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

8 0\
M
m Vt0N
0 W W W W W QI W W W W
OI QI W
N
CC
0z
88
W W W W
mm
CQ m
N
CON
Qt
E
8
Ol
00 m
0R
Ol
CQ
Q. rri
m
CQI
0
0 W W
m 8 8 Ol
CQ
N		 3 Q Ol
rc
N
r'
N
W W
CQN 0rc
N
Ol
QI W
o
rN
rc
W W
8
R
f4o
IV		 IL0.
CL		 CO00 0
Ql
W		 80
0-		 00
UV
CQ		 '00
Z		 0
tL		 U
00
00
CQ		 0
0
IL		 R.
Ot		 E 0
E
O.
tT
W		 t'.
M		 U
z		 '00
I/l
N
4		 ffl
IO		 8 mm rd d m
CO		 CO
N IO ID O
r4d'		 co Ol
Ul
m		 fc m N
r		 ID
r
0 W 41 41 W W W W 41 W W 41 W W 41 41 41 W
fc
IV
O W 41 W W W W
88
f4 O
m m
Z
0		 W W W W W
8 CU
O
CO Ch Ul m
CV m m
ID
41 W W 41
CO 88 t4
m		 Ul
r
4' OD N Ol m
CO		 r
14
41 W W 41 W W 41
ctrON 4'
Ne		 ID
W W
O CU
m8 O
14I		 fc
IO
W W 41 41
88m Ul
fc		 tD
fc		 Ul
m
N Iflm r CO
co		 tD
m
W 4I 41 W W 41 W
IV fc lg rN
ID
0		 fc
r		 N
41 41
fc4' 88 CV
0 CU Dl CU
Ol
41 4I 41 41
m01
W 41 W W W CU
CU 88 tD m
N m IN
Ifl
W 41 W
m IU flfc
r O
m
IO W 41 W W W 41
0.
0 CL O40 CI 0 CO
CL 00
ttl
O.		 E00
tc
CL		 O'
4
Cl4		 00'08 Cl 4'0
CI
I
U
$4O
IV O
C		 0 I
Cl0		 0
I		 CD
0		 '0
co
0
E
CO		 L'
C
co
Income and Ex penditure
Acco		 unt for yea r to December 202 1
uLdi income
Wages F 67,760.37 P Cash/P Pal
Prof Fees E 1,582.63 Cash
Playroom
Playroom		 Equip
Cons		 f 4,902.76 Training
Events
Office Equip
Groc		 f 1,451.13 Raised Funds
Fees		 1,190.97
9,050.60
Stationery E 76.22 DCC Vouch 80,061.01
Rent/Rates 61.63 SEN Vouch
Postage
Insurance
Water		 E
f
f		 1,038.90
303.00		 Prof Fees
Donations/Grants
Photos		 1,005.17
Electric E 420.00 Court Fees
Gas 318.63 Deposit
Phone 1,061.33 Refunds
Copier 871.47 Tms Funds
Sundry E 359.41 Equipmsnt
Events E T Shirt 32.00
Maintenance F 4,271 83 Snacks 293.05
Clean F 1,803.28 HMRC 59455
Refunds 72.00 Sundry 68.00
Training 176.00
Broadband 92,295.35
Uoyds safe E
Branded
Clothing
Advertising		 E Cash/Pay Pal f 11.35
PLA F 109.25
f 86,639.84
Cash/Pay Pal f 11.35
Bank Account
Surplus/Deficit
Balance b/Fwd		 for year
Dec20		 f
f		 5,655.51
63,280.14		 Cash/Pay
Pal
Surplus/Deficit
Balance b/Fwd		 for year
Dec 20		 E 300.48
Balance at end Dec21 68,935.65 Balance at end Dec 21 E 300.48

Year Tota
I
Expenditure		 Tota
I
Expenditure		 Wages Prof Fee Prof Fee Playroom
Equip		 Playroom
Equip		 Heat/Light Heat/Light Mamtenance Mamtenance Clean
2012 E 80,939.14 E 52,143.28 E 741.85 2,384.92 E 1,008.00 E 14,521.03 E 1,213.75
2013 E 81,378.84 E 54,878.36 E 1,594.42 E 2,306.68 E 780.00 E 9,700.25 E 2,772.83
Difference E 439.70 E 2,735.08 E 852.57 -E 78.24 -E 228.00 -E 4,820.78 E 1,559.08
2014 E 82,212.48 E 64,780.88 E 878.19 E' 3,692.54 E 1,006.00 E 2,927.31 E 1,013.81
Differenc E 833.64 E 9,902.52 -E 716.23 E 1,385.86 E 226.00 -E 6,772.94 -E 1,759.02
2015 E 79,512.03 E 64,219.12 E 931.83 E 1,846.14 E 988.00 E 1,784.59 E 1,305.44
Difference -E 2,700.45 -E 561.76 E 53.64 -E 1,846.40 -E 18.00 -E 1,142.72 E 291.63
2016 E 77,649.39 E 61,406.38 E' 1,247.23 E 2,887.46 E 950.00 E 3,476.24 E 842.25
Difference -E 1,862.64 -E 2,812.74 E 315.40 E 1,041.32 -E 38.00 E 1,691.65 -E 463.19
2017 E 75,561.17 E 55,711.79 E 1,453.47 E 6,153.90 E 906.00 E 2,992.70 E 381.19
Difference -E 2,088.22 -E 5,694.59 E 206.24 E 3,266.44 -E 44.00 -E 483.54 -E 461.06
2018 E 87,459.53 E 59,505.94 E 1,408.25 E 13,748.86 E 961.00 E 3,319.47 E 92.95
Difference E 11,898.36 E 3,794.15 -E 45.22 E 7,594.96 E 55.00 E 326.77 -E 288.24
2019 E 77,173.53 E 60,432.90 E 1,797.39 E 3,036.97 E 814.50 E 4,551.51 E 258.50
Difference -E 10,286.00 E 926.96 E 389.14 -E 10,711.89 -E 146.50 E 1,232.04 E 165.55
2020 E 105,048.14 E. 61,155.75 E 1,414.31 E 2,633.63 E 1,259.00 E 33,842.62 E 97.59
Difference E 27,874.61 E 722.85 -E 383.08 -E 403.34 E 444.50 E 29,291.11 -E 160.91
2021 E 86,639.84 E 67,760.37 E 1,582.63 E 4,902.76 E 738.63 E 4,271.83 E 1,803.28
Difference -E 18,408.30 E 6,604.62 E 168.32 E 2,269.13 -E 520.37 -E 29,570.79 E 1,705.69
DCC/SEN DCC/SEN
Year Totallncome Paypal Raised funds Fees Vouchers
2012 E 86,256.75 f 1,047.00 f 2,674.52 E 23,696.40 f 58,546.85
2013 E 76,929.12 E 783.60 E 1,367.70 E 21,618.86 E 52,483.60
Difference -f 9,327.63 -f 263.40 -f 1,306.82 -E 2,077.54 -f 6,063.25
2014 E 80,788,43 316.18 F 1,783.55 E 22,920.85 F 54,812.84
Difference f 3,859.31 -F 467.42 E 415.85 E 1,301.99 E 2,329.24
2015 E 82,130.53 E 423.94 E 2,141.46 E 19,235.34 E 59,497.04
Difference f 1,342.10 E 107.76 F 357.91 -E 3,685.51 F 4,684.20
2016 E 71,660.61 1,888.44 f 15,535.62 f 51,445.87
Difference -F. 10,469.92 -E 423.94 -E 253.02 -E 3,699.72 -E 8,051.17
2017 E 77,214.26 E 3,792.48 f 12,672.57 f 59,891.40
Difference f 5,553.65 f 1,904.04 -f 2,863.05 f 8,445.53
2018 E 97,225.55 E 7,076.18 E 10,094.29 E 78,835.17
Difference E 20,011.29 F 3,283.70 -F 2,578.28 E 18,943.77
2019 103340.02 E 3,162.16 F 12,887.38 E 86,276.05
Difference f 6,114.47 -E 3,914.02 E 2,793.09 f 7,440.88
2020 E 87,713.54 E 941.29 E 5,216.00 E 76,395.94
Difference -f 15,626.48 -E 2,220.87 -E 7,671.38 -E 9,880.11
2021 f 92,295.35 E 1,190.97 f 9,050.60 E 80,061.01
Difference f 4,581.81 249.68 E 3,834.60 f 3,665.07
Income Income Expenditure Expenditure
2012 E 86,256.75 E 80,939.14 E 5,317.61
2013 E 76,929.12 E 81,378.84 -E 4,449.72
2014 E 80,788.43 E 82,212.48 -E 1,424.05
2015 E 82,130.53 E 79,512.03 E 2,618.50
2016 E 71,660.01 E 77,649.75 -E 5,989.74
2017 E 77,214.26 E 75,561.17 E 1,653.09
2018 E 97,225.55 E 87,459.53 E 9,766.02
2019 E 103,340.02 E 77,173.53 E 26,166.49
2020 E 87,713.54 E 105,048.14 -E 17,334.60
2021 E 92,295.35 E 86,639.84 E 5,655.51