| Page | |||||
|---|---|---|---|---|---|
| Reference and administrative | details ofthe charity, | its trustees | and advisers | ||
| Trustees' report |
2-3 | ||||
| Independent examiner's report |
|||||
| Statement of financial |
activities | ||||
| Balance sheet | |||||
| Notes to the financial | statements | 7-14 |
For the year ended 30 September 20 |
21 | |||||
|---|---|---|---|---|---|---|
| Restricted | Unrestricted | Total | Total | |||
| funds | funds | funds | funds | |||
| Nots | 2021 f |
2021 6 |
2021 6 |
2020 6 |
||
| Income from: | ||||||
| Donations and legacies Other trading activities Investments |
74,305 416 27,196 |
74,305 416 27,195 |
30,238 2,739 22,190 |
|||
| Total income | 101,916 | 101,916 | 55,167 | |||
| Expenditure on: |
||||||
| Raising funds Charitable activities |
(85) 6,521 |
(85) 6,521 |
2,194 27,460 |
|||
| Other expenditure | 1 | |||||
| Total expenditure | 6,436 | 6,436 | 29,655 | |||
| Net Income before other recognised and losses |
gains | 95,480 | 96,480 | 25,512 | ||
| Net movement in funds |
95,480 | 95,480 | 25,512 | |||
| Reconciliation offunds: |
||||||
| Total funds brought forward |
4,771 | 684,814 | 689,686 | 664,073 | ||
| 4,771 | 780,294 | 785,065 | 689,585 | |||
| Total funds carried forward |
| 2021 | 2020 | |||||
|---|---|---|---|---|---|---|
| Note | E | |||||
| Fixed assets | ||||||
| investments | 580,000 | 580,000 | ||||
| Current assets | ||||||
| Cash at bank and in | hand | 205,560 | 110,632 | |||
| Creditors: amounts | falling due within one | |||||
| year | '(485) | (1,047) | ||||
| Net current assets | 205,066 | 109,585 | ||||
| Net assets | 785,066 | 689,585 | ||||
| Charity Funds | ||||||
| Restricted funds |
4,771 | 4,771 | ||||
| Unrestricted funds |
780,294 | 684,814 | ||||
| Total funds | 785,065 | 689,585 |
| Income from d | onations and legacies |
||||
|---|---|---|---|---|---|
| Restricted | Unrestricted | Total | Total | ||
| funds | funds | funds | funds | ||
| 2021 | 2021 | 2021 | 2020 | ||
| E | E | E | |||
| Donations | 13,065 | 13,065 | 7,790 | ||
| Legacies | 61,215 | 61,215 | 22,418 | ||
| Subscriptions | 26 | 25 | 30 | ||
| Total donations | and legacies | 74,305 | 74,305 | 30,238 | |
| Total 2020 | 50 | 30,188 | 30,238 |
| Fundralsing income |
||||
|---|---|---|---|---|
| Restricted | Unrestricted | Total | Total | |
| funds | funds | funds | funds | |
| 2021 | 2021 | 2021 | 2020 | |
| E | E | E | E | |
| Hospital fete | 176 | 176 | ||
| Tea-bar | 241 | 241 | 2,739 | |
| 416 | 416 | 2,739 | ||
| Total 2020 | 2,739 | 2,739 |
| Investment Income |
||||
|---|---|---|---|---|
| Restricted | Unrestricted | Total | Total | |
| funds | funds | funds | funds | |
| 2021 | 2021 | 2021 | 2020 | |
| E | E | E | E | |
| Investments | 27,196 | 27,196 | 22,190 | |
| Total 2020 | 22,190 | 22,190 |
| Restricted | Unrestricted | Total | Total | ||||
|---|---|---|---|---|---|---|---|
| funds | funds | funds | funds | ||||
| 2021 f |
2021 E |
2021f | 2020 | ||||
| Hospital expenditure |
|||||||
| Medical equipment | 7,664 | ||||||
| Other equipment | & furniture | 14,171 | |||||
| Christmas festivities |
3,475 | 3,475 | 161 | ||||
| Gardening - |
courtyard | 195 | 195 | 120 | |||
| Sub total | 3,670 | 3,670 | 22,116 | ||||
| Fund raising | expenses | ||||||
| I-lospital fete | 104 | ||||||
| Tea-bar | 2,091 | ||||||
| Sub total | 2,195 | ||||||
| Management | expenses | ||||||
| Subscriptions | 1,010 | 1,010 | 1,057 | ||||
| Administration | expenses | 15 | 15 | 44 | |||
| Sub total | 1,026 | 1,025 | 1,101 | ||||
| Other expenses | |||||||
| Newspapers | 487 | 487 | 595 | ||||
| Other | 3,120 | ||||||
| Sub total | 487 | 487 | 3,715 | ||||
| Governance | costs | ||||||
| Independent | examiner's | fees | 450 | 460 | 420 | ||
| Sub total | 460 | 450 | 420 | ||||
| Total | 5,632 | 5,632 | 29,547 |
| For | the year ended | the year ended | 30September 2 | 30September 2 | 30September 2 | 02 | 1 | |||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 7. | Fixed asset | investments | ||||||||||
| Other | ||||||||||||
| Investmentsf | ||||||||||||
| At cost | ||||||||||||
| At 1 October | 2020 and 30September 2021 | 680,000 | ||||||||||
| Investments | at cost comprise: | |||||||||||
| 2021 | 2020 | |||||||||||
| 6 | ||||||||||||
| Charishare | Common | Investment | fund | 345,000 | 345,000 | |||||||
| Charinco Common | Investment | fund | 235,000 | 235,000 | ||||||||
| Total at cost | 680,000 | 580,000 | ||||||||||
| All the fixed | asset | investments | are | held | in the UK | |||||||
| Valuation | ||||||||||||
| The market | value | of the investment | funds at the balance sheet date was:- | |||||||||
| 2021 | 2020 | |||||||||||
| 6 | ||||||||||||
| BLKCharities | UK | Equity Fund (formerly | Charishare | Common | ||||||||
| Investment | fund) | 669,363 | 544,251 | |||||||||
| BLKCharities | UK | Bond Fund (formerly | Charinco Common | |||||||||
| Investment | fund) | 227,626 | 243,222 | |||||||||
| 886,879 | 787,473 | |||||||||||
| 8. | Creditors: | Amounts | falling due | within | one year | |||||||
| 2021f | 2020 6 |
|||||||||||
| Trade creditors | 485 | 1,047 |
| Statement | of | funds -current year |
||||
|---|---|---|---|---|---|---|
| Balance at | ||||||
| Balance at | 30 | |||||
| 1 October | September | |||||
| 2020 | Income | Expenditure | 2021 | |||
| 6 | 6 | 6 | F | |||
| Unrestricted | funds | |||||
| General Funds - all funds | 684,814 | 101,916 | (6,436) | 780,294 | ||
| Restricted | funds | |||||
| Restricted | Funds - all funds | 4,771 | 4,771 | |||
| Total offunds | 689,686 | 101,916 | (6,436) | 785,065 |
| Balance at | ||||||
|---|---|---|---|---|---|---|
| Balance at | 30 | |||||
| 1 October | September | |||||
| 2019f | Income 6 |
Expenditure | 2020 6 |
|||
| General | funds | 659,232 | 56,400 | (29,534) | 686,098 | |
| Restricted | funds | 4,841 | 50 | (120) | 4,771 | |
| 664,073 | 56,450 | (29,654) | 690,869 |
| Analysis of net assets between funds - current |
year | ||
|---|---|---|---|
| Restricted | Unrestricted | Total | |
| funds | funds | funds | |
| 2021 f |
2021 6 |
2021f | |
| Fixed asset investments | 580,000 | 58O,OOO | |
| Current assets | 4,771 | 200,779 | 206,650 |
| Creditors due within one year | (485) | (486) | |
| 4,771 | 780,294 | 786,065 |
| Analysis of net assets between funds - prior ye |
ar | ||
|---|---|---|---|
| Restricted | Unrestricted | Total | |
| funds | funds | funds | |
| 2020 | 2020 | 2020 | |
| E | |||
| Fixed asset investments | 580,000 | 580,000 | |
| Current assets | 4,771 | 105,861 | 110,632 |
| Creditors due within one year | (1,047) | (1,047) | |
| 4,771 | 684,814 | 689,585 |
| to the financial statements e year ended 30September 2021 |
||
|---|---|---|
| 2021 5 |
2020f | |
| X-Ray machine and associated works CCTV |
5,000 | 6,568 5,000 |
| MIU chairs | 2,198 | 2,198 |
| Water supply Community Clinic Chairs Physio equipment Ward storage Hospice room refurbishment Blood pressure machines Bariatric chairs |
2,500 4,600 6,687 829 |
2,500 1,000 1,654 4,500 10,287 2,948 829 |
| Dictating machine and software Aurisoscopes |
1,380 | 1,380 1,394 |
| 23,094 | 40,258 |