| Page | ||||
|---|---|---|---|---|
| Report ofthe Trustees | 1 | to | 2 | |
| Independent Examiner's |
Report | |||
| Statement of Financial | Activities | |||
| Balance Sheet | 5 | to | 6 | |
| Notes to the Financial Statements | 7 | to | 10 | |
| Detailed Statement of Financial Activities |
| Period | ||||||
|---|---|---|---|---|---|---|
| 16.10.19 | ||||||
| Year Ended | to | |||||
| 31.3.22 | 31.3.21 | |||||
| Unrestricted | Total | |||||
| fund | funds | |||||
| Notes | F | |||||
| INCOME | AND ENDOWMENTS | FROM | ||||
| Donations | and legacies | 52,210 | 43,336 | |||
| Other trading activities |
1,094 | 2,154 | ||||
| Investment | income | 2 | 63 | |||
| Total | 53,306 | 45,553 | ||||
| EXPENDITURE ON | ||||||
| Charitable | activities | |||||
| Charitable | activities | |||||
| 39,798 | 35,383 | |||||
| NET INCOME | 13,508 | 10,170 | ||||
| RECONCILIATION | OF FUNDS | |||||
| Total funds brought forward | 31,776 | 21,606 | ||||
| TOTAL FUNDS CARRIED FORWARD | 45,284 | 31,776 |
| BALANCE SHEET 31 MARCH 2022 |
|||
|---|---|---|---|
| 2022 | 2021 | ||
| Unrestricted | Total | ||
| Notes | fundf | funds F |
|
| FIXEDASSETS | |||
| Tangible assets | 4,959 | ||
| CURRENT ASSETS | |||
| Cash at bank and in hand | 40,710 | 32,161 | |
| CREDITORS | |||
| Amounts falling due within one year |
(385) | (385) | |
| NET CURRENT ASSETS | 40,325 | 31,776 | |
| TOTAL ASSETS LESSCURRENT LIABILITIES | 45,284 | 31,776 | |
| NET ASSETS | 45,284 | 31,776 | |
| FUNDS | 10 | ||
| Unrestricted funds |
45,284 | 31,776 | |
| TOTAL FUNDS | 45,284 | 31,776 |
| OTHER TR | ADING ACTIVITIES | ||
|---|---|---|---|
| Period | |||
| 16.10.19 | |||
| Year Ended | to | ||
| 31.3.22 | 31.3.21 | ||
| F | |||
| Fundraising | events | 1,094 | 2,154 |
| INVESTMENT INCOME | |||
| Period | |||
| 16.10.19 | |||
| Year Ended | to | ||
| 31.3.22 | 31.3.21 | ||
| F | |||
| Deposit account interest | 2 | 63 |
| Period | ||||||||
|---|---|---|---|---|---|---|---|---|
| 16.10.19 | ||||||||
| Year Ended | to | |||||||
| 31.3.22 | 31.3.21 | |||||||
| Depreciation -owned |
assets | F 1,239 |
F | |||||
| TRUSTEES' REMUNERATION | AND | BENEFITS | ||||||
| There were no trustees' 31 March 2021. |
remuneration | or other benefits | for the year ended 31 March 2022 nor for the period end |
|||||
| Trustees' expenses | ||||||||
| There were no trustees' | expenses | paid for | the year ended 31 March 2022 nor for the period ended 31 March 2021 | |||||
| STAFF COSTS | ||||||||
| The average monthly |
number ofemployees | during the | year was as follows: | |||||
| Period | ||||||||
| 16.10.19 | ||||||||
| Year Ended | to | |||||||
| Full and part time employees | 31.3.22 5 |
31.3.21 4 |
||||||
| No employees received |
emoluments | in excess off60,000. | ||||||
| COMPARATIVES FOR | THE STATEMENT | OF FINANCIAL ACTIVITIES | ||||||
| Unrestricted | ||||||||
| fund | ||||||||
| INCOME AND ENDOWMENTS | FROM | |||||||
| Donations and legacies |
43,336 | |||||||
| Other trading activities Investment income |
2,154 63 |
|||||||
| Total | 45,553 | |||||||
| EXPENDITURE ON | ||||||||
| Charitable activities |
||||||||
| Charitable activities |
||||||||
| 35,383 | ||||||||
| NET INCOME | 10,170 | |||||||
| RECONCILIATION OF |
FUNDS | |||||||
| Total funds brought forward | 21,606 | |||||||
| Page 8 | continued. .. |
| Unrestricted | ||||||||
|---|---|---|---|---|---|---|---|---|
| fund | ||||||||
| TOTAL FUNDS CARRIED FORWARD | 31,776 | |||||||
| 8. | TANGIBLE | FIXEDASSETS | ||||||
| Equipment | ||||||||
| COST | F | |||||||
| Additions | 6,198 | |||||||
| DEPRECIATION | ||||||||
| Charge for year | 1,239 | |||||||
| NET BOOK | VALUE | |||||||
| At 31 March | 2022 | 4,959 | ||||||
| At 31 March | 2021 | |||||||
| 9. | CREDITORS: AMOUNTS | FALLING DUE WITHIN ONE YEAR | ||||||
| 2022 | 2021 | |||||||
| Accrued expenses | 385 | F 385 |
||||||
| 10. | MOVEMENT | IN FUNDS | ||||||
| Net | ||||||||
| movement | At | |||||||
| At 1.4.21 | in funds | 31.3.22 | ||||||
| F | F | |||||||
| Unrestricted | funds | |||||||
| General fund |
31,776 | 13,508 | 45,284 | |||||
| TOTAL FUNDS | 31,776 | 13,508 | 45,284 | |||||
| Net movement | in funds, | included | in the above are as follows: | |||||
| Incoming | Resources | Movement | ||||||
| resources | expended f |
in funds | ||||||
| Unrestricted | funds | |||||||
| General fund |
53,306 | (39,798) | 13,508 | |||||
| TOTAL FUNDS | 53,306 | (39,798) | 13,508 |
| Net | |||||||
|---|---|---|---|---|---|---|---|
| At | movement | At | |||||
| 16.10.19 | in funds | 31.3.21 | |||||
| Unrestricted | funds | F | |||||
| General | fund | 21,606 | 10,170 | 31,776 | |||
| TOTAL | FUNDS | 21,606 | 10,170 | 31,776 | |||
| Comparative | net movement | in funds, | included | in the above are as follows: | |||
| Incoming | Resources | Movement | |||||
| resources | expended | in funds | |||||
| Unrestricted | funds | E | F | E | |||
| General | fund | 45,553 | (35,383) | 10,170 | |||
| TOTAL | FUNDS | 45,553 | (35,383) | 10,170 |
| FOR THE YEAR ENDED 3 | 1 MARCH 2022 | ||||
|---|---|---|---|---|---|
| Period | |||||
| Year Ended | to | ||||
| 31.3.22 | 31.3.21 | ||||
| F | F | ||||
| INCOME AND ENDOWMENTS | |||||
| Donations and legacies |
|||||
| Donations | 621 | 789 | |||
| Grants Fees |
34,284 17,305 |
35,388 7,159 |
|||
| 52,210 | 43,336 | ||||
| Other trading activities | |||||
| Fundraising events |
1,094 | 2,154 | |||
| Investment income |
|||||
| Deposit account interest | 63 | ||||
| Total Incoming resources | 53,306 | 45,553 | |||
| EXPENDITURE | |||||
| Charitable activities |
|||||
| Wages Insurance |
32,955 483 |
22,486 336 |
|||
| Office and administration | expenses | 76 | |||
| Sundries | 75 | ||||
| Playschool running |
costs | 590 | |||
| Activities Repairs, maintenance Cleaning |
and | minor equipment | 1,342 683 497 |
1,598 6,194 1,597 |
|
| 36,036 | 32,876 | ||||
| Support costs | |||||
| Management | |||||
| Subscriptions | 121 | 35 | |||
| Donations Equipment depreciation |
1,600 1,239 |
1,150 | |||
| 2,960 | 1,185 | ||||
| Support costs | |||||
| Accountancy fees |
385 | 385 | |||
| Professional fees |
417 | 937 | |||
| 802 | 1,322 | ||||
| Total resources expended | 39,798 | 35,383 | |||
| Net Income | 13,508 | 10,170 |