| 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) |