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

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