| FOR THE YEAR END | ED 31 DE | CEMBER 2 | 021 | ||
|---|---|---|---|---|---|
| 2021 | 2020 | ||||
| Unrestricted | Total | ||||
| Notes | fundf | funds | |||
| INCOME AND ENDOWMENTS | FROM | ||||
| Donations and legacies |
27,763 | 19,034 | |||
| Charitable activities |
|||||
| The Ringing World |
200,610 | 198,543 | |||
| The Ringing World Diary |
14,186 | 13,991 | |||
| Other trading activities Investment income |
47,094 ~1226 |
36,231 ~2499 |
|||
| Total | 290,878 | 270,298 | |||
| EXPENDITURE ON | |||||
| Raising funds | 41,842 | 32,667 | |||
| Charitable activities |
|||||
| The Ringing World |
262,821 | 254,218 | |||
| The Ringing World Diary |
8,862 | 12,161 | |||
| Total | 303,616 | 299,046 | |||
| NET INCOME/(EXPENDITURE) | (12,637) | (28,748) | |||
| RECONCILIATION OF FUNDS |
|||||
| Total funds brought | forward | 176,910 | 205,658 | ||
| TOTAL FUNDS CARRIED FORWARD | ~164273 | ~l76 910 |
| THE R NGING WORLD LIMITED LIMITED BYGUARANTEE |
|||
|---|---|---|---|
| BALANCE SHEET | |||
| 31 DECEMBER 2021 | |||
| 2021 | 2020 | ||
| Unrestricted | Total | ||
| fund | funds | ||
| Notes | 6 | 5 | |
| FIXEDASSETS | |||
| Tangible assets | |||
| CURRENT ASSETS | |||
| Stocks | 12 | 12,461 | 5,231 |
| Debtors | 13 | 16,129 | 15,006 |
| Cash at bank and in hand | ~269 299 | ~296354 | |
| 296,889 | 316,591 | ||
| CREDITORS | |||
| Amounts falling due within one year |
14 | (132,618) | (139,683) |
| NET CURRENT ASSETS | ~164271 | ~176908 | |
| TOTAL ASSETS LESSCURRENT | LIABILITIES | 164,273 | 176,910 |
| NET ASSETS | ~164273 | ~176910 | |
| FUNDS | 15 | ||
| Unrestricted funds |
~164273 | ~176910 | |
| TOTAL FUNDS | ~164273 | ~176 910 |
| 2021 | 2020 | |||
|---|---|---|---|---|
| 6 | 6 | |||
| Ringing | World | Calendar | 6,279 | 6,108 |
| Advertisements | and notices | 8,636 | 11,771 | |
| Sundry | receipts | 1,626 | 1,167 | |
| Miscellaneous | product sales | 30664 | ~17165 | |
| ~47 094 | ~36 231 | |||
| INVESTMENT | INCOME | |||
| 2021 | 2020 | |||
| 6 | ||||
| Interest | receivable | ~1226 | ~2499 |
| SUPPORT C | OSTS | ||||
|---|---|---|---|---|---|
| Information | Human | ||||
| Management f |
technology f |
resources | |||
| Other trading The Ringing |
activities World |
1,889 ~17007 |
1,013 ~9122 |
16,611 ~108686 |
|
| ~18 896 | ~10 136 | ~124 096 | |||
| Staff | Governance | ||||
| Miscellaneous 6 |
expenses 6 |
costs 6 |
Totals f |
||
| Other trading The Ringing |
activities World |
112 631 |
401 ~1600 |
796 ~3180 |
19,722 ~140 126 |
| 743 | 2 001 | ~3976 | ~169847 |
| SUPPORT COSTS - co Support costs, included |
ntinued in the above, |
are as follows; | |||
|---|---|---|---|---|---|
| 2021 | 2020 | ||||
| Other | The | ||||
| trading | Ringing | Total | Total | ||
| activities | World | activities | activities | ||
| E | E. | ||||
| Rent and services | 1,266 | 111312 | 12,668 | 13,393 | |
| Telephone Postage and stationery Office services |
113 206 314 |
1,018 1,863 2,824 |
11131 2,069 3,138 |
1,069 1,912 3,067 |
|
| Computer costs | 1,013 | 9,122 | 10,136 | 8,318 | |
| Wages Social security |
14,607 663 |
102,260 4,646 |
116,867 6,309 |
109,688 4,868 |
|
| Pensions | 241 | 1,689 | 1,930 | 1,690 | |
| Miscellaneous | 112 | 631 | 743 | 1,014 | |
| Staff expenses | 401 | 1,600 | 2,001 | 4,452 | |
| Trustees' expenses Accountancy and legal |
fess | 83 713 |
330 ~2860 |
413 ~3663 |
266 ~4092 |
| ~19 722 | ~140 126 | ~169 847 | ~163 708 | ||
| NET INCOME/(EXPENDITURE) | |||||
| Net income/(expenditure) | Is stated after charging/(crediting): | ||||
| 2021 | 2020 | ||||
| E | E | ||||
| Other operating leases Accountancy |
12,668 ~4000 |
13,393 ~3600 |
| 11. | TANGIBLE F | IXEDAS | SETS | |||
|---|---|---|---|---|---|---|
| Improvements | ||||||
| to | Computer | |||||
| property f |
equipment | Totals | ||||
| COST | ||||||
| At 1 January | 2021 and | 31 December 2021 | ~8088 | 6780 | 1~3848 | |
| DEPRECIATION | ||||||
| At 1 January | 2021 and | 31 December2021 | ~8087 | 6,769 | 1~3846 | |
| NET BOOK VALUE | ||||||
| At 31 December 2021 | 1 | 1 | 2 | |||
| At 31 December 2020 | 1 | 1 | 2 | |||
| 12. | STOCKS | |||||
| 2021 f |
2020 f |
|||||
| Stock of merchandise | ~12 461 | ~5231 | ||||
| 13. | DEBTORS:AMOUNTS | FALLING DUE WITHIN ONE YEAR | ||||
| 2021 | 2020 | |||||
| f | ||||||
| Trade debtors | 1,380 | 2,079 | ||||
| Gift aid tax recoverable | 8,366 | 6,129 | ||||
| Other debtors | 614 | 874 | ||||
| Prepayments | and accrued income | ~4780 | ~5924 | |||
| ~16 129 | 15,006 |
| 2021 | 2020 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| f | 5 | |||||||||||
| Trade creditors | 2,769 | 586 | ||||||||||
| Social security | and other | taxes | 3,376 | 2,278 | ||||||||
| VAT | 1,686 | 3,389 | ||||||||||
| Other creditors | 6,764 | 9,784 | ||||||||||
| Subscriptions | received | in advance | 103,880 | 100,989 | ||||||||
| Accrued | expenses | ~16164 | ~22 617 | |||||||||
| ~132 618 | 139,883 | |||||||||||
| 16. | MOVEMENT | IN FUNDS | ||||||||||
| Net | ||||||||||||
| movement | At | |||||||||||
| At 1.1.21 | in funds | 31.12.21 | ||||||||||
| f | 5 | f | ||||||||||
| Unrestricted | funds | |||||||||||
| General | fund | 176,910 | (12,637) | 164,273 | ||||||||
| TOTAL | FUNDS | ~176910 | ~12637) | ~164273 | ||||||||
| Net movement | in funds, | induded | in the above | are as follows; | ||||||||
| Incoming | Resources | Movement | ||||||||||
| resources f |
expended | in funds 5 |
||||||||||
| Unrestricted | funds | |||||||||||
| General | fund | 290,878 | (303,616) | (12,637) | ||||||||
| TOTAL | FUNDS | ~290 878 | ~303616) | ~12637) | ||||||||
| Comparatlves | for movement | ln | funds | |||||||||
| Net | ||||||||||||
| movement | At | |||||||||||
| At 1.1.20 | in funds | 31.12.20 | ||||||||||
| 5 | f | E | ||||||||||
| Unrestricted | funds | |||||||||||
| General | fund | 205,858 | (28,748) | 175,910 | ||||||||
| TOTAL | FUNDS | ~205 658 | ~28 748) | 176,910 | ||||||||
| Comparative | net movement | in | funds, | included | in the above are as follows; | |||||||
| Incoming | Resources | Movement | ||||||||||
| resources f |
expended 5 |
in funds f |
||||||||||
| Unrestricted | funds | |||||||||||
| General | fund | 270,298 | (299,046) | (28,748) | ||||||||
| TOTAL | FUNDS | ~270 298 | ~299,048) | ~28 748) |
| FOR THE YEA | R ENDED 31 DECEMBER 2021 | ||
|---|---|---|---|
| 2021 | 2020 | ||
| E | |||
| INCOME AND | ENDOWMENTS | ||
| Donations and |
legacies | ||
| Donations and |
legacies | 27,763 | 19,034 |
| Other trading | activities | ||
| Ringing World |
Calendar | 6,279 | 6,108 |
| Advertisements | and notices | 8,636 | 11,771 |
| Sundry receipts | 1,626 | 1,167 | |
| Miscellaneous | product sales | ~30 664 | ~17 185 |
| 47,094 | 36,231 | ||
| Invsstmsnt Income |
|||
| Interest receivable | 1,226 | 2,499 | |
| Charitable activities |
|||
| Postal subscribers | 200,261 | 198,126 | |
| Newsagents | 349 | 417 | |
| Sale ofdiaries | ~14 186 | ~13 991 | |
| ~214796 | ~212 534 | ||
| Total incoming | resources | 290,878 | 270,298 |
| EXPENDITURE | |||
| Other trading | activities | ||
| Calendar costs | 2,210 | 2,114 | |
| Promotions | 4,917 | 518 | |
| Miscellaneous | product costs | ~14993 | ~10859 |
| 22,120 | 13,501 | ||
| Charitable activities |
|||
| Printlng: The Ringing World |
66,684 | 54,591 | |
| Franking | 47,902 | 56,484 | |
| Typesetting | 1,532 | ||
| Index preparation costs |
860 | 850 | |
| Diary costs | 8,862 | 12,161 | |
| Holiday cover Bank charges |
2,666 ~4596 |
2,320 ~3799 |
|
| 121,648 | 131,837 | ||
| Supportcosts | |||
| Management | |||
| Rent and services | 12,668 | 13,393 | |
| Telephone | 1,131 | 1,059 | |
| Postage and stationery Office services |
2,069 ~3138 |
1,912 ~3057 |
|
| 18,896 | 19,421 |
| DETAILED STATEMEN OF FI ANCIAL ACTIVITIES FOR THE YEAR ENDED 31 DECEMBER 2021 |
||
|---|---|---|
| 2021f | 2020f | |
| Management | ||
| Information technology |
||
| Computer costs | 10,136 | 8,318 |
| Human resources |
||
| Wages | 116,867 | 109,588 |
| Social security Pensions |
6,309 ~1930 |
4,888 1,690 |
| 124,096 | 118,146 | |
| Miscellaneous | 743 | 1,014 |
| Staff expenses | 2,001 | 4,452 |
| Governance costs | ||
| Trustees' expenses Accountancy and legal fees |
413 3,663 |
285 ~4092 |
| ~3976 | ~4357 | |
| Totalresources expended |
~303616 | ~299 048 |
| Net expenditure | ~12637) | ~28 748) |