OpenCharities

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

2021-12-31-accounts

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