| 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) |