reclaimed 151 308
13,446 1,501
Charitable
activities
Workshops 6,253 13,230
6,253 13,230
Other trading activities
West Berks Lottery 495 302
Events 98
Christmas
Fair
120 1,336
Apple juice 729 597
TShirt Sales 43
Cards, Keyrings
and Seed kits
10 84
Retreshment charge 95
Commission sale ofart 154
Gifi vouchers not used now expired 32
1,354 2,741
Otherincome
Rent Income 120
120
Raising funds
Christmas
Fair Expenses
(87)
Apple Juice Costs (634) (398)
Fund Raising Expenses (532)
Advertising (173) (210)
PR (Literature gcBrochures) (1,159) (589)
(1,966) (1,816)
Charhable
activities
Workshop
Trainers
(3,894) (8,971)
Workshop - Materials (15) (91)
Events JtPRManager (210) (850)
(4,119) (9,912)

Total
Total 7June 2019to
Year ended 31 31December
December 2020 2019
Orfrer expenditure
Rent - 10Hampton Road (600) (341)
Rent - Other (135)
Electricity (385) (389)
Travelling (I) (33)
Printing (27)
Postage and Carriage (9) (3)
Office Stationery (2)
Computer
and solbvare
(80) (79)
Repairs and Renewals (158) (302)
Cleaning (15)
Building works (20,113)
Insurance (122) (115)
Ref'reshments (75) (256)
Sundry Expenses (96)
Go Cardless db SumUp (269) (144)
Currency
Charges
(2)
Website (1,024)
Accountancy Fees (300)
Good Exchange admin fees (7) (9)
Sponsorship gills (100) (5)
(23,501) (1,695)