| Mr N Hussein | |||||||
|---|---|---|---|---|---|---|---|
| Mrs J Hulse | |||||||
| Mr F Dockerill | |||||||
| Mrs T isherwood | |||||||
| Miss A Leary | Appointed | 31 May 2022 | |||||
| Mr W Ahmed | Appointed | 29April 2022 | |||||
| Secretary | Ms J White | ||||||
| Charity number | 1188290 | ||||||
| Company number |
05042246 | ||||||
| Principal address | Unit 1a9Carlisle | Business | Centre | ||||
| 60 Carlisle Road | |||||||
| Manningham | |||||||
| Bradford | |||||||
| BD88BD | |||||||
| Registered | office | Unit 1ag Carlisle | Business | Centre | |||
| 60 Carlisle Road | |||||||
| Manningham | |||||||
| Bradford | |||||||
| BD88BD | |||||||
| Independent | examiner | Alison Whalley | FCA | ||||
| Naylor Wintersgill | Limited | ||||||
| Ca&Iten House | |||||||
| Bradford | |||||||
| BD1 4NS | |||||||
| Co-operative | Bank pic | ||||||
| PO Box250 | |||||||
| Delf House | |||||||
| Southway | |||||||
| Skelmersdale | |||||||
| WN8 6WT |
| Trustees' report |
|
|---|---|
| Independent examiner's report |
|
| Statement of financial |
activities |
| Balance sheet | |
| Notes to the financial | statements |
| Unrestricted | Restricted | Total Unrestricted | Total Unrestricted | Restricted | ||||
|---|---|---|---|---|---|---|---|---|
| funds | funds | funds | funds | |||||
| 2022 | 2022 | 2022 | 2021 | 2021 | ||||
| Notes | ||||||||
| f | ||||||||
| Donations and legacies |
22,300 | 84,649 | 106,949 | 36,935 | 160,011 | 196,946 | ||
| Charitable activities |
112,372 | 112,372 | 65,758 | 65,758 | ||||
| Total income | 134,672 | 84,649 | 219,321 | 102,693 | 160,011 | 262,704 | ||
| ~Ed t | ||||||||
| Charitable activities |
100,970 | 142,050 | 243,020 | 76,326 | 78,590 | 154,916 | ||
| Net incoming/ | ||||||||
| (outgoing) resources | ||||||||
| before transfers | 33,702 | (57,401) | (23,699) | 26,367 | 81,421 | 107,788 | ||
| Gross transfers | between | |||||||
| funds | (699) | 699 | ||||||
| Net income/(expenditure) | for | |||||||
| the year/ | ||||||||
| Net movement | in funds | 33,003 | (56,702) | (23,699) | 26,367 | 81,421 | 107,788 | |
| Fund balances at 1 April | ||||||||
| 2021 | 31,069 | 81,421 | 112,490 | 4,702 | 4,702 | |||
| Fund balances | at 31 | |||||||
| March 2022 | 64,072 | 24,719 | 88,791 | 31,069 | 81,421 | 112,490 |
| Fixed assets | ||||||
|---|---|---|---|---|---|---|
| Tangible assets | 58,374 | 20,971 | ||||
| Current assets | ||||||
| Stocks | 9 | 1,200 | 1,250 | |||
| Debtors | 10 | 1,896 | 38,638 | |||
| Cash at bank and in | hand | 29,961 | 61,757 | |||
| 33,057 | 101,645 | |||||
| Creditors: amounts | falling due within | |||||
| one year | (2,640) | (10,126) | ||||
| Net current assets | 30,417 | 91,519 | ||||
| Total assets less current liabilities | 88,791 | 112,490 | ||||
| tncolYle funds | ||||||
| Restricted funds |
24,719 | 81,421 | ||||
| Unrestricted funds |
||||||
| Designated funds |
90 | 330 | ||||
| General unrestricted |
funds | 63,982 | 30,739 | |||
| 64,072 | 31,069 | |||||
| 88,791 | 112,490 |
| Unrestricted | Restricted | Total | Unrestricted | Restricted | Toial | ||
|---|---|---|---|---|---|---|---|
| funds | funds | funds | funds | ||||
| 2021 | 2021 | 2021 | |||||
| 6 | F | 6 | |||||
| Donations and gifts |
1,000 | 1,000 | 188 | 188 | |||
| Listed below | 21,000 | 84,649 | 105,649 | 36,747 | 160,011 | 196,758 | |
| Donated goods and | |||||||
| services | 300 | 300 | |||||
| 22,300 | 84,649 | 106,949 | 36,935 | 160,011 | 196,946 | ||
| Grants receivable | for | ||||||
| core activities | |||||||
| Bradford Metropolitan |
|||||||
| District Council | 21,000 | 21,000 | |||||
| Groundworks | 1,125 | 1,125 | |||||
| The Power to Change | 25,952 | 25,952 | 19,400 | 87,369 | 106,769 | ||
| Leeds Community | |||||||
| Foundation | 10,000 | 10,000 | 5,000 | 5,000 | |||
| Bradford Metropolitan |
|||||||
| Council | 30,624 | 30,624 | 10,000 | 14,712 | 24,712 | ||
| HMRC | 4,083 | 4,083 | |||||
| EST/ESFA Community | |||||||
| grants | 15,948 | 15,948 | 19,930 | 19,930 | |||
| National Lottery |
30,000 | 30,000 | |||||
| Co op | 3,264 | 3,264 | |||||
| Virgin Media 02 Together | |||||||
| Fund | 1,000 | 1,000 | |||||
| DFE Transforming | Lives | ||||||
| for Good | 3,000 | 3,000 | |||||
| 21,000 | 84,649 | 105,649 | 36,747 | 160,011 | 196,758 |
| Sales within charitable | activities | 37,014 | 40,358 | ||
|---|---|---|---|---|---|
| Performance related grants |
51,630 | ||||
| Recycling credits | 20,172 | 21,400 | |||
| Charitable rental income |
3,556 | 4,000 | |||
| 112,372 | 65,758 | ||||
| Performance related |
grants | ||||
| Bradford Metropolitan |
Council | 72,630 | |||
| 51,630 | |||||
| 4 | Charitable activities |
||||
| Staff costs | 179,960 | 114,130 | |||
| Grant funded activities |
11,499 | 11,856 | |||
| Project costs | 16,015 | 7,901 | |||
| Van costs | 4,215 | 2,720 | |||
| Volunteer expenses | 4,613 | 5,277 | |||
| 216,302 | 141,884 | ||||
| Share ofsupport costs | (see note 5) | 24,078 | 10,632 | ||
| Share of governance | costs (see note 5) | 2,640 | 2,400 | ||
| 243,020 | 154,916 | ||||
| Analysis by fund |
|||||
| Unrestricted funds |
100,970 | 76,326 | |||
| Restricted funds |
142,050 | 78,590 | |||
| 243,020 | 154,916 |
| Support | co | sts | ||||||
|---|---|---|---|---|---|---|---|---|
| Support | Governance | 2022 | Support | Governance | 2021 | |||
| costs | costs | costs | costs | |||||
| 6 | 6 | 6 | ||||||
| Depreciation | 7,191 | 7,191 | 1,634 | 1,634 | ||||
| Rent | 4,115 | 4,115 | 3,774 | 3,774 | ||||
| Rates | 280 | 280 | 761 | 761 | ||||
| Power, light |
and heat | 1,740 | 1,740 | 1,629 | 1,629 | |||
| Premises | insurance | 2,818 | 2,818 | 2,564 | 2,564 | |||
| Repairs and | renewals | 5,226 | 5,226 | |||||
| Office costs | 443 | 443 | ||||||
| Telephone | 491 | 491 | 270 | 270 | ||||
| Sundry | 1,774 | 1,774 | ||||||
| Independent | examination | 2,640 | 2,640 | 2,400 | 2,400 | |||
| 24,078 | 2,640 | 26,718 | 10,632 | 2,400 | 13,032 | |||
| Analysed | between | |||||||
| Charitable | activities | 24,078 | 2,640 | 26,718 | 10,632 | 2,400 | 13,032 |
| The average monthly number of employees during th |
e year was: | |
|---|---|---|
| 2022 | 2021 | |
| Number | Number | |
| 13 | ||
| Employment costs |
||
| Wages and salaries | 170,513 | 107,514 |
| Social security costs | 6,184 | 4,031 |
| Other pension costs | 3,263 | 2,585 |
| 179,960 | 114,130 |
| 8 | Tangible fix | ed asset | s | ||||
|---|---|---|---|---|---|---|---|
| Fixtures and | Computers | Motor vehicles | Total | ||||
| fiuines | |||||||
| 6 | 8 | ||||||
| Cost | |||||||
| At 1 April 2021 | 4,856 | 1,639 | 16,740 | 23,235 | |||
| Additions | 43,895 | 699 | 44,594 | ||||
| At 31 March | 2022 | 48,751 | 2,338 | 16,740 | 67,829 | ||
| Depreciation | and impairment | ||||||
| At 1 April 2021 | 2,264 | 2,264 | |||||
| Depreciation | charged | in the year | 3,573 | 628 | 2,990 | 7,191 | |
| At 31 March | 2022 | 3,573 | 628 | 5,254 | 9,455 | ||
| Carrying amount |
|||||||
| At 31 March | 2022 | 45,178 | 1,710 | 11,486 | 58,374 | ||
| At 31 March | 2021 | 1,639 | 14,476 | 20,971 | |||
| 9 | Stocks |
| 10 | Debtors | |||||||
|---|---|---|---|---|---|---|---|---|
| Amounts falling |
due | within | one year: | |||||
| Trade debtors | 1,472 | 1,534 | ||||||
| Prepayments and |
accrued income | 424 | 37,104 | |||||
| 1,896 | 38,638 | |||||||
| 11 | Creditors: amounts | falling | due within one year | |||||
| 2021 | ||||||||
| 6 | ||||||||
| Other taxation and social securiiy |
2,460 | |||||||
| Deferred income | 5,266 | |||||||
| Accruals | 2,640 | 2,400 | ||||||
| 2,640 | 10,126 | |||||||
| 12 | Deferred income | |||||||
| 2021 | ||||||||
| 8 | ||||||||
| Rents in advance | 3,556 | |||||||
| Deferred grant income | 1,710 | |||||||
| 5,266 | ||||||||
| Deferred income | is included | in the financial | statements | as follows: | ||||
| At 1 April 2021 | (5,266) | (3,556) | ||||||
| Released in the year |
(5,266) | (3,556) | ||||||
| Deferred in the year |
5,266 | |||||||
| At 31 March 2022 | 5,266 |
| IA | 0 | 0! | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Gt | ||||||||||||||||||||
| f | III | |||||||||||||||||||
| N | ||||||||||||||||||||
| GtN0D. | ||||||||||||||||||||
| CD | ||||||||||||||||||||
| CL0 | CD IO |
|||||||||||||||||||
| I | ||||||||||||||||||||
| U | ||||||||||||||||||||
| ID | ||||||||||||||||||||
| CL | ||||||||||||||||||||
| ID | ||||||||||||||||||||
| 0 Vt |
IO Ctf O |
IO 0! IA |
O | 00 | 0 O D |
0 IA 0 |
||||||||||||||
| IA | W | C! | ||||||||||||||||||
| 0 | GO | |||||||||||||||||||
| U | ||||||||||||||||||||
| Gt | ||||||||||||||||||||
| N Gt Ut0 |
DI | IA Ct ID IO |
I 'If' Ct CD |
' | Gl I D I |
' | Itf IA CD IA |
' | O Ct D Ct |
0! | CtC! ID |
|||||||||
| Gl | ||||||||||||||||||||
| N 0 |
CD ID |
0 | 00 | |||||||||||||||||
| m 0 13 |
CD LA |
IO 0 Itf |
'CP | |||||||||||||||||
| 0 | ||||||||||||||||||||
| N | ||||||||||||||||||||
| Gt0 IG tll 0 GtU |
Vt 0 8 8 O Gt 80 O8 ~ID" lt |
ILI | ' | I 0 Ot |
0 ID O IA |
ID Itf IO |
0 0 0 |
0 IO IA 0 |
IA CD Gt |
IA | D D O Gt |
0 Ut CD |
IA IO IA |
Ct f |
||||||
| 8 CL tl8 Ul |
8 | Ol C O O |
Vt al O D 0 |
Ltf | ' | I 0 Ot |
Ct CI 0 IA |
ID CI IO |
0 D 0 Af |
0! Ctf CO CD LO |
tD Gt O Itl CI |
' | "t m IA |
Ct D 0 Gt |
0 O 0 Itf |
LA LO CD |
Ct Cl I |
Ct0 IOI |
||
| C:'50 | ||||||||||||||||||||
| 0 | ||||||||||||||||||||
| ID | ||||||||||||||||||||
| CD | ||||||||||||||||||||
| N | ||||||||||||||||||||
| CL | ||||||||||||||||||||
| E00 | ||||||||||||||||||||
| N'0 | ||||||||||||||||||||
| 0 | ||||||||||||||||||||
| 'Cl | ||||||||||||||||||||
| Gl0 | ||||||||||||||||||||
| N | ||||||||||||||||||||
| Gl | ||||||||||||||||||||
| 8 13 |
||||||||||||||||||||
| 0E | 0 | |||||||||||||||||||
| 0(3 | ||||||||||||||||||||
| '0 C 8 0 tll |
IG U Gt 0 Vt D C: E Gt D 0 I- |
0 V! CI C G! D.0 8 0 OI |
Vl G! 08 m m |
'0 6 88X |
8E 0 D. E D ~N ftf |
C8 E CL D8 8 Cl Vt Ih8 Vt |
(if Vt |
N 8 N tD 'D G! tL DE |
00 0 Gl 8 C! |
"000 '0 IG N ID m D |
CD 8 |
CL 0 Q CD C |
8 'U 8 CD C E E 0 C! 8 g |
m CI 0 V ~ |
| tv tU |
I/l | 0 | 8 | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| C | N 00 |
(0 | ||||||||
| I/l8 6) I/l 8 8 0)0'0 Gl8 Ol uj (0 O Qf 4 0) 6! g E 0 0 Ql I/l ID E 0 Vl 0O. CL O0) N 8 U U 0) Vl 0 m C fD u- 8 O gC 0 0 CLO 0 0 8 N 8 Cl 0 C 8 (0 6) 3 Ql ID m&0 CU (h |
Gl Ul8 0 Vl0) 0) 13 (D CD8 C8 13 0 U) 0 0 Vl8)0 Gt (0 O 13 (08 CL 0 0 Gl CU Dl) C— ' 6) ID D 8 o N 0) O O C Gl 0 '= V CD tU 8 o CL0 8 C '0 (0 13 (U8 LU )3 N a D a) V 'D (0 Q N Gl IU 0)80 N ~8 Gl Gl DC om 3z 8 E 0 O. E8 13 8 8 ED. ui 0 ID 0ma Cl .— N N Gl v- 0 + N (0 ) a O 6) 8 (0 0 0) 'C 3 13 c m DlL 0 CL D. m g Cl 0 0 tU 0 0 N 8'0 c C (0 OQ LL ), U E EE Eo V VC p N w- IJJ '0 m U- N N a) ), Sa ), 8 33 13 (0D ID8 ~U y 0)8 C N(0— '= E ), O N 8 = 6) X K N (08 Vl M6! "0 IDX 8 C C N M 13 (080 8 0 (0 CL M C p 88 O. CL0 N N tO 8 M E 6) op IP tD (/J 8'0 Gt 0) 0) 6) c 6) C tU 'P) O 0 0 0 8 L- 0) 0 Cnp Gl D Ql 8 C3 M(0 » 0) Xl . 0 N ID ID N I ~ 0 E 0 P. Cl 0 N 6) C;6) N E 0) 0 E 0) V) 8 CC) CI |
(0 IJI E EDO E0 6! D) E0 13 Ql 0 CL 8 6) 33 Ql Gl 8'a8X Ql C0 80 6) CL ID 'D ID ID6) 0) ID 0 0V L 0 to 8 8 o Vl ' D M tD (0 0 E 6) 0 E M 0) 8 M8 0 8 CL e M O 0) Vl8 0 CL8 'g N Ql N L- 33 N ID 138 0 X LL 8 0) ID I- |
CP Gl fu'0 IU C Cl Ql Gl0 Ql N u) 0) C N0O. E00 V)0 0) (0 Ul 8 I/I 33I 8 E8 0 CL E LL UJ D LL E E0O 8a 0 m 0 tU— c m 0~ tU 0) O tD 'D C: 8 I/) 0 tU 8 O E Gl '0 (00) Gl 8'0 V Ql E E8 CD D CL "000 13 C Gl N8)0 Gt tO 120 0 0 Ql CL Gf N 3 'a 1—8 8 Vl 'O V) 0 (0 0 0 CU 8X 0 I (0 fu8 C2 U) 'U I/)C 8 6! 8 I- Fo UJ 8 CI C: -0 0a8 Zl D 8 c 0 M 6) 8 ma00 U C ID 0) 6) Ql . N m 0 tU tp 0 -C (0 03 LN0 0 PYJ XN |
V) IU8 (0 Cl CQ . 13 ui c8 0 (0 8 Cf CP Ql N C CQ C (6 0) V) Qt fu a C/l Gl C p C8 ID U CL Gt0 2 (D Ul UlC 33 8J) 8= (D 0 a) ID m E (0 0 N 8 X8(0 ID 'U 0 8 IJJ = z'. 8 Cl 13 0 8 v 'o UO 0 c O m Gl 0D. o o CL0 8 8 D0 13 ~0 m D Cp Gl )3 e 0 'U 8 C 13 0 N(0 ID Gl 0 C m Ul Ul C:— Ulg '0) (0 0) 0) (U8 Gl 08 Cl.0 0 088 .) Ifl0 CL CD C 'C CL VlC D Gl ID M8C86 SB0 'U C CD 0) C08J) E E 880 U E 0D o Gf—'0 0 CL U 0 LL 8 'D 8 0 Ol0 Gl CP0 » (0 'U 8 8 Q C CD M t) g C "0 ID Ql 'a C (0 CU» V)6! » 8 Em E ECI c0 O 0') 8x 8 M C 33 Gf 8 |
Gl8 tD C: 'D8 ID8 N Ql N N Gt'08)( 'D ID O ta8 0 Ql M Gl 0 Ct.8 .C M0 13 (0 ID0p. 6)8 8 Vl 0) (0 |
| Balance at | Transfers | Balance at | Transfers | Balance at | ||||
|---|---|---|---|---|---|---|---|---|
| 1 | April 2020 | 1 April 2021 | 31 March 2022 | |||||
| E | E | E | 9 | |||||
| Fixed | asset | fund | 570 | (240) | 330 | (240) | 90 | |
| 570 | (240) | 330 | (240) | 90 |
| 4t | 01 | 0 Ol |
|||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Cf | CD 0 |
IA 0'I |
N | ||||||||
| 13 N Qf '0 |
CD | (+I | IA | 0 O |
IA IO |
||||||
| NS | CD IA |
0) | |||||||||
| N Cl |
Nl | O CO |
' | 0 CD CO |
|||||||
| 0 | ' | 0 | |||||||||
| IA | |||||||||||
| Cl N |
CD 0 O |
4l | Ol O ltl |
Of O IA |
|||||||
| N | |||||||||||
| Ctf | Vf | ||||||||||
| AlC | Vf CD |
||||||||||
| E00C | N | ||||||||||
| Cf | |||||||||||
| CD | |||||||||||
| IA | N 0 |
CD | |||||||||
| CO | M | I | |||||||||
| I | |||||||||||
| 0 | O | ||||||||||
| O 01 IA CO |
' | IO N CO |
0& CO CD |
CO | CO 0) |
||||||
| I | Cl | CON | CO | ||||||||
| D | CO 0& IA |
Cf | |||||||||
| D tA |
N Cf |
||||||||||
| 0 | |||||||||||
| Qf | |||||||||||
| S | |||||||||||
| 0 | N | VlS | |||||||||
| IA | CO | CC ID |
|||||||||
| Ql | |||||||||||
| h | |||||||||||
| Cl | |||||||||||
| CfS | |||||||||||
| V 11 |
VI SS C |
IQ N |
|||||||||
| U | Qllf | ||||||||||
| 13 Qf 0 |
ID S C |
IV 0 Vl |
Gl Gl Xl'0 |
||||||||
| N Ql tf.' |
N Gl D |
LL JO |