| 2021 | 2020 | ||||
|---|---|---|---|---|---|
| Unrestricted | Total | ||||
| funds | funds | ||||
| Notes | |||||
| Income and endowments | from | ||||
| Other trading | activities | 68,675 | |||
| Expenditure | on | ||||
| Raising funds | 43,204 | 45,636 | |||
| Other | 4,291 | 4,298 | |||
| Total | 47,495 | 49,934 | |||
| NET INCOME | 9,066 | 18,741 | |||
| Reconciliation | offunds | ||||
| Total funds brought forward | 190,126 | 171,385 | |||
| Total funds carried forward | 199,192 | 190,126 |
| 2021 | 2020 | ||||
|---|---|---|---|---|---|
| UnrestrictedTotal | |||||
| funds | funds | ||||
| Notes | |||||
| Fixed assets | |||||
| Tangible assets | 110,950 | 115,240 | |||
| Current assets |
|||||
| Debtors | 152 | 468 | |||
| Cash at bank | and in hand | 92+49 | 78„507 | ||
| 92,501 | 78,975 | ||||
| Creditors | |||||
| Amounts falling due within |
one year | (4,259) | (4,089) | ||
| Net current | assets | 88,242 | 74,886 | ||
| Total assets | less current liabilities | 199,192 | 190,126 | ||
| NET ASSETS | 199,192 | 190,126 | |||
| Funds | |||||
| 1Jnrestricted | funds | 199191 | 190„ I26 |
||
| Total funds | 199,192 | 190,126 |
| Other trading acti | vities | ||
|---|---|---|---|
| 2021 | 2020 | ||
| f. | |||
| Lettings 4 sundry | 56.561 | 68,675 | |
| Raising funds | |||
| Raising donations | aud legacies | ||
| 2021 | 2020 | ||
| Staffcosts | 12,680 | 15,570 | |
| Rent | 5 | 5 | |
| Rates and water | 2,068 | 1,058 | |
| Insurance | 1,880 | 1,061 | |
| Support costs | 26,571 | 27,942 | |
| 43,204 | 45,636 |
| 2D21 | 2020 | |||||||
|---|---|---|---|---|---|---|---|---|
| Number ofemployees | 3 | 3 | ||||||
| No employees | received emoluments | in excess of/60,000. | ||||||
| 6. | Comparatives | for the statement | of | financial activities | ||||
| Unrestricted | ||||||||
| funds | ||||||||
| Income and endowments | from | |||||||
| Other trading | activities | 68,675 | ||||||
| Expenditure | on | |||||||
| Raising funds | 45,636 | |||||||
| Other | 4,298 | |||||||
| Total | 49,934 | |||||||
| NET INCOME | 18,741 | |||||||
| Reconciliation | offunds | |||||||
| Total funds brought | forward | 171,385 | ||||||
| Total funds carried | forward | 190,126 |
| Tangible fixed asse |
ts | |||||||
|---|---|---|---|---|---|---|---|---|
| Improvements | Fixtures | |||||||
| Sh | ol't | to | aild | Computer | ||||
| leasehold | property | fittings | equipment | Totals | ||||
| Cost | ||||||||
| At l April 2020 and |
||||||||
| 3 l March 2021 | 45,336 | 95+90 | 9Z8 | Z 8111 | 144,464 | |||
| Depreciation | ||||||||
| At I April 2020 | 8,243 | 17,344 | 906 | 2.731 | 29/24 | |||
| Charge for year | 1,374 | 2,$91 | 5 | 20 | 4,290 | |||
| At 3I March 2021 | 9,617 | 20 235 | 911 | 2,751 | 33,514 | |||
| Net book value | ||||||||
| At 31 March 2021 | 35 | 719 | 75,155 | 17 | 59 | 118950 | ||
| At 31 March 2020 | 37,093 | 78,046 | 22 | 79 | I15,240 | |||
| Debtors: amounts | falling due within one year | |||||||
| 2021 | 2020 | |||||||
| Other debtors | 204 | |||||||
| Prcpayments and accrued income |
152 | 264 | ||||||
| Creditors: amounts | falling due | within | one year | |||||
| 2021 | 2020 | |||||||
| Other creditors | 329 | l59 | ||||||
| Accruals and deferred | income | 3,930 | 3,930 | |||||
| 4,259 | 4,089 |
| 2021 | 2020 | |
|---|---|---|
| Within one year | 5 | 5 |
| Between one and five years | 20 | 20 |
| In more than five years | 110 | 110 |
| 135 |
| Moveme | nt in |
funds | |||||
|---|---|---|---|---|---|---|---|
| Net | |||||||
| movement | At | ||||||
| At 1.4.20 | in funds | 31.3.21 | |||||
| Unrestricted | funds | ||||||
| General | fund | 190,126 | 9,ll66 | 199,192 | |||
| TOTAL | FUNDS | 199,126 | 9666 | 199,192 | |||
| Net movement | in funds, included | in the above are as follows: | |||||
| incoming | Resources | Movement | |||||
| resources | expended | in funds | |||||
| Unrestricted | funds | ||||||
| General | fund | 56,561 | (47,495) | 9,ll66 | |||
| TOTAL | FUNDS | ~56 561 | (47,495) | ~9ll66 | |||
| Comparatives | for movement | in | funds |
| Net | |||||
|---|---|---|---|---|---|
| movement | At | ||||
| At 1.4.19 | in funds | 31.3.20 | |||
| Unrestricted | funds | ||||
| Getteral | fund | 171,385 | 18,741 | 190,126 | |
| TOTAL | FUNDS | 171„385 | 18,741 | 190„126 |
| incoming | Resources | Movemcnt | ||
|---|---|---|---|---|
| resources | expended | in funds | ||
| Unrestricted | funds | |||
| General fund | 68,675 | (49,934) | 18,741 | |
| TOTAL FUNDS | 68,675 | (49,934) | 18,741 |
| 2021 | 2020 | ||||
|---|---|---|---|---|---|
| Income and endowments | |||||
| Other trading | activities | ||||
| Lettings &sundry | ~56 561 | 68,675 | |||
| Total incoming | resources | 56„561 | 68,675 | ||
| Expenditure | |||||
| Raising donations | and legacies | ||||
| Wages | 12,680 | 15,570 | |||
| Rent | 5 | 5 | |||
| Rates and water | 2,068 | 1,058 | |||
| Insurance | 1,880 | 1,061 | |||
| 16,633 | 17,694 | ||||
| Other | |||||
| Short leasehold | 1,374 | 1,374 | |||
| Improvements | lo property | 2,891 | 2,891 | ||
| Fixtures and httings | 6 | 7 | |||
| Computer equipment |
20 | 26 | |||
| 4,291 | 4,298 | ||||
| Sllpport costs | |||||
| Management | |||||
| Furnishing & |
equipment | repairs | 3,Q90 | 11,903 | |
| I..ight and heal | 9,105 | 6,709 | |||
| Telephone | 765 | 702 | |||
| Postage and stationery | 742 | 395 | |||
| Sundries | 2,131 | l,468 | |||
| Cleaning | ~5528 | 1,841 | |||
| 21„361 | 23,018 | ||||
| Finance | |||||
| Bank charges | 290 | 34 | |||
| Governance costs |
|||||
| Auditors' remuneration |
2,500 | 2,500 | |||
| Accountancy | and legal fees | ~2420 | 2,390 | ||
| 4,92Q | 4,890 | ||||
| Total resources | expended | 47,495 | 49,934 | ||
| Net income | ~9066 | 18,741 |