OpenCharities

This text was generated using OCR and may contain errors. Check the original PDF to see the document submitted to the regulator.

2021-03-31-accounts

Pages
Statement of Trustees'
Responsibilities
Independent Examiner's
Report
Statement of Financial Activities
Balance Sheet
Statement of Cash Flows
Notes to the Financial Statements 6-11

UNRESTRICTED RESTRICTED TOTAL TOTAL
INCOME AND ENDOWMNETS Notes FUNDS FUNDS FUNDS FUNDS
FROM
2021
E
2020f
- Donations
and legacies
43,972 24,000 67,972 31,162
—Other trading
activities
38,150 38,150 4,919
—Income from investments 56 56 171
Income from charitable activities 90,999 90,999 80,596
Total income and endownments 173,176 24,000 197,176 116,848
Expenditure
on:
Raising funds 9,320 9,320 10,375
Charitable
activities
128,595 24,000 152,595 178,211
Total expenditure 137,915 24,000 161,915 188,586
Net income/(expenditure) 35,262 35,262 - 71,738
Other gains/losses
Net movement
in funds
35,262 35,262 - 71,738
Total funds brought
forward
354,423 354,423 426,161
Total funds carried forward 389,685 389,685 354,423

UNRESTRICTED RESTRICTED TOTAL TOTAL
FIXEDASSETS FUNDS FUNDS FUNDS FUNDS
Notes 2021 2020
E E
Fixtures & Equipment 773 773 1,031
Computer
Equipment
1,147 1,147 1,529
Motor Vehicles 1,007 1,007 1,343
Total Fixed Assets 2,926 2,926 3,902
CURRENT ASSETS
Investment
- High interest Deposit
1,174 1,174 1,173
Bank Current Account
Community
Bank Account
94,900 94,900 72,021
Umbrella 245,000 245,000 250,000
100Club —Bank Account 290 290 345
Business Premium
Account
4,893 4,893 4,891
Bank account 2 44,017 44,017 23,403
Debtors 2,259 2,259 5,705
Total Current Assets 392,533 392,533 357,538
CURRENT LIABILITIES
Creditors falling due within one year 10 5,757 5,757 6,861
Deferred Income 13 15 15 155
5,772 5,772 7,016
Net Current Assets 386,761 386,761 350,522
TOTAL NET ASSETS 389,686 389p686 354,424
REPRESENTED BY
Reserves Brought Forward 354,424 354,424 426,162
Net Resources
In Year
35,262 35,262 (71,738)
RESERVES CARRIED FORWARD 389,686 389,686 354,424

Notes 2021 2020
6 f
Net Cash used in operating activities 16 38,733.60 (71,497)
Cash flows from investing activities:
Purchase oftangible asset 1,458
Finance cost 349 741
Finance income 56 171
Net Cash provided by investing activities 293 2,028

TOTAL FUNDS TOTAL FUNDS
COVID
EXPENDITURE ON RAISING
3
SUPPORT RESPONSE TOTAL TOTAL
FUNDS
DIRECT COSTS COSTS FUND
2021 2020
f E
Salaries &Staff costs 5,300 5,300 5,100
Postage &Telephone 1,480 1,480 1,450
Printing
&Stationery
200 200 1,100
Travel
&.Subsistence
800 800 1,100
100Club (Prizes) 1,540 1,540 1,625
9,320 9,320 10,375
EXPENDITURE ON CHARITABLE
4 ACTIVITIES
Salaries &Staff costs 86,460 24,000 110,460 119,229
Pension 109 109 290
Postage &Telephone 3,553 3,553 3,282
Printing, Stationery
& Publications
473 473 740
Linen &Clothing 322 322 154
Training
&Books
5,000 5,000 5,195
Animal
Medical and Subsistence
778 778 2,713
Horticulture
Consumables
1,385 1,385 1,251
Travel &Subsistence 13,931 13,931 17,426
Photographic 40
Art &Craft Materials 337 337 498
Sessional &Consultancy
Music, Books &Video 1,455 1,455 2,233
Equipment
& Furniture
365 365 416
Instruments,
Props, Wardrobe
138 138 1,539
Outings
&Trips
3,274
Premises 5,386 5,386 10,366
Insurances 3,135 3,135 2,930
Bookeeping 825 825 975
Depreciation
of Fixtures &
Fittings 258 258 344
Depreciation ofComputer Equipmen 382 382 510
Depreoation
of Motor Vehicles
336 336 447
Bank charges 349 349 741
Audit and Accountancy 3,618 3,618 3,618
123,209 5,386 24,000 152,595 178,211
RESOURCES EXPENDED 132,529 5,386 24,000 161,915 188,586

FIXTURES FIXTURES
AND COMPUTER MOTOR
FITTINGS EQUIPMENT VEHICLES TOTAL
COST E E E E
At 1April 2020 76,472 4,837 23,690 104,999
Additons
Disposal
At 31st March 2021 76,472 4,837 23,690 104,999
DEPRECIATION
At 1April 2020 75,442 3,308 22,348 101,098
Disposal
Charge for year 258 382 336 975
At 31st March 2021 75,700 3,690 22,684 102,073
At 31March 2021 773 1,147 1,007 2,926
At 31March 2020 1,030 1,529 1,342 3,901
6 CURRENT INVESTMENTS
2021 2020
E E
Investment
- High Interest Deposit
Business Deposit-UK
1,174
4,892
1,173
4,891
6,066 6,064
7 INVESTMENT INCOME
2021 2020
E E
Interest receivable on cash deposits —UK 56 171

8 NET RESOURCES NET RESOURCES
The Net Resources figure is stated after charging. 2021 2020
6 6
Depreoation - Fixtures & Fittmgs 258 344
Depreciation -Computer Equipment 382 510
Depreciation - Motor Vehicles 336 447
Auditor's
Remuneration
3,618 3,618
9 DEBTORS
2021 2020
5 E
Otherdebtors 1,600 1,600
Prepayments 658 620
Accrued income 3,485
2,258 5,705
10 CREDITORS
2021 2020
6 6
Accruals 3,618 3,618
Other Creditors 2,154 3,398
5,772 7,016
11 EMOLUMENTS
2021 2020
6 6
Salaries paid, during the year were: 110,566 117,127
Employer's
N.I.C
13194 7 207
Pension contributions dunng the year, totalled 109 290
2021 2020
12 EMPLOYEES THROUGHOUT THE YEAR WERE:
2021 2020
8 6
13 DEFERREDINC OME 155 155

2021 2020
E
Net Movement in funds 35,261.58 (71,738)
Add back depreciation charge 975.25 1,301.00
Finance cost 349.20 741.00
Decrease (increase) in debtors 3,446.99 2,089.65
Increase (decrease) in creditors (1,244) (3,720)
Interest income (56) (171)
Net Cash used in operating activities 38,733.60 (71,497)