OpenCharities

This text was generated using OCR and may contain errors. Check the original PDF to see the document submitted to the regulator.

2021-03-31-accounts

Page
Trustees'
Annual
Report
1 -6
Independent
Examiner's
Report
Statement of Financial Activities
Balance Sheet 9-10
Notes to the Financial Statements 11-16

Notes Unrestricted 2021 2020
Income
Donations and legacies 3,532
Other 14,000 14,000 3,000
Investment income 548 654
Income from charitable
activities
Education and awareness 16,905 16,905 27,600
Health and poverty
reduction
164,297 164,297 201,438
Total income and endowments 195,750 195,750 236,224
Expenditure
Expenditure on charitable activities
Education and awareness 15,263 15,263 21,269
Health and poverty reduction 191,759 191,759 241,623
Total Charitable
Expenditure
8,9 207,022 207,022 262,892
Total expenditure 207,022 207,022 262,892
Net income/(expenditure) for the year before transfers 10 (11,272) (11,272) (26,668)
Reconciliation
offunds
Total funds brought forward 310,611 310,611 337,279
Total funds carried forward 14 299,339 299,339 310p611

Unrestricted 2021 2020
Notes
Fixed Assets
Tangible assets 111,085 111,085 113,487
Current Assets
Debtors 12 26,477 26,477 59,479
Cash at bank and in hand 179,101 179,101 155,025
205,578 205,578 214,504
Creditors: Amounts due within one year 13 17,324 17,324 17,380
Net current assets 188,254 188,254 197,124
Net assets 299p339 299,339 310,611
Funds ofthe Charity 14
Unrestricted 299,339 310,611
299,339 310,611

2. Donations and legacies and legacies and legacies
Unrestricted 2021 2020
f E
Gifts and donations 2,676
Membership dues 856
3,532
Other
—Employment
allowance 4,000 4,000 3,000
Other
—Covid
grant 10,000 10,000
Other
—Insurance
Claims
14,000 14,000 3,000
3. Investment income
Unrestricted 2021 2020
Bank interest received 548 548 654
4. Education and Awareness
Unrestricted 2021 2020
E E
Chinese New Year 1,167
Chinese School Project 16,905 16,905 26,433
16,905 16,905 27,600
5. Health and poverty
Unrestricted 2021 2020
Domiciliary
Care
164,297 164,297 192,556
Day Care Services-Old People Project 407
Recreation and Stress Relief 8,475
164,297 164,297 201,438

6. Education and Awareness 6. Education and Awareness
Unrestricted 2021 2020
Chinese New Year
Chinese School Project 15,263 15,263 21,269
15,263 15,263 21,269
7. Health and Poverty Reduction
Unrestricted 2021 2020
Carers' Support 3,162
Domiciliary
Care
190,304 190,304 215,772
Day Care Services-Old People's Project 1,455 1,455 14,806
Recreation
and Stress
Relief 7,883
191,759 191,759 241,623
8. Charitable
Expenditure
Unrestricted 2021 2020
Direct expenditure
Direct programme costs 14,114 14,114 23,070
Direct Staff costs 168,277 168,277 195,145
Total direct costs 182,391 182,391 218,215
Support costs (based on staff time)
Support Staff costs 6,665 6,665 9,472
Premises costs 3,985 3,985 16,190
Office costs 9,568 9,568 14,292
Governance
costs
4,413 4,413 4,723
Total support costs 24,631 24,631 44,677
Total Charitable
Expenditure
207,022 207,022 262,892

9. Governance
costs
9. Governance
costs
Unrestricted 2021 2020
f f f
Professional fees 2,000 2,000 2,160
External scrutiny fees 2,400 2,400 2,400
AGM and sundry expenses 13 13 163
4,413 4,413 4,723
10.ffet movement in funds for the year
Unrestricted 2021 2020
The surplus/(deficit) for the year is stated after charging:
Depreciation 2,402 2,402 2,397
External scrutiny fees 2,400 2,400 2,400
Staff costs —gross salaries and wages 165,444 165,444 191,925
Social security and pension costs 12,743 12,743 12,196
Freehold Plant and Furniture
11.Tangible fixed assets property machinery and fittings Total
Cost
At 1April 2020 159,711 13,019 10,297 183,027
At 31March 2021 159,711 13,019 10,297 183,027
Depreciation
At 1April 2020 47,245 12,579 9,716 69,540
Charge for the year 2,249 66 87 2,402
At 31March 2021 49,494 12,645 9,803 71,942
Net book value
At 31March 2021 110,217 494 111,085
At 31March 2020 112,466 440 581 113,487

12. Debtors
Unrestricted 2021 2020
f f f
Trade debtors 21,944 21,944 52,142
Prepayments 4,533 4,533 7,337
26,477 26,477 59,479
13.Creditors: amounts due within one year
Unrestricted 2021 2020
Trade creditors 10 10 773
Accruals 4,826 4,826 5,601
PAYE and pension 3,374 3,374 2,151
Sundry creditors —Covid refund due 6,400 6,400
Deferred income - School fees 2,714 2,714 8,855
17,324 17,324 17,380
14. Movements in reserves
Balance at Incoming Outgoing Balance at 31
1 April 2020 resources resources March 2021
Unrestricted funds 310,611 195,750 (207,022} 299,339
Total funds movements 310,611 195,750 (207,022} 299339