| P~ae | ||||
|---|---|---|---|---|
| Report ofthe | Trustees | 1-5 | ||
| Independent | examiners | report | ||
| Statement of | financial activities | |||
| Balance sheet | ||||
| Notes to the accounts | 9 —13 | |||
| Detailed income and expenditure | account | 14 |
| Unrestricted | |||||
|---|---|---|---|---|---|
| general | Restricted | ||||
| fund | fund | 2022 | 2021 | ||
| Income and expenditure | |||||
| Incoming resources: | |||||
| Grants and donations | (2) | 139,225 | 139,225 | 59,055 | |
| Fundraising | (3) | 6,491 | 6,491 | 5,000 | |
| Publication sales |
541 | 541 | 715 | ||
| Total incoming resources | 146,257 | 146,257 | 64,770 | ||
| Resources expended: | |||||
| Fundraising | 216 | 216 | 216 | ||
| Direct charitable expenditure |
(4) | 47,189 | 47,189 | 46,602 | |
| Management and administration |
(5) | 16,133 | 16,133 | 13,881 | |
| Total resources expended | (6) | 63,538 | 63,538 | 60,699 | |
| Net incoming resources |
|||||
| for the year | 82,719 | 82,719 | 4,071 | ||
| Balance brought forward at | |||||
| 1April 2021 | 44,200 | 44,200 | 40,129 | ||
| Balance carried forward at | |||||
| 31March 2022 | E126,919 | E126,919 | 644,200 |
| BALANCE SHEET | AT | 31MARCH 2022 | ||||
| Notes | 2022 | 2021 | ||||
| FIXEDASSETS | ||||||
| Tangible fixed assets | (7) | 530 | 626 | |||
| CURRENT ASSETS | ||||||
| Cash at bank and in hand | 126,879 | 44,084 | ||||
| Prepayments | 1,250 | 1,170 | ||||
| 128,129 | 45,254 | |||||
| CREDITORS: amounts | falling | |||||
| due within one year | (8) | (1,740) | (1,680) | |||
| NET CURRENT ASSETS | 126,389 | 43,574 | ||||
| NET ASSETS | E126,919 | E44,200 | ||||
| Representing: | ||||||
| FUND | ||||||
| Unrestricted general fund |
126,919 | 44,200 | ||||
| Restricted fund | ||||||
| E126,919 | E44,200 |
| Computers | 15%pa reducing | balance | |||
|---|---|---|---|---|---|
| Office equipment | 25% pa reducing | balance | |||
| Office furniture and fittings |
15%pa reducing | balance | |||
| GRANTS AND DONATIONS | |||||
| 2022 | 2021 | ||||
| Le ac Pa ments |
|||||
| Graham CPye will Trust | 100,000 | ||||
| Charitable Trusts Cor orate: |
|||||
| Mr and Mrs JA Pye's Charitable | Settlement | 20,000 | 20,000 | ||
| The Treebeard Trust | 10,000 | ||||
| The Allen Lane Foundation | 5,000 | ||||
| Marsh UK | 3,300 | ||||
| Dyer's Company Charitable |
Trust | 2,000 | 2,000 | ||
| The Albert Hunt Trust | 2,000 | ||||
| ADA Cosmetics | 400 | ||||
| National Lottery Fund |
8,000 | ||||
| Carried forward | 130,000 | 42,700 |
| 2. | GRANTS AND DONATIONS | GRANTS AND DONATIONS | GRANTS AND DONATIONS | continued | 2022 | 2021 | |||
|---|---|---|---|---|---|---|---|---|---|
| Brought forward | 130,000 | 42,700 | |||||||
| Individuals: | |||||||||
| Robert and Lynette | Craig | 1,500 | 1,000 | ||||||
| Donations in Memory |
ofMrs | Brenda Clark | 1,340 | ||||||
| Donations in Memory |
ofProfessor Brice | Pitt | 627 | ||||||
| Donations in Memory |
ofMrs | Yvonne Pye | 207 | ||||||
| Mrs Angela F.Crockatt | 240 | 240 | |||||||
| David Hamblett -in memory |
ofSheila Hamblett | 250 | 250 | ||||||
| Julie Vile + employer | matching | payment | of6493 | 544 | 500 | ||||
| Rachel Smith | 70 | 500 | |||||||
| Eileen Blood | 200 | 80 | |||||||
| Mrs Emma Stabler | 300 | 300 | |||||||
| R Fenwick | 478 | 200 | |||||||
| Mr and Mrs JRobinson | 440 | 240 | |||||||
| Mrs Juliet Mahrous | 120 | 120 | |||||||
| Mrs Stephanie Ryland |
120 | 120 | |||||||
| Mr tL Mrs J.S.Whitehead | 100 | ||||||||
| Martin k Christine | Keiffer | 175 | 150 | ||||||
| Donatella Dickson |
150 | 150 | |||||||
| Tim and Sarah Gutch | 125 | 100 | |||||||
| Dominique Taillandier |
50 | 50 | |||||||
| Valerie Martin | 100 | ||||||||
| Lawrence Edwards | 100 | ||||||||
| W Neale | 100 | 100 | |||||||
| J Wheeler | 100 | 100 | |||||||
| A Adcock | 50 | 100 | |||||||
| EDaeth | 60 | 60 | |||||||
| SGiblett | 60 | 60 | |||||||
| ETaylor | 90 | 90 | |||||||
| J Barna | 60 | 60 | |||||||
| LGibson | 12 | ||||||||
| A Wilson | 60 | 60 | |||||||
| A Churchill | 85 | ||||||||
| H Dale | 24 | ||||||||
| Donna Ferguson | 120 | ||||||||
| Other donations | 3,642 | 8,738 | |||||||
| 9,225 | 14,842 | ||||||||
| I:139,225 | E57,542 |
| 3. | FUNDRAISING | 2022 | 2021 | |
|---|---|---|---|---|
| Friends ofStMary's Barnes Charity Ball | 5,000 | |||
| Goldman Sachs (StMary's | Charity Ball) | 2,500 | ||
| Lucie Holland: in memory | ofEmma Cadywould | 2,363 | 50 | |
| Sandra Laflin - swimming | the length ofThe Channel | 345 | ||
| Karolina Klebanska | 523 | |||
| Spring Grove School | 505 | |||
| Katrina Blyth | 90 | |||
| Michael Mulkerrin -Half |
marathon | 263 | ||
| Samantha Cook - Half a Million Steps in June |
1,004 | |||
| Kirsti Koop - Charity Twitch Stream | 490 | |||
| K6,491 | 69,013 |
| Unrestricted | Restricted | Total | Total | ||
|---|---|---|---|---|---|
| funds | funds | 2022 | 2021 | ||
| Salaries | and fees payable | 41,868 | 41,868 | 39,770 | |
| Printing | and postage ofbooklets | 3,151 | 3,151 | 2,770 | |
| Telephone and internet |
2,170 | 2,170 | 2,262 | ||
| Website | redesign | 1,800 | |||
| E47,189 | F.47,189 | 646,602 |
| Unrestricted | Restricted | Total | Total | ||||
|---|---|---|---|---|---|---|---|
| funds | funds | 2022 | 2021 | ||||
| Professional | fees | 2,052 | 2,052 | 1,281 | |||
| Accountancy | 1,740 | 1,740 | 1,680 | ||||
| Depreciation | 96 | 96 | 113 | ||||
| Insurance | 2,508 | 2,508 | 2,195 | ||||
| Rent, rates and other office costs | 9,483 | 9,483 | 8,138 | ||||
| Sundry expenses | 254 | 254 | 474 | ||||
| E16,133 | E16,133 | E13,881 | |||||
| 6. | TOTAL RESOURCES EXPENDED | ||||||
| Staff | Other | Total | Total | ||||
| costs | costs | 2022 | 2021 | ||||
| Management | and | administration | 16,133 | 16,133 | 13,881 | ||
| Direct charitable | expenditure | 41,868 | 5,321 | 47,189 | 46,602 | ||
| Fundraising | 216 | 216 | 216 | ||||
| E41,868 | E21,670 | E63,538 | F.60,699 |
| Furniture | Office | ||||||
|---|---|---|---|---|---|---|---|
| and fittings | equipment | Computers | Total | ||||
| Cost: | |||||||
| At 1April 2021 | 2,381 | 1,556 | 8,696 | 12,633 | |||
| Additions | |||||||
| At 31March 2022 | 2,381 | 1,556 | 8,696 | 12,633 | |||
| Depreciation: | |||||||
| At 1April 2021 | 2,298 | 1,544 | 8,165 | 12,007 | |||
| Charge for the year | 13 | 3 | 80 | 96 | |||
| At 31March 2022 | 2,311 | 1,547 | 8,245 | 12,103 | |||
| Written down value: | |||||||
| At 31March 2022 | 670 | K9 | 6451 | 6530 | |||
| At 31March 2021 | 683 | E12 | E531 | F.626 | |||
| 8. | CREDITORS: Amounts | fallin | due within one | ear | |||
| 2022 | 2021 | ||||||
| Accruals | 61,740 | E1,680 |
| 2022 | 2021 | ||||
|---|---|---|---|---|---|
| INCOME | |||||
| Legacy, Grants and donations | (2) | 139,225 | 59,055 | ||
| Fundraising | (3) | 6,491 | 5,000 | ||
| Publication sales |
541 | 715 | |||
| 146,257 | 64,770 | ||||
| LESSEXPENDITURE | |||||
| Accountancy | 1,740 | 1,680 | |||
| Professional | 2,052 | 1,281 | |||
| Depreciation | 96 | 113 | |||
| Insurance | 2,508 | 2,195 | |||
| Sundry expenses | 254 | 474 | |||
| Printing, postage ofbooklets | 3,151 | 2,770 | |||
| Website redesign | 1,800 | ||||
| Rent, rates and other office costs | 9,483 | 8,138 | |||
| Salaries and fees payable | 41,868 | 39,770 | |||
| Telephone and internet |
2,170 | 2,262 | |||
| Fund raising | 216 | 216 | |||
| (63,538) | (60,699) | ||||
| SURPLUS ON ORDINARY ACTIVITIES | E82,719 | E4,071 |