OpenCharities

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

2021-12-31-accounts

i)nrestrlcted Restricted Total Total
funds funds 2021 2020
Notes 2 2 2
Income and expenditure
Incoming resources
Donations 40,599 40,599 187,579
Grants received 86,380 86,380 144,479
Investment
income
691 691 917
Activities for generating funds:
Sale of publications
Conferences
Total Incoming resources ~127670 127670 332 975
Costs ofgenerating
funds:
Cost of printing
and purchasing
publications for resale
Fundraising
expenses
200 200 55
Conferences expenses 240
200 200
Net incoming resources
available for charitable appgcatlon 127,470 127,470 332,680
Charitable expenditure:
Costs of activities
in furtherance
ol the charity's objects:
Salaries 131,312 131,312 149,016
Staf pension costs 8,651 8,651 11,272
Staff expenses 4,010 4,010 4,767
Rent, insurance
and light
8 heat 6,781 6,781 11,091
Telephone 324 324 583
Library books and equipment 106 106 824
Donations 252
Office supplies 2,878 2,878 1,926
Website costs 4,008 4,008 300
Depreciation
on office equipment
Entertaining 12 12
158,082 158,082 180,030
Management
and administration:
39,691 39,691 39,939
Total charitable expenditure ~197774 ~197774 ~219969
Total resources expended 197,974 197,974 220,264
Net outgoing resources before transfers (70,304) (70,304) 112,711
Other recognised gains and losses
Fixed assets revaluation
Change
in market value of investments
1,185 ~t,f85 586
Net movemem
In Funds
(71,489) (71,489) 113,297
Fund balances brought forward at 1 January 2021 711,023 22,026 733,048 619,751
Transfer between
funds
Fund balances carried forward
at 31December 2021 639,53 0 6 66 55 33
8
The notes on pages 10-13 form part ofthese accounts

2021 2020
Notes
Fixed assets
Tangible assets 300,000 300,000
Investments 33,322 34,507
Deposits 25,471 25,471
358,793 359,978
Current assets
Stocks 16,037 16,037
Debtors 5 18,159 18,226
Bank current accounts 278,112 345,918
Cash in hand 240 240
312,548 380,421
Liabilities: amounts
within one year
falling due
6
~8,787 7,351
Net current assets 302,767 373,070
Total assets less current liabilities 661,560 733,D48
Funds
Unrestricted funds:
Designated
funds
33,586 33,586
General fund 605,948 677,436
639,534 711,022
Restricted funds: 22,026 22,026
661,666 733.D48
App
dbyth
6 ... ,.. ...,..
Qa .
.. ... .. ,. ... d 18
d
th 1 b h ttby:~+

THE YEAR END ED 31DECEMBER2 ED 31DECEMBER2 021
Administrative expenses Unrestricted Restricted
funds funds Total Total
2021 2021 2021 2020
2 2 2 2
Wages and salaries 19,238 19,238 19,452
Staff pension costs 1,336 1,336 1,515
Rent, insurance and light & heat 7,574 7,574 10,023
Office supplies 1,528 1,528 825
Appeal expenses 2,658 2,658 2,086
Telephone 139 139 250
Legal and professional 3,315 3,315 1,831
Sundry
Accountancy 3,144 3,144 2,999
Governors'
meetings
112 112 57
Governors'
expenses
reimbursed 339 339 410
Bank charges 308 308 491
Depreciation
on office
equipment 0 0 0
~o ooo oo ooo oo ooo
Tangible fixed assets
Office Library
equipment books Total
2 2 2
Cost
At 1 January 2021 43,444 300,000 343,444
Additions
Disposals
At 31 December 2021 43,444 300,000 343,444
Depreciation
At 1 January 2021 43,444 43,444
Charge for the year
Disposals
At 31 December 2021 43444 43,444
Net book value
At 31 December 2021 300,000 300,000
At 31 December 2020 ooo lloo 300,000
Library books were valued as at 31stDecember 2021 by the Governors at market value.

FO R THE YEAR R THE YEAR ENDED 31DECE ENDED 31DECE MBER20 21
4 Fixed asset investments
2021 2020
2 2
Listed Investments
Brought forward from previous year 34,507 33,921
Disposals
Change in market value (1,185) 586
Market value at the end ofthe year 33,322 34507
Historical cost 30,058 33 1158
5 Debtors
2021 2020
2 2
Prepayments and accrued income 18,159 18,226
15159 18,226
6 Creditors: amounts falling due within one year
2021 2020
2 2
Accruals and other creditors 9,781 7,351
Deferred income
9781 7,351
7 Designated Funds
Balance at 1 New des- Utillsedl Balance at 31
January2021 ignations released December 2021
2 2 2 2
Retained donated
capital
33,586 33,586
33,586 33,583

Balance at 1 Income Expenses/ Balance at 31
January 2021 Transfers December 2021
2 2 2 2
Education Officer Fund 26 26
Fundraising Fund 22,000 22,000
22026 22026