OpenCharities

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

2022-03-31-accounts

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