| Page | ||||
|---|---|---|---|---|
| Trustees' | report | 1-3 | ||
| Independent examiner's |
report | |||
| Statement | offinancial | activities | ||
| Balance sheet | ||||
| Notes to | the financial | statements | 7-19 |
| Unrestricted | Restricted | Total | Unrestricted | Unrestricted | Restricted | Total | ||||
|---|---|---|---|---|---|---|---|---|---|---|
| funds | funds | funds | funds | |||||||
| Notes | 2022 | 2022 6 |
2022f | 2021 8 |
2021 8 |
2021 f |
||||
| Income and endo | ents from: | |||||||||
| Donations and legades |
353 | 353 | 77 | 400 | 477 | |||||
| Charitable activities |
53,944 | 148,564 | 202,508 | 144,943 | 137,853 | 282,796 | ||||
| Other trading activities |
65,567 | 65,567 | 21,350 | 21,350 | ||||||
| Investments | 1,038 | 1,038 | 1,098 | 1,098 | ||||||
| Coronavlrus Job |
||||||||||
| Retention Scheme | 7,690 | 7,690 | 30,658 | 30,658 | ||||||
| Olher income | 2,784 | 2,784 | 392 | 392 | ||||||
| Total income | 131,376 | 148,564 | 279,940 | 198,518 | 138,253 | 336,771 | ||||
| Exattnt((bmua; Charitable activities |
37,719 | 213,450 | 25'I,169 | 135,490 | 180,525 | 316,015 | ||||
| Net gains/(losses) investments |
on | 12 | (440) | (440) | 11,940 | 11,940 | ||||
| Net incoming/(outgoing) resources |
93,217 | (64,886) | 28,331 | 74,968 | (42,272) | 32,696 | ||||
| Other recognised | gains | and | losses | |||||||
| Actuarial loss on defined | ||||||||||
| benefit pension | ||||||||||
| schemes | (38,476) | (38,476) | (29,482) | (29,482) | ||||||
| Net movement in |
funds | 54,741 | (64,886) | (10,145) | 45,486 | (42,272) | 3,214 | |||
| Fund balances at 1 April | 2021 | (19,595) | 2,416,171 | 2,396,576 | (65,081) | 2,458,443 | 2,393,362 | |||
| Fund balances at | 31 | March | ||||||||
| 2022 | 35,146 | 2,351,285 | 2,386,431 | (19,595) | 2,416,171 | 2,396,576 |
| 2022 | 2021 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Notes | f | f | ||||||||
| Fixed assets | ||||||||||
| Tangible assets | 14 | 2,312,191 | 2,371,478 | |||||||
| Investments | 13 | 55,670 | 56,671 | |||||||
| 2,367,861 | 2,428,149 | |||||||||
| Current assets | ||||||||||
| Debtors | 18 | 12,687 | 3,275 | |||||||
| Cash at bank | and | In | hand | 247,925 | 140,392 | |||||
| 260,612 | 143,667 | |||||||||
| Creditors: | amounts | falling due within | ||||||||
| one year | 17 | (119,982) | (64,962) | |||||||
| Net current | assets | 140,630 | 78,705 | |||||||
| Total assets | less | current | liabilities | 2,508,491 | 2,506,854 | |||||
| Provisions | for liabilities | (122,060) | (110,278) | |||||||
| Net assets | 2,386,431 | 2,396,576 | ||||||||
| Income funds | ||||||||||
| Restricted | funds | 19 | 2,351,285 | 2,416,171 | ||||||
| Unrestricted | funds | 35,146 | (19,595) | |||||||
| 2,386,431 | 2,396,576 |
| Unrestricted | Unrestricted | Restricted | Total | |||
|---|---|---|---|---|---|---|
| funds | funds | funds | ||||
| 2022 | 2021 | 2021 | 2021 | |||
| E | E. | E | E | |||
| Donations | and gifts | 353 | 77 | 400 | 477 | |
| 4 | Other trading activities |
| 4 | Other trading activities | ||
|---|---|---|---|
| Unrestricted | Unrestricted | ||
| funds | funds | ||
| 2022 | 2021 | ||
| E | E | ||
| Shop Income | 65,567 | 21,350 | |
| 5 | Investments | ||
| Unrestricted | Unrestricted | ||
| funds | funds | ||
| 2022 | 2021 | ||
| E | E | ||
| Income from listed investments | 1,038 | 1,098 |
| 6 | Other inc | o | e | ||||
|---|---|---|---|---|---|---|---|
| Unrestricted | Unrestricted | ||||||
| funds | funds | ||||||
| 2022 | 2021 | ||||||
| E | |||||||
| Other income | 2,784 | 392 | |||||
| 7 | Charitable | activities | |||||
| Charitable | Charitable | ||||||
| Activities | Activities | ||||||
| 2022f | 2021 6 |
||||||
| Services | provided | under contract | 17,577 | ||||
| Performance | related grants | 186,564 | 239,227 | ||||
| Charitable | rental income | 15,944 | 25,992 | ||||
| 202,508 | 282,796 | ||||||
| Analysis | by | fund | |||||
| Unrestricted | funds | 53,944 | 144,943 | ||||
| Restricted | funds | 148,564 | 137,853 | ||||
| 202,508 | 282,796 |
| 8 | Support costs | Support costs | Support costs | ||||||
|---|---|---|---|---|---|---|---|---|---|
| Support | Governance | 2022 | Support | Governance | 2021 | ||||
| costs | costs | costs | costs | ||||||
| E | E | E | E | E | E | ||||
| Management | services | ||||||||
| costs | 13,052 | 13,052 | 14,440 | 14,440 | |||||
| Legal and | professional | 15,843 | 15,843 | 20,427 | 20,427 | ||||
| Affiliatio | fees | 953 | 953 | 608 | 608 | ||||
| 13,052 | 16,796 | 29,848 | 14,440 | 21,035 | 35,475 | ||||
| Analysed | between | ||||||||
| Charitable | activities | 13,052 | 16,796 | 29,848 | 14,440 | 21,035 | 35,475 |
| Charitable | Charitable | ||||
|---|---|---|---|---|---|
| Expenditure | Expenditure | ||||
| 2022 | 2021 | ||||
| f | f | ||||
| Staff costs | 54,121 | 112,524 | |||
| Depreciation | and | impairment | 59,287 | 59,287 | |
| Rent rates & | water | 11,556 | 9,730 | ||
| Light 8 heat | 22,664 | 10,083 | |||
| Insurance | 4,918 | 5,128 | |||
| Transport &travel |
92 | 1,387 | |||
| Telephone | 1,831 | 2,099 | |||
| Repairs maintenance | &security | 222 | 29,834 | ||
| Training costs | 558 | ||||
| Printing postage |
8 stationery | 3,260 | 1,579 | ||
| Project costs | 34,469 | 10,827 | |||
| Room hire | 11,336 | 12,253 | |||
| Bad debts | 14,406 | ||||
| Sundry expenses | 4,878 | 1,630 | |||
| Bank charges | & | Interest | 593 | 439 | |
| Other charitable | expenditure | 12,094 | 8,776 | ||
| 221,321 | 280,540 | ||||
| Share of support | costs (see note 8) | 13,052 | 14,440 | ||
| Share of governance | costs (see note 8) | 16,796 | 21,035 | ||
| 251,169 | 316,015 | ||||
| Analysis by |
fund | ||||
| Unrestricted | funds | 37,719 | 135,490 | ||
| Restricted funds |
213,450 | 180,525 | |||
| 251,169 | 316,015 |
| 2022 | 2021 |
|---|---|
| Number | Number |
| 10 |
| Employment costs |
Employment costs |
2022f | 2021 f |
||||
|---|---|---|---|---|---|---|---|
| Wages and | salaries | 53,450 | 105,963 | ||||
| Social security costs | 5,045 | ||||||
| Other pension costs | 671 | 1,516 | |||||
| 54,121 | 112,524 | ||||||
| There were | no employees | whose annual | remuneration | was more than f60,000. | |||
| Net gains/(losses) | on Investments | ||||||
| Unrestricted | Umestrlcted | ||||||
| funds | funds | ||||||
| 2022 | 2021 | ||||||
| f | f | ||||||
| Revaluation | of Investments | (1,127) | 11,214 | ||||
| Gain/(loss) | on sale ofInvestments | 687 | 726 | ||||
| (440) | 11,940 |
| Fixed asset Investments | |||
|---|---|---|---|
| Listed | Cash In | Total | |
| Investmentsf | porffollo | ||
| Cost or valuation | |||
| At 1 April 2021 | 55,375 | 1,296 | 56,671 |
| Additions | 15,188 | 15,188 | |
| Valuation changes |
(1,127) | (1,127) | |
| At 31 March 2022 | 69,436 | 1,296 | 70,732 |
| Impairment | |||
| At 1 April 2021 | |||
| Disposals | 14,106 | 956 | 15,062 |
| At 31 March 2022 | 14,106 | 956 | 15,062 |
| Carrying amount |
|||
| At 31 March 2022 | 55,330 | 340 | 55,670 |
| At 31 March 2021 | 55,375 | 1,296 | 56,671 |
| Tangible fix | ed asset | s | ||||
|---|---|---|---|---|---|---|
| Freehold land |
Fixtures and | Computers | Total | |||
| and buildings | fittings | |||||
| 8 | 8 | 8 | ||||
| Cost | ||||||
| At 1 April 2021 | 2,964,348 | 9,582 | 12,617 | 2,986,547 | ||
| At 31 March | 2022 | 2,964,348 | 9,582 | 12,617 | 2,986,547 | |
| Depreciation | snd impairment | |||||
| At 1April 2021 | 592,870 | 9,582 | 12,617 | 615,069 | ||
| Depreciation | charged | in the year | 59,287 | 59,287 | ||
| At 31 March | 2022 | 652,157 | 9,582 | 12,617 | 674,356 | |
| Carrying amount |
||||||
| At 31 March | 2022 | 2,312,191 | 2,312,191 | |||
| At 31 March | 2021 | 2,371,478 | 2,371,478 |
| 16 | Oebtors | |||||
|---|---|---|---|---|---|---|
| 2022 | 2021 | |||||
| Amounts falling due |
within one year: | f | f | |||
| Trade debtors | 6,992 | 2,273 | ||||
| Other debtors | 2 | 2 | ||||
| Prepayments | and accrued income | 5,693 | 1,000 | |||
| 12,687 | 3,275 | |||||
| 17 | Creditors: amounts | falling due within one year | ||||
| 2022 f |
2021f | |||||
| Other taxation | and social security | 860 | 993 | |||
| Trade creditors | 12,444 | 5,643 | ||||
| Other creditors | 414 | |||||
| Accruals and | deferred | Income | 106,678 | 57,912 | ||
| 119,982 | 64,962 | |||||
| 18 | Provisions for liabilities | 2022 | 2021 | |||
| Notes | f | f | ||||
| Retirement benefit obligations |
20 | 122,060 | 110,278 | |||
| 122,060 | 110,278 |
| Movement | In funds | Movement | in funds | ||||
|---|---|---|---|---|---|---|---|
| Balance at | incoming | Resources | Balance st | Incoming | Resources | Balance at | |
| 1April 2020 f |
resources | expended 8 |
1Aprg 2021 f |
resources f |
expended | 31 March 202ji |
|
| My Place | 2,430,765 | (59,287) | 2,371,478 | (59,287) | 2,312,191 | ||
| Children In |
|||||||
| Need | 4,400 | 20,706 | (25,106) | 86,780 | (61,705) | 25,075 | |
| YMCA | |||||||
| Changing | |||||||
| futures | 5,040 | 6,250 | (7,475) | 3,815 | (3,815) | ||
| Reaching | |||||||
| Communities | 17,488 | 81,534 | (69,748) | 29,274 | 40,637 | (69,911) | |
| Tea co | 750 | (750) | 2,690 | (2,690) | |||
| Children 8 |
|||||||
| Young People | |||||||
| fund | 9,017 | (6,327) | |||||
| South | |||||||
| Yorkshire | |||||||
| Covld Fund | 5,000 | (5,000) | |||||
| Comic Relief | 4,000 | (4,000) | |||||
| Rotherham | |||||||
| Council | 500 | (500) | |||||
| Sundry small |
|||||||
| grants | 1,770 | 1,770 | (800) | 970 | |||
| Coronavirus | |||||||
| Community | |||||||
| Supportfund | 9,477 | (2,333) | 7,144 | 47 | (7,144) | 47 | |
| Rotherham | |||||||
| MBS | 6.917 | (6,917) | |||||
| Smiles4Miles | 35,866 | (22,864) | 13,002 | ||||
| Youth Covld | |||||||
| 19support | |||||||
| fund | 10,000 | (10,000) | |||||
| 2,458,443 | 138,254 | (180,526) | 2,416,171 | 180,247 | (245,133) | 2,351,285 |
| Unrestricted | Restricted | Total | Total | |||
|---|---|---|---|---|---|---|
| 2022 | 2022 | 2022 | 2021 | |||
| f | f | 6 | F | |||
| Fund balances | at 31 March 2022 are | |||||
| represented | by: | |||||
| Tangible assets | 2,312,191 | 2,312,191 | 2,371,478 | |||
| Investments | 55,670 | 55,670 | 56,671 | |||
| Current assets/(liabilities) | 101,536 | 39,094 | 140,630 | 78,705 | ||
| Provislonsand | pensions | (122,060) | — | (122,060) | (110,278) | |
| 35,146 | 2,351,285 | 2,386,431 | 2,396,576 |
| 2022 | 2021 |
|---|---|
| 6 | f |