| Page | ||
|---|---|---|
| Report ofthe Trustees | ||
| Independent Examiner's |
Report | |
| Statement of Financial | Activities | |
| Balance Sheet | ||
| Notes to the Financial Statements | 5to 8 | |
| Trustees Report |
9to l8 |
| For Th | e Ye r End | e 31stDecemb |
202 |
|||
|---|---|---|---|---|---|---|
| 2021 | 2020 | |||||
| Unrestricted | Restricted | Total | Total | |||
| Notes | fund E |
fund E |
funds f |
funds | ||
| INCOME AND ENDOWMENTS Donations and legacies |
FROM | 53,061 | 4,100 | 57,161 | 50,792 | |
| Investment income |
22 | |||||
| Total | 53,064 | 4,100 | 57,164 | 50,814 | ||
| EXPENDITURE ON | ||||||
| Raising funds | 416 | 416 | 216 | |||
| Charitable activities |
||||||
| Events and activity programs | 49,418 | 4,800 | 54,218 | 45,482 | ||
| Total | 49,&34 | 4,800 | 54,634 | 45,698 | ||
| NET INCOME/(EXPENDITURE) | 3,230 | (700) | 2,530 | 5,116 | ||
| RECONCILIATION OF FUNDS |
||||||
| Total funds brought forward | 27,121 | 700 | 27,821 | 22,705 | ||
| TOTAL FUNDS CARRIED FORWARD | 3~0351 | 30351 | ~27 821 |
| 31s D | cemb 2021 |
||||
|---|---|---|---|---|---|
| 2021 | 2020 | ||||
| Unrestricted | Restricted | Total | Total | ||
| fund | fund | funds | funds | ||
| Notes | E | E | E | ||
| FIXEDASSETS | |||||
| Tangible assets | 1,085 | 1,085 | 1,356 | ||
| CURRENT ASSETS | |||||
| Debtors | 390 | ||||
| Cash at bank and | in hand | 3~1890 | 31690 | ~28 574 | |
| 31,890 | 31,890 | 28,964 | |||
| CREDITORS | |||||
| Amounts falling due within one year |
(2,624) | (2,624) | (2,499) | ||
| NET CURRENT ASSETS | 2~9266 | 29 266 | ~26 465 | ||
| TOTAL ASSETS LESS CURRENT LIABILITIES | 30,351 | 30,351 | 27,821 | ||
| NET ASSETS | 3~0351 | 30351 | ~27 821 | ||
| FUNDS Unrestricted funds |
10 | 30,351 | 27,121 | ||
| Restricted funds | 700 | ||||
| TOTALFUNDS | 30351 | ~27 821 |
| The average monthly number of |
em | ployee | s duri |
ng the year was a | s follows: | ||
|---|---|---|---|---|---|---|---|
| Administration | 2021 =2 |
2020 2 |
|||||
| No employees received emoluments |
in excess off60,000. | ||||||
| COMPARATIVES FORTHE STATEMENT OF | FINANCIAL ACTIVITIES | ||||||
| Unrestricted | Restricted | Total | |||||
| fundf | fund E |
funds E |
|||||
| INCOME AND ENDOWMENTS | FROM | ||||||
| Donations and legacies |
50,092 | 700 | 50,792 | ||||
| Investment income |
22 | 22 | |||||
| Total | 50,114 | 700 | 50,814 | ||||
| EXPENDITURE ON Raising funds |
216 | 216 | |||||
| Charitable activities |
|||||||
| Events and activity programs | 45,482 | 45,482 | |||||
| Total | 45,698 | 45,698 | |||||
| NET INCOME | 4,416 | 700 | 5,116 | ||||
| RECONCILIATION OF FUNDS |
|||||||
| Total funds brought forward | 22,705 | 22,705 | |||||
| TOTAL FUNDS CARRIED FORWARD | ~27 121 | 700 | ~27 821 | ||||
| TANGIBLE FIXEDASSETS | |||||||
| Fixtures | |||||||
| Plant | and | and | Sports | Computer | |||
| machinery | fittings | equipment | equipment | Totals | |||
| E | E | E | E | ||||
| COST | |||||||
| At 1stjanuary 2021 and 31st December 2021 |
4~605 | 1~022 | 9~005 | 400 | 15~032 | ||
| DEPRECIATION At 1stjanuary 2021 Charge for year |
3,857 150 |
930 18 |
8,745 52 |
144 51 |
13,676 271 |
||
| At 31stDecember 2021 | 4~007 | 8~797 | 195 | 13~947 | |||
| NH BOOKVALUE At 31stDecember 2021 |
598 | 74 | 208 | 205 | 1~085 | ||
| At 31stDecember 2020 | 748 | 92 | 260 | 256 | ~1356 |
| Fo | Fo | Fo | The Y ar E ded 31stDecembe | The Y ar E ded 31stDecembe | r 20 1 | |||
|---|---|---|---|---|---|---|---|---|
| 7. | DEBTORS:AMOUNTS FALLING | DUE WITHIN ONE YEAR | 2021 | 2020 | ||||
| E | E | |||||||
| Prepayments | 390 | |||||||
| 8. | CREDITORS: AMOUNTS | FALLING DUE WITHIN ONE YEAR | 2021 f |
2020 E |
||||
| Bank loans and overdrafts Taxation and social security Other creditors |
(see note | 9) | 1,407 ~1217 |
668 733 ~1098 |
||||
| ~2624 | ~2499 | |||||||
| 9. | LOANS | |||||||
| An analysis ofthe maturity | of loans | is given below: | ||||||
| 2021 | 2020 | |||||||
| E | f | |||||||
| Amounts falling due within Bank overdraRs |
one year on demand: | 668 | ||||||
| 10. | MOVEMENT IN FUNDS | |||||||
| Net | ||||||||
| movement | At | |||||||
| At 1.1.21 | in funds | 31.12.21 | ||||||
| E | E | |||||||
| Unrestricted funds General fund |
27,121 | 3,230 | 30,351 | |||||
| Restricted funds | ||||||||
| Restricted fund |
700 | (700) | ||||||
| TOTAL FUNDS | 27021 | 2530 | 30351 | |||||
| Net movement in funds, |
included | in the above are as follows: | ||||||
| Incoming | Resources | Movement | ||||||
| resources | expended | in funds | ||||||
| E | E | E | ||||||
| Unrestricted funds General fund |
537064 | (497834) | 3,230 | |||||
| Restricted funds Restricted fund |
4,100 | (4,800) | (700) | |||||
| TOTAL FUNDS | 57 164 | ~54634) | 2530 |
| Comparatives | for movement in funds |
||||
|---|---|---|---|---|---|
| Net | |||||
| movement | At | ||||
| At 1.1.20 | in funds | 31.12.20 | |||
| E | E | ||||
| Unrestricted General fund |
funds | 22,705 | 4,416 | 27,121 | |
| Restricted funds Restricted fund |
700 | 700 | |||
| TOTAL FUNDS | ~22 705 | ~5116 | ~27 | 821 |
| Comparative n |
et movement | in funds, included in the |
above are | as follows: | as follows: | |||
|---|---|---|---|---|---|---|---|---|
| Incoming | Resources | Movement | ||||||
| resources f |
expended E |
in funds | ||||||
| Unrestricted General fund |
funds | 50,114 | (45,698) | 4,416 | ||||
| Restricted funds | ||||||||
| Restricted fund |
700 | 700 | ||||||
| TOTAL FUNDS | ~50 814 | ~45 698) | ~5116 | |||||
| A current year | 12 months | and prior year 12 months | combined | position | is as follows: Net |
|||
| movement | At | |||||||
| At 1.1.20 | in funds | 31.12.21 | ||||||
| E | ||||||||
| Unrestricted General fund |
funds | 22,705 | 7,646 | 30,351 | ||||
| TOTAL FUNDS | ~22 705 | ~7646 | ~30 351 | |||||
| A current year | 12 months | and prior year 12 months | combined | net movement | in | funds, included |
in the above are | |
| as follows: | ||||||||
| Incoming | Resources | Movement | ||||||
| resources | expended | in funds | ||||||
| E | E | |||||||
| Unrestricted | funds | |||||||
| General fund | 103,178 | (95,532) | 7,646 | |||||
| Restricted funds Restricted fund |
~4800 | ~4800) | ||||||
| TOTAL FUNDS | 1~07978 | (1~00 332) | ~7646 |