| Page | ||
|---|---|---|
| Report ofthe Trustees | 1 to | 4 |
| Independent Examiner's Report |
||
| Statement ofFinandal Activities | ||
| Balance Sheet | ||
| Notes tothe Financial Statements | 8 to | 15 |
| Detailed Statement ofFinancial Activities | 16 to | 17 |
| forthe Y arE | n 1March2 |
22 | ||||
|---|---|---|---|---|---|---|
| 2022 | 2021 | |||||
| Unrestdicted | Restricted | Total | Total | |||
| fund | fund | funds | funds | |||
| Notes | f | f | f | f | ||
| INCOME AND ENDOWMENTS | FROM | |||||
| Donations and legacies | 135,602 | 135,602 | 338,303 | |||
| EXPENDITURE ON | ||||||
| Charitable acthrRies |
||||||
| Support Costs |
67~ | 67,864 | 20,065 | |||
| Direct costs | 47,638 | 2,135 | 49,773 | 17,853 | ||
| Total | 115,502 | 2,135 | 117,637 | 37,918 | ||
| Net gains on investments | 6371 | 6,471 | 6,183 | |||
| NET INCOME/(EXPENDITURE) | 26,571 | (2,135) | 24~ | 306,568 | ||
| RECONCIUATION OF FUNDS |
||||||
| Total funds brought forward | 304,433 | 2,135 | M6,568 | |||
| TOTAL FUNDS CARRIED FORWARD | 331,004 | 331,004 | 306,568 |
| 31 | March 2022 | ||||
|---|---|---|---|---|---|
| 2022 | 2021 | ||||
| Unrestricted | Restricted | Total | Total | ||
| fund | fund | funds | funds | ||
| Notes | 6 | 6 | 6 | ||
| FIXEDASSETS | |||||
| Tangible assets | 9 | 881 | 881 | ||
| Investments | 10 | 210,883 | 210WS | 204,332 | |
| 211,764 | 211,764 | 204,332 | |||
| CURRENT ASSETS | |||||
| Debtors | 1,975 | 1,975 | 350 | ||
| Cash at bank | 126,489 | 126~9 | 104,286 | ||
| 128,464 | 12&,464 | 104,636 | |||
| CREDITORS | |||||
| Amounts falling due within one year |
12 | (9,224) | (9,224) | (2,400) | |
| NET CURRENT ASSEIS | 119,240 | 119,240 | 102,236 | ||
| TOTAL ASSETSLESSCURRENT LIABIUTIES | 331,004 | 331,004 | 306,568 | ||
| 331,004 | 331,004 | 306,568 | |||
| FUNDS | 13 | ||||
| Unrestricted funds |
331,004 | 304,433 | |||
| Restricted funds | 2,135 | ||||
| TOTALFUNDS | 331,004 | 306,568 |
| Fixed asset | investments | investments | are a form of | financial instrument | financial instrument | and | are initially | recognised | at their transaction | at their transaction | cost | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| and subsequently | measured at fair value at the Balance Sheet |
date, unless | the value cannot be measured | |||||||||
| reliably, in |
which | case it is measured | at cost less impairment. | Investment | gains and | losses, whether | realised | or | ||||
| unrealised | are combined | and presented | in the Statement | ofFinandal Activities. | ||||||||
| DONATIONS AND LEGACIES | ||||||||||||
| 2022 | 2021 | |||||||||||
| 6 | 6 | |||||||||||
| Clan Trust | funds | 174,680 | ||||||||||
| Donations | 127,190 | 160,223 | ||||||||||
| Grants | 8,333 | 3,400 | ||||||||||
| Interest on | investments | 79 | ||||||||||
| 135,602 | 338,303 | |||||||||||
| Grants received, included | in the above, | are as follows: | ||||||||||
| 2022 | 2021 | |||||||||||
| 6 | 6 | |||||||||||
| Princes Trust | 8,333 | 3,400 |
| Direct | Grant | Grant | Support | ||||||
|---|---|---|---|---|---|---|---|---|---|
| Costs (see | funding | of | costs [see | ||||||
| Support Costs | note 4) E |
activities f |
note 5) E67~ |
Totals E67~ |
|||||
| Direct costs | 47,63$ | 2,135 | 49,773 | ||||||
| 47,638 | 67,864 | 117,637 | |||||||
| 4. | DIRECT COSTSOF CHARITABLE ACTIVITIES | ||||||||
| 2022 | 2021 | ||||||||
| E | E | ||||||||
| Counselling | 16,14$ | 11,895 | |||||||
| Mental Health | Courses | 31~90 | |||||||
| 47,638 | 11,895 | ||||||||
| 5. | SUPPORT | COSIS | |||||||
| Governance | |||||||||
| Management | Finance | costs | Totals | ||||||
| E | E | E | f | ||||||
| Support Costs | 63,774 | 36 | 4,054 | 67,864 | |||||
| Support costs, included | in the above, are as | follows: | |||||||
| 2022 | 2021 | ||||||||
| Support | Total | ||||||||
| Costs | activities | ||||||||
| E | E | ||||||||
| Wages | 30J99 | 9,191 | |||||||
| Insurance | 6$9 | 323 | |||||||
| Telephone | 116 | 122 | |||||||
| Marketing | 31,144 | 6,099 | |||||||
| Sundries | 1,206 | 2,052 | |||||||
| Website costs | 4,571 | ||||||||
| Depreciation | oftangible and heritage assets | 120 | |||||||
| Bank charges | 36 | ||||||||
| Auditors' | remuneration | 2,800 | |||||||
| Legal and | professional fees | 1354 | |||||||
| 67,864 | 24,75$ |
| STAFFCOSTS | ||||||||
|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | |||||||
| E | f | |||||||
| Wages and salaries | 30,499 | 9,191 | ||||||
| 30,499 | 9,191 | |||||||
| The average monthly | number ofemployees | during the year was as | follows: | |||||
| 2021 | ||||||||
| Management | and administration | |||||||
| No employees | received emoluments | in excess ofE60,000. | ||||||
| COMPARATIVES FOR | THE STATEMENT OF | FINANGAL ACTIVITIES | ||||||
| Unrestricted | Restricted | Total | ||||||
| fund | fund | funds | ||||||
| E | E | E | ||||||
| INCOME AND | ENDOWMENTS | FROM | ||||||
| Donations and | legacies | 334,903 | 3,400 | 338,303 | ||||
| EXPENDITURE | ON | |||||||
| Charitable acbvities | ||||||||
| Support Costs | 20,065 | 20,065 | ||||||
| Direct costs | 16,588 | 1,265 | 17,853 | |||||
| Total | 36,653 | 1,265 | 37,918 | |||||
| Net gains on investments | 6,183 | 6,183 | ||||||
| NET INCOME | 304,433 | 2,135 | 306,568 | |||||
| TOTAL FUNDS | CARRIED FORWARD | 304,433 | 2,135 | 306,568 |
| N | tothe Finan | 5 | n | - | ntinued | ||||
|---|---|---|---|---|---|---|---|---|---|
| rthe Year Ended | 31March | 2022 | |||||||
| 9. | TANGIBLE FIXEDASSETS | ||||||||
| Computer | |||||||||
| equipment f |
|||||||||
| COST | |||||||||
| Additions | 1,001 | ||||||||
| DEPRECIATION | |||||||||
| Charge foryear | 120 | ||||||||
| NET BOOK VALUE | |||||||||
| At 31March 2022 | 881 | ||||||||
| At31March 2021 | |||||||||
| 10. | FIXEDASSETINVESTMENTS | ||||||||
| Listed | |||||||||
| investments | |||||||||
| E | |||||||||
| MARKET VALUE | |||||||||
| At 1April 2021 | 204,332 | ||||||||
| Revaluations | 6,551 | ||||||||
| At31March 2022 | 210,883 | ||||||||
| NET BOOKVALUE | |||||||||
| At31March 2022 | 210~ | ||||||||
| At31March 2021 | 204,332 | ||||||||
| There were no investment | assets outside the UK. | ||||||||
| Cost orvaluation at31March | 2022 isrepresented | by: | |||||||
| Listed | |||||||||
| investments | |||||||||
| E | |||||||||
| Valuation in 2021 |
6,183 | ||||||||
| Valuation in 2022 |
6,551 | ||||||||
| Cost | 198,149 | ||||||||
| 210,883 |
| 2022 | 2021 | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| E | E | ||||||||
| Prepayments | 1,975 | 350 | |||||||
| 12. | CREDITORS: | AMOUNTS | FALUNG | DUE WITHIN ONE YEAR | |||||
| 2022 | 2021 | ||||||||
| E | E | ||||||||
| Trade creditors | 3W1 | ||||||||
| Taxation and | social | security | 1,205 | ||||||
| Accruals and | deferred income | 4,598 | |||||||
| 9,224 | 2,400 | ||||||||
| 13. | MOVEMENT | IN | FUNDS | ||||||
| Net | |||||||||
| movement | At | ||||||||
| At1.4.21 | in funds | 31.3.22 | |||||||
| E | E | E | |||||||
| Unrestricted | funds | ||||||||
| General fund | 26,571 | 331,004 | |||||||
| Restricted funds | |||||||||
| Suffolk Community | Fund | 2,135 | (2,135) | ||||||
| TOTALFUNDS | 306,568 | 24r436 | 331,004 | ||||||
| Net movement | in funds, | included | in the above are as follows: | ||||||
| Incoming | Resources | Gains and | Movement | ||||||
| resources E |
expended E |
losses E |
in funds f |
||||||
| Unrestricted | funds | ||||||||
| General fund | 135,602 | (115,502) | 6,471 | 26,571 | |||||
| Restricted funds | |||||||||
| Suffolk Community | Fund | (2,135) | (2,135) | ||||||
| TOTAL FUNDS | 135~602 | (117p637) | 6J71 | 24,436 |
| Net | ||||
|---|---|---|---|---|
| movement | At | |||
| in funds | 31.3.21 | |||
| 6 | E | |||
| Unrestricted | funds | |||
| General fund | 304,433 | 304,433 | ||
| Restricted funds | ||||
| Suffolk Community | Fund | 2,135 | 2,135 | |
| TOTALFUNDS | 306,568 | 306,568 |
| Incoming | Resources | Gains and | Movement | ||
|---|---|---|---|---|---|
| resources E |
expended f |
losses E |
in funds E |
||
| Unrestricted funds |
|||||
| General fund | 334,903 | (36,653) | 6,183 | 304,433 | |
| Restricted funds | |||||
| Suffolk Community | Fund | (1,265) | 2,135 | ||
| TOTALFUNDS | 338,303 | (37,918) | 6,183 | 306,568 |
| Net | ||||
|---|---|---|---|---|
| movement | At | |||
| At 1.4.20 | in funds | 31.3.22 | ||
| E | E | |||
| Unrestricted | funds | |||
| General fund | 331,004 | 331,004 | ||
| TOTALFUNDS | 331,004 | 331,004 |
| Incoming | Resources | Gains and | Movement | ||
|---|---|---|---|---|---|
| resources | expended | losses | in funds | ||
| E | E | E | E | ||
| Unrestricted funds |
|||||
| General fund | 470,505 | (152,155) | 12,654 | 331,004 | |
| Restricted funds | |||||
| Suffolk Community | Fund | 3,400 | (3,400) | ||
| TOTAL FUNDS | 473,905 | (155,555) | 12,654 | 331,004 |
| Detailed | tement ofFinanc | tement ofFinanc | I | ivities | ||||
|---|---|---|---|---|---|---|---|---|
| forthe | Year End | 31March | 2022 | |||||
| 2022 | 2021 | |||||||
| E | E | |||||||
| INCOME AND ENDOWMENTS | ||||||||
| Donations and legacies | ||||||||
| Clan Trust funds | 174,680 | |||||||
| Donations | 127,190 | 160,223 | ||||||
| Grants | 8,333 | 3,400 | ||||||
| Interest on investments | ||||||||
| 135,602 | 338,303 | |||||||
| Total incoming resources | 135,602 | 338,303 | ||||||
| EXPENDITURE | ||||||||
| Charitable activities |
||||||||
| Counseging | 16,148 | 11,895 | ||||||
| Mental Health Courses | 31,490 | |||||||
| Suffolk community | grant costs | 2,135 | 1,265 | |||||
| 49,773 | 13,160 | |||||||
| Support costs | ||||||||
| Management | ||||||||
| Wages | 30g99 | 9,191 | ||||||
| Insurance | 323 | |||||||
| Telephone | 116 | 122 | ||||||
| Marketing | 31,144 | 6,099 | ||||||
| Sundries | 1,206 | 2,052 | ||||||
| Website costs | 4,571 | |||||||
| Computer equipment |
120 | |||||||
| 68,774 | 22,358 | |||||||
| Finance | ||||||||
| Bankcharges | ||||||||
| Governance costs | ||||||||
| Auditors' remuneration |
||||||||
| Legal and professional fees | ||||||||
| 4,054 | ||||||||
| Total resources expended | 117,637 | 37,918 | ||||||
| Net income before | gains and losses | 17,965 | 300,385 | |||||
| Reagsed recognised | gains and losses | |||||||
| Cerned forward | 17,965 | 300,385 |
| forthe Year Ended 31 | March 2022 | ||
|---|---|---|---|
| 2022 | 2021 | ||
| E | E | ||
| Realised recognised gains and losses | |||
| Brought forward | 17,965 | 300,385 | |
| Realised gains/(losses) | on fixed asset | ||
| investments | 6,471 | 6,183 | |
| Net income | 24g36 | 306,568 |