| Page | ||
|---|---|---|
| Report ofthe Trustees | ||
| Independent Examiner's |
Report | |
| Statement ofFinancial | Activities | |
| Balance Sheet | ||
| Notes to the Financial | Statements | 5 to 8 |
| Detailed Statement ofFinancial Activities | 9to10 |
| 31.3.21 | 31.3.20 | |||||||
|---|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | |||||
| fund | fund | funds | funds | |||||
| Notes | ||||||||
| INCOMING RESOURCES | ||||||||
| Incoming resources | from generated | funds | ||||||
| Voluntary income |
2,600 | 2,600 | 256 | |||||
| Activities for generating funds |
10,839 | 10,839 | 47,338 | |||||
| Investment income |
918 | 918 | ||||||
| Incoming resources |
from charitable | activities | ||||||
| Other | 22,462 | 22,462 | 1,000 | |||||
| Total incoming resources |
36,819 | 36,819 | 48,594 | |||||
| RESOURCES EXPENDED | ||||||||
| Costs ofgenerating | funds | |||||||
| Costs ofgenerating voluntary |
income | 3,579 | 3,579 | |||||
| Fundraising trading: cost ofgoods sold and other |
||||||||
| costs | 431 | 431 | 2,231 | |||||
| Charitable activities |
||||||||
| Other | 25,137 | 25,137 | 57,266 | |||||
| Governance costs |
385 | 385 | 385 | |||||
| Total resources expended | 29,532 | 29,532 | 59,882 | |||||
| NET INCOMING/(OUTGOING) | ||||||||
| RESOURCES | 7,287 | 7,287 | (11,288) | |||||
| RECONCILIATION | OF FUNDS | |||||||
| Total funds brought | forward | 42,209 | 515,350 | 557,559 | 568,847 | |||
| TOTAL FUNDS CARRIED | FORWARD | 49,496 | 515,350 | 564,846 | 557,559 |
| 31.3.21 | 31.3.20 | ||||
|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | ||
| fund | fund | funds | funds | ||
| Notes | |||||
| FIXEDASSETS | |||||
| Tangible assets | 14,174 | 515,350 | 529,524 | 530,099 | |
| CURRENT ASSETS | |||||
| Debtors Cash at bank |
4,277 31,453 |
4,277 31,453 |
4,928 22,917 |
||
| 35,730 | 35,730 | 27,845 | |||
| CREDITORS | |||||
| Amounts falling due within one year |
(408) | (408) | (385) | ||
| NET CURRENT ASSETS | 35,322 | 35,322 | 27,460 | ||
| TOTAL ASSETSLESSCURRENT | |||||
| LIABILITIES | 49,496 | 515,350 | 564,846 | 557,559 | |
| NET ASSETS | 49,496 | 515,350 | 564,846 | 557,559 | |
| FUNDS | 10 | ||||
| Unrestricted funds Restricted funds |
49,496 515,350 |
42,209 515,350 |
|||
| TOTAL FUNDS | 564,846 | 557,559 |
| ACTIVIT | IES FOR GENERATING FUNDS | |||
|---|---|---|---|---|
| 31.3.21 | 31.3.20 | |||
| Fundraising | events | 3,939 | 22,051 | |
| Bookings | 6,828 | 25,287 | ||
| Magazine | income | 72 | ||
| 10,839 | 47,338 | |||
| 3. | INVESTMENT INCOME | |||
| 31.3.21 | 31.3.20 | |||
| Curr asset | inv income | 918 | ||
| 4. | COSTSOF GENERATING VOLUNTARY INCOME | |||
| 31.3.21 | 31.3.20 | |||
| Support costs | 3,579 |
| STAFF COS | TS | |||||
|---|---|---|---|---|---|---|
| 31.3.21 | 31.3.20 | |||||
| Wages and salaries | 3,908 | 3,902 | ||||
| The average monthly | number ofemployees | during the year was as follows: | ||||
| 31.3.21 | 31.3.20 | |||||
| Administration | 1 | 1 | ||||
| No employees | received emoluments | in excess off60,000. | ||||
| TANGIBLE | FIXEDASSETS | |||||
| Freehold | Plant and | |||||
| property | machinery | Totals | ||||
| COST | ||||||
| At 1 April 2020 Additions |
515,350 | 101,743 2,969 |
617,093 2,969 |
|||
| At 31 March 2021 | 515,350 | 104,712 | 620,062 | |||
| DEPRECIATION | ||||||
| At 1 April 2020 Charge for year |
86,994 3,544 |
86,994 3,544 |
||||
| At 31 March | 2021 | 90,538 | 90,538 | |||
| NET BOOK | VALUE | |||||
| At 31 March | 2021 | 515,350 | 14,174 | 529,524 | ||
| At 31 March | 2020 | 515,350 | 14,749 | 530,099 | ||
| DEBTORS: | AMOUNTS FALLING DUE WITHIN ONE YEAR | |||||
| 31.3.21 | 31.3.20 | |||||
| Trade debtors | 207 | 1,000 | ||||
| Other debtors | 4,070 | 3,928 | ||||
| 4,277 | 4,928 |
| CREDITORS | : | AMOUNTS | FA | LLING DU | E WITHIN ONE | YEAR | |||
|---|---|---|---|---|---|---|---|---|---|
| 31.3.21 | 31.3.20 | ||||||||
| Taxation and social security | 23 | ||||||||
| Other creditors | 385 | 385 | |||||||
| 408 | 385 | ||||||||
| MOVEMENT | IN FUNDS | ||||||||
| Net movement | |||||||||
| At 1.4.20 | in | funds | At 31.3.21 | ||||||
| Unrestricted | funds | ||||||||
| General fund | 42,209 | 7,287 | 49,496 | ||||||
| Restricted funds |
|||||||||
| Restricted fund | 515,350 | 515,350 | |||||||
| TOTAL FUNDS | 557,559 | 7,287 | 564,846 | ||||||
| Net movement | in funds, included | in the above | are as follows: | ||||||
| Incoming | Resources | Movement in |
|||||||
| resources | expended | funds | |||||||
| Unrestricted | funds | ||||||||
| General fund | 36,819 | (29,532) | 7,287 | ||||||
| TOTAL FUNDS | 36,819 | (29,532) | 7,287 | ||||||
| Comparatives | for movement | in | funds | ||||||
| Net movement | Transfers | ||||||||
| At 1.4.19 | in funds | between | funds | At 31.3.20 | |||||
| Unrestricted | Funds | ||||||||
| General fund | 52,703 | (11,288) | 794 | 42,209 | |||||
| Restricted Funds | |||||||||
| Restricted fund | 516,144 | (794) | 515,350 | ||||||
| TOTAL FUNDS | 568,847 | (11,288) | 557,559 |
| Incoming | Resources | Movement in |
||
|---|---|---|---|---|
| resources | expended | funds | ||
| Unrestricted | funds | |||
| General fund | 48,594 | (59,882) | (11,288) | |
| TOTAL FUNDS | 48,594 | (59,882) | (11,288) |
| Net movement | Transfers | Transfers | |||
|---|---|---|---|---|---|
| At 1.4.19 | in funds | between | funds | At 31.3.21 | |
| Unrestricted funds |
|||||
| General fund | 52,703 | (4,001) | 794 | 49,496 | |
| Restricted funds | |||||
| Restricted fund | 516,144 | (794) | 515,350 | ||
| TOTAL FUNDS | 568,847 | (4,001) | 564,846 |
| Incoming | Resources | Movement in |
||
|---|---|---|---|---|
| resources | expended | funds | ||
| Unrestricted | funds | |||
| General fund | 85,413 | (89,414) | (4,001) | |
| TOTAL FUNDS | 85,413 | (89,414) | (4,001) |
| for the Year E | nded 31Mar | ch 2021 | |||
|---|---|---|---|---|---|
| 31.3.21 | 31.3.20 | ||||
| INCOMING | RESOURCES | ||||
| Voluntary income |
|||||
| Donations | 2,600 | 256 | |||
| Activities for | generating | funds | |||
| Fundraising events |
3,939 | 22,051 | |||
| Bookings | 6,828 | 25,287 | |||
| Magazine income |
72 | ||||
| 10,839 | 47,338 | ||||
| Investment income |
|||||
| Curr asset inv | income | 918 | |||
| Incoming resources from | charitable | activities | |||
| Grants | 22,462 | 1,000 | |||
| Total incoming resources |
36,819 | 48,594 | |||
| RESOURCES EXPENDED | |||||
| Fundraising | trading: cost ofgoods | sold and other costs | |||
| Fundraising event costs |
431 | 2,231 | |||
| Governance | costs | ||||
| Accountancy | 385 | 385 | |||
| Support costs | |||||
| Management | |||||
| Wages | 3,908 | 3,902 | |||
| Postage and | stationery | 295 | 777 | ||
| IT expenses | 608 | 150 | |||
| 4,811 | 4,829 | ||||
| Other | |||||
| Water | 193 | 868 | |||
| Insurance | 1,948 | 1,724 | |||
| Light and heat | 4,234 | 5,678 | |||
| Telephone | 781 | 629 | |||
| Repairs and | renewals | 10,979 | 36,874 | ||
| Sundries | 1,283 | 1,599 | |||
| Cleaning | 634 | 811 | |||
| Bookkeeping | 309 | 567 | |||
| Depreciation | oftangible | fixed assets | 3,544 | 3,687 | |
| 23,905 | 52,437 | ||||
| Total resources expended | 29,532 | 59,882 |