| Trustees | Mr SJackson | ||||
|---|---|---|---|---|---|
| Mr M E Cridge | |||||
| Mr M Keegan | |||||
| DrJS Grimwood | |||||
| Mr R L Powell | (Appointed | 18 May 2020) | |||
| Mr S Bramall | (Appointed | 18January | |||
| 2021) | |||||
| Secretary | MsAE Redmond | ||||
| Charity | number | 512630 | |||
| Company | number | 01621813 | |||
| Registered | office | Loversall Court |
|||
| Clayfields | |||||
| Tickhill Road, Balby | |||||
| Doncaster | |||||
| South Yorkshire | |||||
| DN4 8QG | |||||
| Auditor | Holeys Limited |
||||
| Stuart House | |||||
| 15/17 North Park Road | |||||
| Harrogate | |||||
| North Yorkshire | |||||
| HG1 5PD | |||||
| Bankers | HSBC | ||||
| 1 High Street | |||||
| Doncaster | |||||
| South Yorkshire | |||||
| DN1 1EE |
| Page | |||
|---|---|---|---|
| Trustees' | report | 1-6 | |
| Statement | of trustees' | responsibilities | |
| Independent auditor's |
report | 8-10 | |
| Statement | offinancial | activities | |
| Balance sheet | 12 | ||
| Statement | ofcash flows | 13 | |
| Notes to | the financial | statements | 14-22 |
| Unrestricted | Restricted | Total | Unrestricted | ||||||
|---|---|---|---|---|---|---|---|---|---|
| funds | funds | funds | |||||||
| Notes | 2021 6 |
2021 6 |
2020f | ||||||
| owme | t | ||||||||
| Donations, legacies |
and | similar incoming | |||||||
| resources | 975 | 975 | 626 | ||||||
| Incoming resources |
from | charitable | activities: | 989,877 | 989,877 | 701,520 | |||
| Investment income |
419 | 419 | 1,482 | ||||||
| Material other income | 154,824 | 154,824 | |||||||
| Other income | 4,000 | 4,000 | 3,000 | ||||||
| Total income | 995,271 | 154,824 | 1,150,095 | 706,628 | |||||
| Kxggtttlitttt:tLttg; | |||||||||
| gJ1KIIQbIk~III es | |||||||||
| Adoption costs | 379,658 | 154,824 | 534,482 | 484,526 | |||||
| Support costs | 71,010 | 71,010 | 78,438 | ||||||
| Admin costs | 105,607 | 105,607 | 90,261 | ||||||
| Governance costs |
47,007 | 47,007 | 25,430 | ||||||
| Total charitable | expenditure | 603,282 | 154,824 | 758,106 | 678,655 | ||||
| Other | 67 | 67 | 62 | ||||||
| Total resources | expended | 603,349 | 154,824 | 758,173 | 678,717 | ||||
| Net income for | the | year/ | |||||||
| Net movement | In funds | 391,922 | 391,922 | 27,911 | |||||
| Fund balances at 1 | April | 2020 | 1,034,665 | 1,034,665 | 1,006,754 | ||||
| Fund balances | at 31 March 2021 | 1,426,587 | 1,426,587 | 1,034,665 |
| 2021 | 2020 | |||||
|---|---|---|---|---|---|---|
| Notes | 6 | |||||
| Fixed assets | ||||||
| Tangible assets | 10 | 216,687 | 222,030 | |||
| Current assets | ||||||
| Debtors | 200,118 | 210,908 | ||||
| Cash at bank and in | hand | 1,217,915 | 760,630 | |||
| 1,418,033 | 971,538 | |||||
| Creditors: amounts | falling due within | |||||
| one year | 13 | (182,444) | (118,067) | |||
| Net current assets | 1,235,589 | 853,471 | ||||
| Total assets less current liabilities | 1,452,276 | 1,075,501 | ||||
| Creditors: amounts | falling due after | |||||
| more than one year | 14 | (25,689) | (40,836) | |||
| Net assets | 1,426,587 | 1,034,665 | ||||
| income funds | ||||||
| Unrestricted funds - |
general | 1,426,587 | 1,034,665 | |||
| 1,426,587 | 1,034,665 |
| 2021 | 2020 | |||||
|---|---|---|---|---|---|---|
| Notes | 6 | |||||
| Cash flows from operating | activities | |||||
| Cash generated from/(absorbed by) |
18 | |||||
| operations | 477,430 | (6,907) | ||||
| Investing activities |
||||||
| Purchase of tangible fixed assets |
(6,637) | (8,264) | ||||
| Investment income received |
419 | 1,482 | ||||
| Net cash used in Investing |
activities | (6,21 8) | (6,782) | |||
| Financing activities |
||||||
| Repayment of bank loans |
(13,927) | (13,089) | ||||
| Net cash used in financing |
activities | (13,927) | (13,089) | |||
| Net Increase/(decrease) in |
cash and | cash | ||||
| equivalents | 457,285 | (26,778) | ||||
| Cash and cash equivalents | at beginning | ofyear | 760,630 | 787,408 | ||
| Cash and cash equivalents | at end of | year | 1,217,915 | 760,630 |
| Donations | , le |
gacies and similar incoming reso |
urces | |
|---|---|---|---|---|
| Unrestricted | Unrestricted | |||
| funds | funds | |||
| general | general | |||
| 2021f | 2020 E |
|||
| Donations | and | gifts | 975 | 626 |
| Inter agencylnter | agency | |||
|---|---|---|---|---|
| adoption | adoption | |||
| fees | fees | |||
| 2021 | 2020 | |||
| f | E | |||
| Inter agency fees | 938,740 | 655,108 | ||
| Inter country fees | 39,921 | 40,076 | ||
| Other fees | 11,216 | 5,955 | ||
| Commissioned | adoption | support | 381 | |
| 989,877 | 701,520 |
| Unrestricted | Unrestricted | ||
|---|---|---|---|
| funds | funds | ||
| general | general | ||
| 2021f | 2020 | ||
| Interest | receivable | 419 | 1,482 |
| Other Incom | e | ||
|---|---|---|---|
| 2021 | 2020 | ||
| E | E | ||
| Employment | allowance | 4,000 | 3,000 |
| Charitable | a | ctivities | ||||||
|---|---|---|---|---|---|---|---|---|
| Adoption | Support | Admin | Governance | Total | 2020 | |||
| costs | costs | costs | costs | |||||
| 6 | f | 6 | 6 | |||||
| Staff costs | 525,469 | 90,957 | 616,426 | 528,216 | ||||
| Depreciation impairment |
and | 11,913 | 11,913 | 11,923 | ||||
| Other charitable | ||||||||
| expenditure | 9,013 | 59,097 | 14,650 | 47,007 | 129,767 | 133,241 | ||
| 534,482 | 71,010 | 105,607 | 47,007 | 758,106 | 678,655 | |||
| 534,482 | 71,010 | 105,607 | 47,007 | 758,106 | 678,655 | |||
| Analysis by Unrestricted |
fund funds |
379,658 | 71,010 | 105,607 | 47,007 | 603,282 | 678,655 | |
| Restricted | funds | 154,824 | 154,824 | |||||
| 534,482 | 71,010 | 105,607 | 47,007 | 758,106 | 678,655 |
| 2021 | 2020 | ||||
|---|---|---|---|---|---|
| Number | Number | ||||
| Staff in direct | support | of charitable | activities | 14 | 13 |
| Administrative | staff | 4 | 4 | ||
| Total | 18 | 17 | |||
| Employment | costs | 2021 6 |
2020 6 |
||
| Wages and salaries Social security costs |
535,181 51,232 |
458,676 43,613 |
|||
| Other pension | costs | 30,013 | 25,927 | ||
| 616,426 | 528,216 |
| 10 | Tangible fixe | d assets | |||||
|---|---|---|---|---|---|---|---|
| Freehold | land | Fixtures, | Total | ||||
| and buildings | fittings and | ||||||
| equipment | |||||||
| 6 | |||||||
| Cost | |||||||
| At 1 April 2020 | 222, | 576 | 92,978 | 315,554 | |||
| Additions | 6,637 | 6,637 | |||||
| Disposals | (1,585) | (1,585) | |||||
| At 31 March 2021 | 222, | 576 | 98,030 | 320,606 | |||
| Depreciation | and impairment | ||||||
| At 1 April 2020 | 28,711 | 64,813 | 93,524 | ||||
| Depreciation | charged | in the year | 4,452 | 7,461 | 11,913 | ||
| Eliminated in |
respect | ofdisposals | (1,518) | (1,518) | |||
| At 31 March 2021 | 33,163 | 70,756 | 103,919 | ||||
| Carrying amount |
|||||||
| At 31 March 2021 | 189,413 | 27,274 | 216,687 | ||||
| At 31 March 2020 | 193,865 | 28,165 | 222,030 | ||||
| 11 | Debtors | ||||||
| 2021 | 2020 | ||||||
| Amounts falling due |
within one year: | ||||||
| Trade debtors | 103,832 | 204,553 | |||||
| Other debtors | 88,278 | 6 | |||||
| Prepayments | and accrued income | 8,008 | 6,349 | ||||
| 200,118 | 210,908 |
| Loans and ov | erdraf | ts | ||||
|---|---|---|---|---|---|---|
| 2021 | 2020 | |||||
| 6 | 6 | |||||
| Bank loans | 40,169 | 54,096 | ||||
| Payable within |
one | year | 14,480 | 13,260 | ||
| Payable after one year | 25,689 | 40,836 | ||||
| The loan is secured | by | a fixed charge over the freehold | land and property of | the company. | ||
| Creditors: amounts | falling due within one year | |||||
| 2021 | 2020 | |||||
| Notes | 6 | F | ||||
| Bank loans | 12 | 14,480 | 13,260 | |||
| Other taxation | and social security | 12,264 | 11,462 | |||
| Trade creditors | 2,626 | |||||
| Other creditors | 121 | 2,857 | ||||
| Accruals and deferred | income | 152,953 | 90,488 | |||
| 182,444 | 118,067 | |||||
| Creditors: amounts | falling due after more than one | year | ||||
| Notes | 2021f | 2020 6 |
||||
| Bank loans | 12 | 25,689 | 40,836 |
| 2021 | 2020 | |||
|---|---|---|---|---|
| 6 | 6 | |||
| Other deferred | income | 140,953 | 71,588 | |
| 140,953 | 71,588 | |||
| 2021 | 2020 | |||
| 6 | 6 | |||
| Movement | in the year | 69,365 | 1,131 | |
| 69,365 | 1,131 |
| 18 | Cash generated from |
Cash generated from |
operations | 2021 | 2020 | ||||
|---|---|---|---|---|---|---|---|---|---|
| 6 | 6 | ||||||||
| Surplus for the year | 391,922 | 27,911 | |||||||
| Adjustments for: |
|||||||||
| Investment income |
recognised in |
statement | offinancial | activities | (419) | (1,482) | |||
| Loss on disposal of | tangible fixed |
assets | 67 | 62 | |||||
| Depreciation and impairment of tangible |
fixed assets | 11,913 | 11,923 | ||||||
| Movements in working |
capital: | ||||||||
| Decrease/(increase) | in | debtors | 10,790 | (32,818) | |||||
| Increase/(decrease) | in | creditors | 63,157 | (12,503) | |||||
| Cash generated from/(absorbed |
by) operations | 477,430 | (6,907) |
| 19 | Analysis | ofchanges in net funds |
ofchanges in net funds |
||||
|---|---|---|---|---|---|---|---|
| At | 1 A pm 2020 5 |
Cash 1lowsAt 31 March 2021 f 5 |
|||||
| Cash at | bank and | in hand | 760,630 | 457,285 | 1,217,915 | ||
| Loans falling due | within one year | (13,260) | (1,220) | (14,480) | |||
| Loans falling due | after more than one year | (40,836) | 15,147 | (25,689) | |||
| 706,534 | 471,212 | 1,177,746 |