| Page | Page | ||||
|---|---|---|---|---|---|
| Report ofthe | Trustees | 1 | Io | 3 | |
| Independent | Examiner's | Report | |||
| Statement of | Financial | Activities | |||
| Balance Sheet | |||||
| Notes to the | Financial Statements | 7 | to | 11 | |
| Detailed Statement ofFinancial Activities | 12 | to | 13 |
| 31.12.21 | 31.12.20 | ||||||
|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | ||||
| Notes | funds E |
funds f |
funds E |
funds E |
|||
| INCOME AND ENDOWMENTS | FROM | ||||||
| Donations and legacies |
33,775 | 33,775 | 31,135 | ||||
| Charitable activities |
|||||||
| Charitable Activities |
24,457 | 24,457 | 9,143 | ||||
| Investment income |
2 | 23 | 23 | 168 | |||
| Other income | 19,872 | 19,872 | 470 | ||||
| Total | 78,127 | 78,127 | 40,916 | ||||
| EXPENDITURE ON | |||||||
| Charitable activities |
|||||||
| Charitable Activities |
36,827 | 36,827 | 37,770 | ||||
| NET INCOME | 41,300 | 41,300 | 3,146 | ||||
| RECONCILIATION | OF FUNDS | ||||||
| Total funds brought forward | 352,752 | 352,752 | 349,606 | ||||
| TOTAL FUNDS CARRIED FORWARD | 394,052 | 394,052 | 352,752 |
| 31.12.21 | 31.12.20 | ||||
|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | ||
| funds | funds | funds | funds | ||
| Notes | E | ||||
| FIXEDASSETS | |||||
| Tangible assets | 142,585 | 142,585 | 142,585 | ||
| CURRENT ASSETS | |||||
| Debtors | 3,612 | 3,612 | 3,604 | ||
| Cash at bank | 251,605 | 251,605 | 214,110 | ||
| 255,217 | 255,217 | 217,714 | |||
| CREDITORS | |||||
| Amounts falling due within one year |
(3,750) | (3,750) | (7,547) | ||
| NET CURRENT ASSETS | 251,467 | 251,467 | 210,167 | ||
| TOTAL ASSETSLESSCURRENT | |||||
| LIABILITIES | 394,052 | 394,052 | 352,752 | ||
| NET ASSETS | 394,052 | 394,052 | 352,752 | ||
| FUNDS | |||||
| Unrestricted funds: |
|||||
| General fund |
194,052 | 152,752 | |||
| Designated fund |
200,000 | 200,000 | |||
| 394,052 | 352,752 | ||||
| TOTAL FUNDS | 394,052 | 352,752 |
| The average number ofemployees during the year was NIL (2020 NIL). |
The average number ofemployees during the year was NIL (2020 NIL). |
The average number ofemployees during the year was NIL (2020 NIL). |
The average number ofemployees during the year was NIL (2020 NIL). |
||
|---|---|---|---|---|---|
| COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES | |||||
| Unrestricted | Restricted | Total | |||
| funds | funds | funds | |||
| 8 | |||||
| INCOME AND ENDOWMENTS | FROM | ||||
| Donations and legacies |
31,135 | 31,135 | |||
| Charitable activities |
|||||
| Charitable Activities |
9,143 | 9,143 | |||
| Investment income |
168 | 168 | |||
| Other income | 470 | 470 | |||
| Total | 40,916 | 40,916 | |||
| EXPENDITURE ON | |||||
| Charitable activities |
|||||
| Charitable Activities |
37,770 | 37,770 | |||
| NET INCOME | 3,146 | 3,146 | |||
| RECONCILIATION OF FUNDS |
|||||
| Total funds brought | forward | 349,606 | 349,606 | ||
| TOTAL FUNDS CARRIED FORWARD | 352,752 | 352,752 |
| TANGIBLE FIXEDASSETS | |||
|---|---|---|---|
| Freehold | Plant and | ||
| property | machinery | Totals | |
| 8 | 8 | ||
| COST | |||
| At1 January 2021 and | |||
| 31 December 2021 | 142,535 | 50 | 142,585 |
| NET BOOK VALUE | |||
| At 31 December 2021 | 142,535 | 50 | 142,585 |
| At 31 December 2020 | 142,535 | 50 | 142,585 |
| DEBTORS:AMOUNTS F |
ALLING DUE WITHIN ONE YEAR | ||
|---|---|---|---|
| 31.12.21 | 31.12.20 | ||
| F | F | ||
| Tax | 400 | 400 | |
| Prepayments | 3,212 | 3,204 | |
| 3,612 | 3,604 | ||
| CREDITORS: AMOUNTS | FALLING DUE WITHIN ONE YEAR | ||
| 31.12.21 f |
31.12.20 | ||
| Trade creditors | 1 | ||
| Other creditors | 3,750 | 7,546 | |
| 3,750 | 7,547 |
| MOVEMENT | IN FUNDS | |||
|---|---|---|---|---|
| Net | ||||
| movement | At | |||
| At 1.1.21 | in funds | 31.12.21 | ||
| Unrestricted | funds | |||
| General fund | 152,752 | 41,300 | 194,052 | |
| Designated | fund | 200,000 | 200,000 | |
| 352,752 | 41,300 | 394,052 | ||
| TOTAL FUNDS | 352,752 | 41,300 | 394,052 |
| Net mov | emen | t in funds, included in the |
above are as follows: | ||
|---|---|---|---|---|---|
| Incoming | Resources | Movement | |||
| resources | expended | in funds | |||
| 6 | 5 | 6 | |||
| Unrestricted | funds | ||||
| General | fund | 78,127 | (36,827) | 41,300 | |
| TOTAL | FUNDS | 78,127 | (36,827) | 41,300 |
| Net | Transfers | ||||
|---|---|---|---|---|---|
| movement | between | At | |||
| At 1.1.20 | in funds | funds | 31.12.20 | ||
| 5 | 5 | F | |||
| Unrestricted | funds | ||||
| General fund | 160,394 | 3,146 | (10,788) | 152,752 | |
| Designated | fund | 189,212 | 10,788 | 200,000 | |
| 349,606 | 3,146 | 352,752 | |||
| TOTAL FUNDS | 349,606 | 3,146 | 352,752 |
| Comparative | net movement in funds, inc |
luded in the above are as follows: |
||
|---|---|---|---|---|
| Incoming | Resources | Movement | ||
| resources | expended | in funds | ||
| 6 | F | 5 | ||
| Unrestricted | funds | |||
| General fund | 40,916 | (37,770) | 3,146 | |
| TOTAL FUNDS | 40,916 | (37,770) | 3,146 |
| A curren | t ye | a | r 12 months and pri |
or year 12months combin |
ed position isa |
s follows: | |
|---|---|---|---|---|---|---|---|
| Net | Transfers | ||||||
| movement | between | At | |||||
| iiu 1.1.20 | m funds | funds | 31.12.21 | ||||
| E | 5 | 5 | |||||
| Unrestricted | funds | ||||||
| General fund Designated fund |
160,394 189,212 |
44,446 | (10,788) 10,788 |
194,052 200,000 |
|||
| 349,606 | 44,446 | 394,052 | |||||
| TOTAL | FUNDS | 349,606 | 44,446 | 394,052 |
| above a | re as | follows: |
, |
||
|---|---|---|---|---|---|
| Incoming | Resources | Movement | |||
| resources | expended | in funds | |||
| E | |||||
| Unrestricted | funds | ||||
| General | fund | 119,043 | (74,597) | 44,446 | |
| TOTAL | FUNDS | 119,043 | (74,597) | 44,446 |
| 31.12.21 | 31.12.20 | |||
|---|---|---|---|---|
| F | E | |||
| INCOME AND | ENDOWMENTS | |||
| Donations and |
legacies | |||
| Donations | 4,275 | 1,885 | ||
| Grants | 29,500 | 29,250 | ||
| 33,775 | 31,135 | |||
| Investment income |
||||
| Deposit account | interest | 23 | 168 | |
| Charitable activities |
||||
| Rents | 23,553 | 9,022 | ||
| Electricity | 904 | 121 | ||
| 24,457 | 9,143 | |||
| Other income | ||||
| Miscellaneous | income | 361 | 470 | |
| Rent from land | 3,080 | |||
| Insurance claim |
16,431 | |||
| 19,872 | 470 | |||
| Total incoming | resources | 78,127 | 40,916 | |
| EXPENDITURE | ||||
| Charitable activities |
||||
| Rates and water | 451 | 156 | ||
| Insurance | 5,522 | 5,463 | ||
| Light and heat | 2,094 | 3,096 | ||
| Telephone | 302 | 303 | ||
| Postage and stationery | 16 | 9 | ||
| Sundries | 72 | 32 | ||
| Repairs | 5,941 | 3,794 | ||
| Management and administration |
6,646 | 6,081 | ||
| Gas | 1,377 | 3,476 | ||
| Cleaning | 415 | 342 | ||
| Pest Control | 540 | 720 | ||
| Refuse | 1,081 | |||
| Website costs | 210 | 45 | ||
| Subscriptions | 184 | 184 | ||
| Ground maintenance |
73 | 573 | ||
| Repairs over f1500 | 12,157 | 11,805 | ||
| Signage | 171 | |||
| 36,171 | 37,160 |
| 31.12.21 | 31.12.20 | 31.12.20 | |
|---|---|---|---|
| Support costs | F | p | |
| Management | |||
| Sundries | 10 | ||
| Finance | |||
| Bank charges | 96 | 60 | |
| Governance costs | |||
| Accountancy | 550 | 550 | |
| Total resources expended | 36,827 | 37,770 | |
| Net income | 41,300 | 3,146 |