| Page | |||
|---|---|---|---|
| Report ofthe Trustees | |||
| Independent Examiner's |
Report | ||
| Statement of Financial |
Activities | ||
| Balance Sheet | |||
| Notes to the Financial Statements | 5 to | 10 | |
| Detailed Statement of Financial Activities |
| fo | r the Year E | nded 30April | 2021 | ||||
|---|---|---|---|---|---|---|---|
| 30/4/21 | 30/4/20 | ||||||
| Unrestricted | Restricted | Total | Total | ||||
| fund | fund | funds | funds | ||||
| Notes | 6 | ||||||
| Income and endowments | from | ||||||
| Donations and legacies |
43,605 | 56,394 | 99999 | 35,957 | |||
| Other trading activities |
2 | 12,183 | 12,183 | 8,248 | |||
| Investment income |
3 | 3 | 3 | ||||
| Total | 55,791 | 56,394 | 112,185 | 44,205 | |||
| Expenditure on |
|||||||
| Charitable activities |
|||||||
| Charitable activities |
35,976 | 138 | 36,114 | 39,460 | |||
| NET INCOME | 19,815 | 56,256 | 76,071 | 4,745 | |||
| Reconciliation offunds |
|||||||
| Total funds brought | forward | 84,986 | 1,388 | 86,374 | 81,629 | ||
| Total funds carried forward | 104,801 | 57,644 | 162,445 | 86,374 |
| 30/4/21 | 30/4/20 | |||||||
|---|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | |||||
| fund | fund | funds | funds | |||||
| Notes | 6 | K | 6 | |||||
| Fixed assets | ||||||||
| Tangible assets | 73,358 | 1,250 | 74,608 | 65,502 | ||||
| Current assets | ||||||||
| Debtors | 2,025 | 2,025 | 2,330 | |||||
| Cash at bank | and | In hand | 66,432 | 56,394 | 122,826 | 19,743 | ||
| 68,457 | 56,394 | 124,851 | 22,073 | |||||
| Creditors | ||||||||
| Amounts falling due within |
one year | (37,014) | (37,014) | (1,201) | ||||
| Net current assets | 31,443 | 56,394 | 87,837 | 20,872 | ||||
| Total assets | less | current | liabilities | 104,801 | 57,644 | 162,445 | 86,374 | |
| NET ASSETS | 104,801 | 57,644 | 162,445 | 86,374 | ||||
| Funds | ||||||||
| Unrestricted | funds | 104,801 | 84,986 | |||||
| Restricted funds |
57,644 | 1,388 | ||||||
| Total funds | 162,445 | 86,374 |
| 2. | Other trading activities |
|||||||||||
| 30/4/21 E |
30/4/20 f |
|||||||||||
| Fundraising events |
637 | 2,780 | ||||||||||
| Main raffle | 1,771 | |||||||||||
| Meat raffles | 2,552 | |||||||||||
| Other income | 11,546 | 1,145 | ||||||||||
| 12,183 | 8,248 | |||||||||||
| 3. | Investment income |
|||||||||||
| 30/4/21 | 30/4/20 | |||||||||||
| 8 | ||||||||||||
| Deposit account interest | 3 | |||||||||||
| 4. | Net income/(expenditure) | |||||||||||
| Net income/(expenditure) | is | stated | after charging/(crediting): | |||||||||
| 30/4/21 | 30/4/20 | |||||||||||
| E | ||||||||||||
| Depreciation - owned assets |
7,810 | 7,216 | ||||||||||
| 5. | Trustees' remuneration |
and benefits | ||||||||||
| There were no trustees' | remuneration | or other benefits | for | the | year ended | 30 April 2021 | nor for | th | ||||
| year ended 30April 2020. | ||||||||||||
| Trustees' expenses | ||||||||||||
| There were no trustees' |
expenses | paid for the year | ended | 30 April 2021 nor | for the | year end |
e | |||||
| 30 April 2020. | ||||||||||||
| Comparatlves for the statement |
offfnanclal activities | |||||||||||
| Unrestricted | Restricted | Total | ||||||||||
| fund | fund | funds | ||||||||||
| K | ||||||||||||
| Income and endowments | from | |||||||||||
| Donations and legacies |
35,957 | 35,957 | ||||||||||
| Other trading activities |
8,248 | 8,248 | ||||||||||
| Total | 44,205 | 44,205 | ||||||||||
| Expenditure on |
||||||||||||
| Charitable activities |
||||||||||||
| Charitable activities |
39,306 | 154 | 39,460 | |||||||||
| NET INCOME/(EXPENDITURE) | 4,899 | (154) | 4,745 | |||||||||
| Reconciliation offunds |
||||||||||||
| Total funds brought forward |
80,087 | 1,542 | 81,629 |
| Comparatlves for t |
he statement offinancial activities |
- continued | |||
|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | |||
| fund | fund | funds | |||
| E | E | E | |||
| Total funds carried | forward | 84,986 | 1,388 | 86,374 | |
| 7. | Tangible fixed assets | ||||
| Freehold | Plant and | Motor | |||
| property | machinery | vehicles | Totals | ||
| E | E | F | E | ||
| Cost | |||||
| At 1 May 2020 | 25,124 | 117,565 | 4,500 | 147,189 | |
| Additions | 16,916 | 16,916 | |||
| At 30April 2021 | 25,124 | 134,481 | 4,500 | 164,105 | |
| Depreciation | |||||
| At 1 May 2020 | 25,124 | 55,015 | 1,548 | 81,687 | |
| Charge for year | 7,515 | 295 | 7,810 | ||
| At 30April 2021 | 25,124 | 62,530 | 1,843 | 89,497 | |
| Net book value | |||||
| At 30 April 2021 | 71,951 | 2,657 | 74,608 | ||
| At 30April 2020 | 62,550 | 2,952 | 65,502 | ||
| 8. | Debtors: amounts | falling due within one year | |||
| 30/4/21 | 30/4/20 | ||||
| E | E | ||||
| Prspayments | 2,025 | 2,330 | |||
| 9. | Creditors: amounts | falling due within ons year | |||
| 30/4/21 | 30/4/20 | ||||
| E | |||||
| Bank loans and overdrafts (see note 10) | 35,556 | ||||
| Trade creditors | 74 | ||||
| Accrued expenses | 1,458 | 1,127 | |||
| 37,014 | 1,201 |
| 30/4/21 | 30/4/20 | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| 6 | E | ||||||||
| Amounts falling |
due within one | year on demand: | |||||||
| Bank overdrafts | 35,556 | ||||||||
| 11. | Movement in |
funds | |||||||
| Net | |||||||||
| movement | At | ||||||||
| At 1/5/20 6 |
In funds F. |
30/4/21 f |
|||||||
| Unrestricted | funds | ||||||||
| General fund |
84,986 | 19,815 | 104,801 | ||||||
| Restricted funds | |||||||||
| Restricted funds |
1,388 | 56,256 | 57,644 | ||||||
| TOTAL FUNDS | 86,374 | 76,071 | 162,445 | ||||||
| Net movement | in funds, | included | in the above are as follows: | ||||||
| Incoming | Resources | Movement | |||||||
| resources | expended | In funds | |||||||
| E | |||||||||
| Unrestricted | funds | ||||||||
| General fund |
55,791 | (35,976) | 19,815 | ||||||
| Restricted funds | |||||||||
| Restricted funds |
56,394 | (138) | 56,256 | ||||||
| TOTAL FUNDS | 112,185 | (36,114) | 76,071 | ||||||
| Comparatives | for movement | in | funds | ||||||
| Net | |||||||||
| movement | At | ||||||||
| At 1/5/19 | In funds | 30/4/20 | |||||||
| 6 | E | f | |||||||
| Unrestricted | funds | ||||||||
| General fund |
80,087 | 4,899 | 84,986 | ||||||
| Restricted funds | |||||||||
| Restricted funds |
1,542 | (154) | 1,388 | ||||||
| TOTAL FUNDS | 81,629 | 4,745 | 86,374 |
| Comparative net movement In funds, inc |
luded in the above are as follows: |
||
|---|---|---|---|
| Incoming | Resources | Movement | |
| resources | expended | in funds | |
| E | E | ||
| Unrestricted funds |
|||
| General fund |
44,205 | (39,306) | 4,899 |
| Restricted funds | |||
| Restricted funds |
(154) | (154) | |
| TOTAL FUNDS | 44,205 | (39,460) | 4,745 |
| A curren | t | yea | r 12months and prior year |
12 months combined position is |
as follows: | |
|---|---|---|---|---|---|---|
| Net | ||||||
| movement | At | |||||
| At 1/5/19 | In funds | 30/4/21 | ||||
| E | E | |||||
| Unrestricted | funds | |||||
| General | fund | 80,087 | 24,714 | 104,801 | ||
| Restricted | funds | |||||
| Restricted | funds | 1,542 | 56,102 | 57,644 | ||
| TOTAL | FUNDS | 81,629 | 80,816 | 162,445 |
| A current year 12 months and prior year above are as follows; |
12 months combined net movem |
ent in funds, |
included in |
|---|---|---|---|
| Incoming | Resources | Movement | |
| resources f |
expended F |
In funds E |
|
| Unrestricted funds |
|||
| General fund |
99,996 | (75,282) | 24,714 |
| Restricted funds | |||
| Restricted funds |
56,394 | (292) | 56,102 |
| TOTAL FUNDS | 156,390 | (75,574) | 80,816 |