| Page | Page | ||
|---|---|---|---|
| Report ofthe Trustees | 1 | to | 3 |
| Report ofthe Independent Auditors |
4 | io | 6 |
| Statement of Financial Activities | |||
| Balance Sheet | |||
| Cash Flow Statement | |||
| Notes to the Cash Flow Statement | 10 | ||
| Notes tothe Financial Statements | 11 | to | 17 |
| Detailed Statement ofFinancial Activities | 18 | to | 19 |
| 2021 | 2020 | |||||||
|---|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | |||||
| funds | funds | funds | funds | |||||
| Notes | 6 | |||||||
| INCOME | AND ENDOWMENTS | FROM | ||||||
| Donations | and legacies | 2 | 75,453 | 'i,141,100 | 1,216,553 | 64,202 | ||
| Other trading activities |
1,011 | |||||||
| Investment | income | 14 | ||||||
| Total | 75,467 | 1,141,100 | 1,216,567 | 65,213 | ||||
| EXPENDITURE ON | ||||||||
| Raising funds | 356 | |||||||
| Charitable | activiges | |||||||
| Charitable | Activity | (26,033) | (562,470) | 588,503 | 19,407 | |||
| Total | (26,033) | (562,470) | 588,503 | 19,763 | ||||
| NET INCOME | 49,434 | 578,630 | 628,064 | 45,450 | ||||
| RECONCIUATION | OF FUNDS | |||||||
| Total funds | brought | forward | 42,377 | 3,073 | 45,450 | |||
| TOTAL FUNDS CARRIED FORWARD | 81 811 | 581703 | 8,73 ~\4 | 45,450 |
| 2021 | 2020 | ||||
|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | ||
| funds | funds | funds | funds | ||
| Notes | 8 | 6 | 5 | ||
| FIXEDASSETS | |||||
| Tangible assets | 9 | 13,116 | 5,022 | 18,138 | 14,935 |
| CURRENT ASSETS | |||||
| Stocks | 10 | 42,514 | 42,514 | ||
| Debtors Cash at bank and in hand |
11 | 31,245 80,893 |
(5,148) 584,481 |
26,097 665,374 |
9,056 ~23 235 |
| 154,652 | 579,333 | 733,985 | 32,291 | ||
| CREDITORS | |||||
| Amounts falling due within one year |
12 | (75,957) | (2,652) | (78,609) | (1,776) |
| NET CURRENT ASSETS | 78,695 | 576,681 | 655,376 | 30,515 | |
| TOTAL ASSETS LESSCURRENT | |||||
| LIABILITIES | 91,811 | 581,703 | 673,514 | 45,450 | |
| NETASSETS | 91,811 | 581,703 | 673,514 | 45,450 | |
| FUNDS | 13 | ||||
| Unrestricted funds |
91,811 | 42,377 | |||
| Restricted funds | 581,703 | 3,073 | |||
| TOTAL FUNDS | 673,514 | 45,450 |
| for | the year ended | 31March 2021 | ||
|---|---|---|---|---|
| Notes | 2021 6 |
2020 f |
||
| Cash flows from operating activities | ||||
| Cash generated from operations |
1 | 652,971 | 33,024 | |
| Net cash provided by operating activities |
652,971 | 33,024 | ||
| Cash flows from investing activities |
||||
| Purchase oftangible fixed |
assets | (10,845) | (17,139) | |
| (6,203) | ||||
| Interest received | 14 | |||
| Net cash used in investing | activities | ~10,831) | ~23,342) | |
| Change in cash and cash |
equivalents | |||
| in the reporting period |
642,140 | 9,682 | ||
| Cash and cash equivalents | at the | |||
| beginning ofthe reporting |
period | 23,235 | 13,553 | |
| Cash and cash equivalents | at the end | |||
| ofthe reporting period |
665,374 | ~23 235 |
| NOTES TO THE CASH FLOW STA for the year ended 31 March 2 |
NOTES TO THE CASH FLOW STA for the year ended 31 March 2 |
NOTES TO THE CASH FLOW STA for the year ended 31 March 2 |
TEMEN 021 |
T | T | ||
|---|---|---|---|---|---|---|---|
| 1. | RECONCILIATION | OF NET INCOME TO NET CASH FLOW | FROM | OPERATING ACTIVITIES 2021 2020 |
|||
| f | |||||||
| Net income for the reporting Financial Activities) |
period (as per the Statement | of | 626,064 | 45,450 | |||
| Adjustments for: Depreciation charges Interest received Increase in stocks Increase in debtors |
7,643 (14) (42,514) (17,041) |
2,204 (9,056) |
|||||
| Increase/(decrease) | in creditors | ||||||
| Net cash provided | by operations | ~652 971 | 33,024 | ||||
| 2. | ANALYSIS OF CHANGES | IN NET FUNDS | |||||
| At | 1.4.20 | Cash flow f |
At31.3.21 f |
||||
| Net cash Cash at bank and in |
hand | 23,235 | 642,139 | ~665 374 | |||
| 23,235 | 642,139 | 665,374 | |||||
| Total | 23,235 | 642,139 | 665,374 |
| NOTES TO THE FINANCIAL STATEMEN for the year ended 31 March |
NOTES TO THE FINANCIAL STATEMEN for the year ended 31 March |
TS - contin 2021 |
ued | |||
|---|---|---|---|---|---|---|
| 9. | TANGIBLE | FIXEDASSETS | ||||
| Fixtures | ||||||
| and | Motor | |||||
| fittings f |
vehicles 8 |
Totals | ||||
| COST | ||||||
| At 1 April 2020 | 2,646 | 14,493 | 17,139 | |||
| Additions | 10,845 | 10,845 | ||||
| At 31 March | 2021 | 13,491 | 14,493 | 27,984 | ||
| DEPRECIATION | ||||||
| At 1 April 2020 | 202 | 2,002 | 2,204 | |||
| Charge for year | 1,910 | 5,732 | 7,642 | |||
| At 31 March | 2021 | 2,112 | 9,846 | |||
| NET BOOK VALUE | ||||||
| At 31 March | 2021 | 11,379 | 6,759 | 18138 | ||
| At 31 March 2020 | ~2444 | 12,491 | 14,935 | |||
| 10. | STOCKS | |||||
| 2021 | 2020 | |||||
| f | ||||||
| Finished goods | 42,514 | |||||
| 11. | DEBTORS:AMOUNTS | FALLING DUE WITHIN ONE YEAR | ||||
| 2021 | 2020 | |||||
| 6 | 5 | |||||
| Other debtors | 24 | 100 | ||||
| Amounts owed from Soul |
Church | 8,248 | ||||
| Prepayments | and accrued income | 26,073 | 708 | |||
| 26,097 | 9,056 | |||||
| 12. | CREDITORS: | AIIIOUNTS FALLING DUE WITHIN ONE YEAR | ||||
| 2021 | 2020 | |||||
| f | ||||||
| Trade creditors | 9,568 | 1,776 | ||||
| Other creditors | 69,041 | |||||
| 78,609 | 1,776 |
| MOVEMENT IN FU |
ND | S | |||||
|---|---|---|---|---|---|---|---|
| Net | Transfers | ||||||
| movement | between | At | |||||
| At 1.4.20 f |
in funds | funds f |
31.3.21 f |
||||
| Unrestricted funds |
|||||||
| General fund | 42,377 | 49,434 | 91,811 | ||||
| Restricted funds | |||||||
| Love In Action Restricted | Fund | 2,625 | 2,625 | ||||
| Fixed Assets Fund Food Restricted Fund |
1,675 (1,227) |
(3,903) 366,313 |
10,845 (10,845) |
8,617 354,241 |
|||
| Love Your Neighbour | Restricted | 215,720 | 215,720 | ||||
| Misc Restricted Fund |
500 | 500 | |||||
| 3,073 | 578,630 | ~581 703 | |||||
| TOTAL FUNDS | 45,450 | 628,064 | 673,514 | ||||
| Net movement in funds, |
included | in the above are as follows: | |||||
| Incoming | Resources | Movement | |||||
| resources f |
expended f |
in funds f |
|||||
| Unrestricted funds |
|||||||
| General fund | 75,467 | (26,033) | 49,434 | ||||
| Restricted funds | |||||||
| Fixed Assets Fund Food Restricted Fund |
596,052 | (3,903) (229,739) |
(3,903) 366,313 |
||||
| Love Your Neighbour Misc Restricted Fund |
Restricted | 534,200 10840 |
(318,480) ~10348) |
215,720 500 |
|||
| 1 1~1.100 | ~562 ~702 | 578 680 | |||||
| TOTAL FUNDS | ~1216,567 | ~588503) | 628064 |
| Comparative | s | for mov | e | ment in funds |
||||
|---|---|---|---|---|---|---|---|---|
| Net | Transfers | |||||||
| At | movement | between | At | |||||
| 19.08.19 | in funds f |
funds f |
31.3.20 f |
|||||
| Unrestricted | funds | |||||||
| General fund | 42,377 | 42,377 | ||||||
| Restricted funds | ||||||||
| Love In Action Restricted | Fund | 2,625 | 2,625 | |||||
| Fixed Assets | Fund | 1,675 | 1,675 | |||||
| Food Restricted | Fund | ~1227) | ~1,227) | |||||
| 3073 | 3,073 | |||||||
| TOTAL FUNDS | 45,450 | 45,450 | ||||||
| MOVEMENT | IN | FUNDS | - | continued | ||||
| Comparative | net | movement | in funds, included | in the above | are as follows: | |||
| Incoming | Resources | Movement | ||||||
| resources f |
expended f |
in funds f |
||||||
| Unrestricted | funds | |||||||
| General fund |
57,407 | (15,030) | 42,377 | |||||
| Restricted funds | ||||||||
| Love In Action | Restricted | Fund | 5,204 | (2,579) | 2,625 | |||
| Fixed Assets Fund | 1,723 | (48) | 1,675 | |||||
| Food Restricted Fund |
2,600 | ~3,827) | ~1,227) | |||||
| ~9527 | 6,454 | ~3073 | ||||||
| TOTAL FUNDS | 66934 | ~21,484) | 45,450 |
| DETAIL | ED STATEMENT OF FINANCIAL ACTIV | ITIES | ||||||
|---|---|---|---|---|---|---|---|---|
| for the year ended 31March 2621 | ||||||||
| 2021 | 2020 | |||||||
| 6 | 6 | |||||||
| INCOME AND | ENDOWMENTS | |||||||
| Donations and | legacies | |||||||
| Grants | 984,970 | 29,546 | ||||||
| Donations | 75,527 | 19,663 | ||||||
| Gilt aid Donated services and facilities |
17,883 ~138173 |
500 ~14493 |
||||||
| 1,216,553 | 64,202 | |||||||
| Other trading | activities | |||||||
| Fundraising events |
1,011 | |||||||
| Investment income |
||||||||
| Deposit account | interest | 14 | ||||||
| Total incoming | resources | 1,216,567 | 65,213 | |||||
| EXPENDITURE | ||||||||
| Raising donations | and | legacies | ||||||
| Sundnes | ||||||||
| Charitable activities |
||||||||
| Equipment hire |
55,954 | 1,197 | ||||||
| Insurance | 2,542 | |||||||
| Postage, printing | and stationery | 1,107 | ||||||
| Advertising | 5,665 | |||||||
| Misc Expenses | 33,095 | |||||||
| Food purchases | 254,051 | 5,175 | ||||||
| Miscellaneous charitable |
costs | 14,136 | 573 | |||||
| Vehicle and travel | costs | 29,148 | 239 | |||||
| Repairs and renewals | 25,711 | 3,565 | ||||||
| Fundraising costs |
150 | |||||||
| General activities, | outgoings | and non | food | |||||
| items | 20,076 | |||||||
| Depreciation | 202 | |||||||
| Motor vehides | 7,643 | 2,002 | ||||||
| 449,128 | 13,103 | |||||||
| Support costs | ||||||||
| Management | ||||||||
| Clothing | 3,484 | 125 | ||||||
| Rent ofpremises | 32,607 | |||||||
| Light and heat | 6,600 | |||||||
| Telephone | 1,074 | |||||||
| 43,765 | 125 | |||||||
| Finance | ||||||||
| Bank charges | 685 | 20 | ||||||
| Canted forward | 685 | 20 |
| DETAILED STATEMENT O for the year ended |
F FINANCIAL ACTIVITIES 31March 2021 |
||
|---|---|---|---|
| 2021 | 2020 | ||
| 5 | 5 | ||
| Finance | |||
| Brought forward | 665 | 20 | |
| Contractors | 53,023 | 6,159 | |
| Management | charge | 37632 | |
| 91,340 | 6,179 | ||
| Other | |||
| Subsistence | and welfare | 3,360 | |
| Governance | costs | ||
| Accountancy | and legal fees | 910 | |
| Totalresources | expended | 000,503 | 10763 |
| Net income | 628004 | 45450 |