| Period | |||||
|---|---|---|---|---|---|
| 13.9.19 | |||||
| Year Ended | to | ||||
| 31.8.21 | 31.8.20 | ||||
| Unrestricted | Total | ||||
| funds | funds | ||||
| Notes | E | E | |||
| INCOME AND | ENDOWMENTS | FROM | |||
| Donations and legacies |
81,030 | 937,298 | |||
| Other trading activities Investment income |
79,897 7,994 |
47,397 11,255 |
|||
| Total | 168,921 | 995,950 | |||
| EXPENDITURE | ON | ||||
| Raising funds | 96 | ||||
| Charitable activities |
|||||
| Direct charitable | activities | 225,380 | 181,296 | ||
| Total | 225,380 | 181,392 | |||
| NET INCOME/(EXPENDITURE) | (56,459) | 814,558 | |||
| RECONCILIATION OF FUNDS |
|||||
| Total funds brought forward | 814,558 | ||||
| TOTAL FUNDS | CARRIED FORWARD | 758,099 | 814,558 |
| 2021 | 2020 | |||
|---|---|---|---|---|
| Unrestricted | Total | |||
| Notes | funds f |
funds | ||
| FIXEDASSETS | ||||
| Tangible assets | 10 | 638,108 | 646,875 | |
| CURRENT ASSETS | ||||
| Debtors Cash at bank and in hand |
35,201 150,018 |
3,348 198,334 |
||
| 185,219 | 201,682 | |||
| CREDITORS | ||||
| Amounts falling due within |
one year | 12 | (6g303) | (2 259) |
| NET CURRENT ASSETS | 178,916 | 199,423 | ||
| TOTAL ASSETS LESSCURRENT | ||||
| LIABILITIES | 817,024 | 846,298 | ||
| ACCRUALS AND DEFERRED INCOME | 13 | (58,925) | (31,740) | |
| NET ASSETS | 758,099 | 814,558 | ||
| FUNDS | 14 | |||
| Unrestricted funds |
758,099 | 814,558 | ||
| TOTAL FUNDS | 758,099 | 814,558 |
| Period | ||||||
|---|---|---|---|---|---|---|
| 13.9.19 | ||||||
| Year Ended | to | |||||
| 31.8.21 | 31.8.20 | |||||
| E | E | |||||
| Donations | 50,325 | 105,304 | ||||
| Gift aid Grants |
3,758 26,947 |
9,709 56,710 |
||||
| Exceptional | items | 765,575 | ||||
| 81,030 | 937,298 | |||||
| Grants received, | included | in the above, are as follows: | ||||
| Period | ||||||
| 13.9.19 | ||||||
| Year Ended | to | |||||
| 31.8.21 E |
31.8.20 f |
|||||
| Other grants | 26,947 | 56,710 | ||||
| 4. | OTHER TRADING ACTIVITIES | |||||
| Period | ||||||
| 13.9.19 | ||||||
| Year Ended | to | |||||
| 31.8.21 f |
31.8.20 f |
|||||
| Counselling Training Other income |
3,150 76,690 57 |
3,165 43,795 437 |
||||
| 79,897 | 47,397 | |||||
| 5. | INVESTMENT INCOME | |||||
| Period | ||||||
| 13.9.19 | ||||||
| Year Ended | to | |||||
| 31.8.21 f |
31.8.20 f |
|||||
| Property Deposit account |
interest | 7,209 785 |
9,842 1,413 |
|||
| 7,994 | 11,255 |
| The average monthly number ofemployees |
during the year was as follows: |
|
|---|---|---|
| Period | ||
| 13.9.19 | ||
| Year Ended | to | |
| 31.8.21 | 31.8,20 | |
| CEO | 1 | 1 |
| Treasurer | 1 | 1 |
| Counselling | 2 | 2 |
| Training Administration |
2 3 |
2 4 |
| 10 |
| 11Prospect Place (125year leasehold) | 11Prospect Place (125year leasehold) | 480,000 |
|---|---|---|
| 496 Cricklade | Road (Freehold) | 135,000 |
| Fixtures and | fittings | 42,500 |
| Cash and Bank balances | 109,296 | |
| PAYE | (1,221) | |
| 765,575 |
| COMPARATIVE | S FOR THE ST | ATEMENT OF FINANCIAL ACT | IVITIES |
|---|---|---|---|
| Unrestricted | |||
| funds | |||
| INCOME AND | ENDOWMENTS | FROM | |
| Donations and legacies |
937,298 | ||
| Other trading activities Investment income |
47,397 11,255 |
||
| Total | 995,950 | ||
| EXPENDITURE | ON | ||
| Raising funds | 96 | ||
| Charitable activities |
|||
| Direct charitable | activities | 181,296 | |
| Total | 181,392 | ||
| NET INCOME | 814,558 | ||
| TOTAL FUNDS | CARRIED FORWARD | 814,558 |
| TANGIBLE FIXEDASSETS | ||||
|---|---|---|---|---|
| Fixtures | ||||
| Freehold | Long | and | ||
| property | leasehold | fittings | Totals | |
| E | E | |||
| COST | ||||
| At 1 September 2020 Additions |
135,000 | 480,000 | 42,500 1,128 |
657,500 1,128 |
| At 31August 2021 | 135,000 | 480,000 | 43,628 | 658,628 |
| DEPRECIATION | ||||
| At 1September 2020 Charge for year |
4,250 4,250 |
6,375 5,645 |
10,625 9,895 |
|
| At 31August 2021 | 8,500 | 12,020 | 20,520 | |
| NET BOOK VALUE | ||||
| At 31August 2021 | 135,000 | 471,500 | 31,608 | 638,108 |
| At 31August 2020 | 135,000 | 475,750 | 36,125 | 646,875 |
| 11. | DEBTORS: AMOUNTS | DEBTORS: AMOUNTS | DEBTORS: AMOUNTS | FALLING | FALLING | DUE WITHIN ONE YEAR | DUE WITHIN ONE YEAR | ||
|---|---|---|---|---|---|---|---|---|---|
| 2021 f |
2020 E |
||||||||
| Other debtors | 35,201 | 3,348 | |||||||
| 12. | CREDITORS: | AMOUNTS | FALLING DUE WITHIN | ONE YEAR | |||||
| 2021 f |
2020 E |
||||||||
| Taxation and social security Other creditors |
2,384 3,919 |
1,346 913 |
|||||||
| 6,303 | 2,259 | ||||||||
| 13. | ACCRUALS AND DEFERRED INCOME | ||||||||
| 2021 f |
2020 E |
||||||||
| Accruals | and deferred | income | 58,925 | 31,740 | |||||
| 14. | MOVEMENT IN FUNDS | ||||||||
| Net | |||||||||
| movement | At | ||||||||
| At 1.9.20 | in funds | 31.8.21 | |||||||
| E | E | ||||||||
| Unrestricted | funds | ||||||||
| General Training |
fund —Designated |
799,729 14,829 |
(95,899) 39,440 |
703,830 54,269 |
|||||
| 814,558 | (56g459) | 758/099 | |||||||
| TOTAL | FUNDS | 814,558 | (56,459) | 758,099 | |||||
| Net movement | in funds, | included | in the above are | as follows: | |||||
| Incoming | Resources | Movement | |||||||
| resources | expended | in funds | |||||||
| E | E | ||||||||
| Unrestricted | funds | ||||||||
| General Training |
fund —Designated |
92,360 76,561 |
(188,259) (37,121) |
(95,899) 39,440 |
|||||
| 168,921 | (225,380) | (56,459) | |||||||
| TOTAL | FUNDS | 168921 | (225g380) | (56g459) |
| Compar | atives | for movement in funds |
||
|---|---|---|---|---|
| Net | ||||
| movement | At | |||
| in funds | 31.8.20 f |
|||
| Unrestricted | funds | |||
| General | fund | 799,729 | 799,729 | |
| Training | - Designated | 14,829 | 14,829 | |
| 814,558 | 814,558 | |||
| TOTAL | FUNDS | 814,558 | 814,558 |
| Comparative | net movement in funds, incl |
uded in the above are as follows |
: | |
|---|---|---|---|---|
| Incoming | Resources | Movement | ||
| resources | expended | in funds | ||
| E | ||||
| Unrestricted | funds | |||
| General fund | 950,738 | (151,009) | 799,729 | |
| Training - Designated | 45,212 | (30,383) | 14,829 | |
| 995,950 | (181,392) | 814,558 | ||
| TOTAL FUNDS | 995,950 | (181,392) | 814,558 |