| Page | ||
|---|---|---|
| Trustees' report |
1-3 | |
| Independent examiner's |
report | |
| Statement offinancial activities | ||
| Balance sheet | ||
| Notes to the flnanclal statements | 7-20 |
| Unrestricted | Restricted | Total | Unrestricted | Restricted | Total | |||
|---|---|---|---|---|---|---|---|---|
| funds | funds | funds | funds | |||||
| Notes | 2021 f |
2021 | 2021 | 2020 6 |
2020f | 2020f | ||
| Donations and legacies | 77 | 400 | 477 | |||||
| Charitable activities |
144,943 | 137,853 | 282,796 | 46,997 | 114,155 | 161,152 | ||
| Other trading activities |
21,350 | 21,350 | 59,782 | 59,782 | ||||
| Investments | 1,098 | 1,098 | 1,476 | 1,476 | ||||
| Coronavlrus Job |
||||||||
| Retention Scheme | 30,658 | 30,658 | ||||||
| Other income | 392 | 392 | 1,364 | 1,364 | ||||
| Total Income | 198,518 | 138,253 | 338,771 | 109,619 | 114,155 | 223,774 | ||
| ' | ||||||||
| EEiUtftflltttL'IIJ?II | ||||||||
| Raising funds | 1,512 | 1,612 | ||||||
| Charitable activities |
135,490 | 180,525 | 316,015 | 123,905 | 175,837 | 299,742 | ||
| Total resources | ||||||||
| expended | 135,490 | 180,525 | 316,015 | 125,417 | 175,837 | 301,254 | ||
| Net gains/(losses) | on | |||||||
| investments | 13 | 11,940 | 11,940 | (4,751) | (4,751) | |||
| Net Incoming/(outgoing) | ||||||||
| resources | 74,968 | (42,272) | 32,696 | (20,549) | (61,682) | (82,231) | ||
| Other recognised | gains end | losses | ||||||
| Actuarial loss on | ||||||||
| defined benefit pension | ||||||||
| schemes | (29,482) | (29,482) | (13,004) | (13,004) | ||||
| Net movement | In | funds | 45,486 | (42,272) | 3,214 | (33,553) | (61,682) | (95,235) |
| Fund balances at 1 | ||||||||
| April 2020 | (65,081) | 2,458,443 | 2,393,362 | (31,528) | 2,520, 125 | 2,488,597 | ||
| Fund balances | at | 31 | ||||||
| March 2021 | (19,595) | 2,416,171 | 2,396,576 | (65,081) | 2,458,443 | 2,393,362 |
| 2021 | 2020 | |||||||
|---|---|---|---|---|---|---|---|---|
| Notes | f | 8 | ||||||
| Fixed assets | ||||||||
| Tangible aaaeta | 15 | 2,371,478 | 2,430,765 | |||||
| Investments | 14 | 56,B71 | 44,731 | |||||
| 2,428,149 | 2,475,496 | |||||||
| Current assets | ||||||||
| Debtors | 17 | 3,275 | 8,133 | |||||
| Cash at bank | and In | hand | 140,392 | 22,065 | ||||
| 143,667 | 30,198 | |||||||
| Creditors: | amounts | falling due within | ||||||
| one year | 18 | (64,962) | (16,156) | |||||
| Net current | assets | 78,705 | 14,042 | |||||
| Total assets | less current liabilities | 2,506,854 | 2,489,538 | |||||
| Provisions | for liabilities | (110,278) | (96,176) | |||||
| Net assets | 2,396,576 | 2,393,362 | ||||||
| Income funds | ||||||||
| Restricted | funda | 20 | 2,418,171 | 2,458,443 | ||||
| Unrestricted | funds | (19,595) | (65,081) | |||||
| 2,396,576 | 2,393,362 |
| Unrestricted | Unrestricted | |||||
|---|---|---|---|---|---|---|
| funds | funds | |||||
| 2021f | 2020 f |
|||||
| Income from listed | Invesimenls | 1,098 | 1,476 | |||
| 6 | Charitable | activities | ||||
| 2021 | 2020 | |||||
| f | f | |||||
| Sewlces provided | under contract | 17,577 | ||||
| Performance | related grants | 239,227 | 114,155 | |||
| Charitable | rental Income | 25,992 | 46,997 | |||
| 282,796 | 161,152 | |||||
| Analysis by |
fund | |||||
| Unrestricted | funds | 144,943 | ||||
| Restricted | funds | 137,853 | ||||
| 282,796 | ||||||
| Forthe year ended 31 Nlarch 2020 | ||||||
| Unrestricted | funds | 68,060 | ||||
| Restricted | funds | 77,696 | ||||
| 161,152 | ||||||
| 7 | Other Income | |||||
| Unrestricted | Unrestricted | |||||
| funds | funds | |||||
| 2021f | 2020f | |||||
| Other income | 392 | 1,364 |
| Total | Unrestricted | |||
|---|---|---|---|---|
| funds | ||||
| 2021 | 2020 | |||
| 8 | 2 | |||
| a | c | |||
| Advertising | 483 | |||
| 1,029 | ||||
| 1,512 |
| 2021 6 |
2020f | ||
|---|---|---|---|
| Staff costs | 112,524 | 119,555 | |
| Depreciation and impairment |
69,287 | 59,287 | |
| Rent rates &water | 9,730 | 5,752 | |
| Light &hest | 10,083 | 12,965 | |
| Insurance | 5,128 | 5,900 | |
| Transport &travel |
1,387 | 5,523 | |
| Telephone | 2,099 | 1,767 | |
| Repairs maintenance | &security | 29,834 | 14,490 |
| Computer expenses | 940 | ||
| Training costs | 558 | 1,896 | |
| Prlntlng postage &stationery |
1,579 | 1,010 | |
| Project costs | 10,827 | 9,699 | |
| Room hire | 12,253 | 9,642 | |
| Bad debts | 14,406 | ||
| Sundry expenses | 1,630 | 5,761 | |
| Bank charges & Interest |
439 | 786 | |
| Irrecoverable VAT |
8,776 | 13,995 | |
| 280,540 | 268,958 | ||
| Share ofsupport costs (see note 10) | 14,440 | 9,012 | |
| Share ofgovernance | costs (see note 10) | 21,035 | 21,772 |
| 316,015 | 299,742 | ||
| Analysts by fund |
|||
| Unrestricted funds |
135,490 | ||
| Restricted funds | 180,625 | ||
| 316,015 | |||
| Forthe year ended | 31March 2020 | ||
| Unrestricted funds |
172,631 | ||
| Restricted funds | 136,064 | ||
| 299,742 |
| 10 | Support costs | Support costs | Support costs | ||||||
|---|---|---|---|---|---|---|---|---|---|
| Support | Governance | 2021 | Support | Governance | 2020 | ||||
| costs | costs | costs | costs | ||||||
| f | f | f | f | f | f | ||||
| Management | services | ||||||||
| costs | 14,440 | 14,440 | 9,012 | 9,012 | |||||
| Legal snd | professional | 20,427 | 20,427 | 6,215 | 6,215 | ||||
| Aillstlon | fees | 608 | 608 | 1,707 | 1,707 | ||||
| Irrecoverable | loan to | ||||||||
| subsidiary | 13,850 | 13,850 | |||||||
| 14,440 | 21,035 | 35,475 | 9,012 | 21,772 | 30,784 | ||||
| Analysed | between | ||||||||
| Charitable | activities | 14,440 | 21,035 | 35,475 | 9,012 | 21,772 | 30,784 |
| 2021 | 2020 | |
|---|---|---|
| Number | Number | |
| 10 | 10 | |
| Employment costs |
2021f | 2020f |
| Wages snd salaries | 105,963 | 114,873 |
| Social security costs | 5,045 | 3,143 |
| Other pension costs | 1,616 | 1,539 |
| 112,524 | 119,655 |
| Net gains/(l | oss | es) on Investments |
||
|---|---|---|---|---|
| Unrestricted | Unrestricted | |||
| funds | funds | |||
| 2021f | 2020 f |
|||
| Revaluation Gain/(loss) |
of on |
investments sale of Investments |
11,214 726 |
(5,049) 298 |
| 11,940 | (4,751) |
| Fixed asset Investments | |||
|---|---|---|---|
| Listed | Cash In | Total | |
| Investmentsf | portfolio | ||
| Cost or valuation At 1 April 2020 Additions Valuation changes Disposals |
41,830 7,682 11,214 (5,351) |
2,901 | 44,731 7,682 11,214 (6,351) |
| At 31 March 2021 | 55,375 | 2,901 | 58,276 |
| Carrying amount At 31 March 2021 |
55,375 | 2,901 | 58,276 |
| At 31 March 2020 | 41,830 | 2,901 | 44,731 |
| 15 | Tangible fixed assets | Tangible fixed assets | |||||
|---|---|---|---|---|---|---|---|
| Freehold land | Flaturea and | Computera | Total | ||||
| and bulldlnga | tiulnga | ||||||
| 6 | 6 | 6 | |||||
| Cost | |||||||
| At 1 April 2020 | 2,964,348 | 9,582 | 12,617 | 2,986,547 | |||
| At 31 March | 2021 | 2,964,348 | 9,582 | 12,617 | 2,986,547 | ||
| Depreciation | and impairment | ||||||
| At 1 April 2020 | 533,583 | 9,582 | 12,617 | 555,782 | |||
| Depreciation | charged | In the year | 59,287 | 59,287 | |||
| At 31 March | 2021 | 592,870 | 9,582 | 12,617 | 615,069 | ||
| Carrying amount |
|||||||
| At 31 March | 2021 | 2,371,478 | 2,371,478 | ||||
| At 31 March | 2020 | 2,430,765 | 2,430,765 |
| 16 | Financial | instruments | 2021f | 2020 6 |
|||
|---|---|---|---|---|---|---|---|
| Carrying | amount of | financial assets | |||||
| Instruments | measured | at fair value through | profit or loss | 55,375 | 41,830 |
| 17 | Debtors | |||||
|---|---|---|---|---|---|---|
| 2021 | 2020 | |||||
| Amounts falling due |
within one year: | 6 | f | |||
| Trade debtors | 2,273 | 6,799 | ||||
| Other debtors | 2 | |||||
| Prepayments | and accrued income | 1,000 | 1,334 | |||
| 3,275 | 8,133 | |||||
| 18 | Creditors: amounts | falling due within one year | ||||
| 2021 6 |
2020f | |||||
| Other taxetlon | and social security | 993 | 1,386 | |||
| Trade creditors | 5,643 | 4,206 | ||||
| Other creditors | 414 | 320 | ||||
| Accruals and | deferred | Income | 57,912 | 10,244 | ||
| 64,962 | 16,156 | |||||
| 19 | Provlslons for liabilities |
2021 | 2020 | |||
| Notes | 6 | E | ||||
| Retirement benefit obligations |
21 | 110,278 | 9B,176 | |||
| 110,278 | 98,176 |
| Movement | In funds | Movement | in funds | |||||
|---|---|---|---|---|---|---|---|---|
| Balance at | Incoming | Reaouroea | Balance st | Incoming | Resources | Balance at | ||
| 1 April 2010 | resources | expended | 1 Aprg 2020 | resources | expended | 31 | March 2021 | |
| 6 | 8 | 8 | 8 | E | 8 | 8 | ||
| My Place | 2,490,052 | (59,287) | 2,430,765 | (59,287) | 2,371,478 | |||
| Children In |
||||||||
| Need | 21,650 | (17,250) | 4,400 | 20,706 | (25,106) | |||
| NCS | 5,720 | (5,720) | ||||||
| YMCA | ||||||||
| Changing | ||||||||
| futures | 6,350 | (1,310) | 5,040 | 6,250 | (7,475) | 3,815 | ||
| Reaching | ||||||||
| Communities | 17,324 | 80,435 | (80,271) | 17,488 | 81,534 | (69,748) | 29,274 | |
| Tesco | 749 | 1 | 750 | (750) | ||||
| Children & |
||||||||
| Young | ||||||||
| People fund | 9,017 | (6,327) | 2,690 | |||||
| Lloyds Bank | 12,000 | (12,000) | ||||||
| South | ||||||||
| Yorkshire | ||||||||
| Covid Fund | 5,000 | (5,000) | ||||||
| Comic Relief | 4,000 | (4,000) | ||||||
| Rotherham | ||||||||
| Council | 500 | (500) | ||||||
| Sundry small |
||||||||
| grants | 1,770 | 1,770 | ||||||
| Coronavlrus | ||||||||
| Community | ||||||||
| Supportfund | 9,477 | (2,333) | 7,144 | |||||
| 2,520,125 | 114,155 | (175,837) | 2,458,443 | 138,254 | (180,526) | 2,416,171 |
| Analysis of |
net assets between funds | ||||
|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | ||
| 2021 f |
2021 f |
2021f | 2020f | ||
| Fund balances at 31 March 2021 are | |||||
| represented | by: | ||||
| Tangible assets | 2,371,478 | 2,371,478 | 2,430,765 | ||
| Investments | 56,671 | 56,671 | 44,731 | ||
| Current assets/(liabilities) | 34,012 | 44,693 | 78,705 | 14,042 | |
| Provlslonsand | pensions | (110,278) | - | (110,278) | (96,176) |
| (19,595) | 2,416,171 | 2,396,576 | 2,393,362 |