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

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