| Unrestricted | Restricted | Total funds | Total funds | ||||
|---|---|---|---|---|---|---|---|
| funds | funds | 2021 | 2020 | ||||
| income and endownxrnts | from: | ||||||
| Donations | and legacies | 3 | 19,460 | 19,460 | 13,852 | ||
| Charitable | activities | 4 | 309,488 | 309,488 | 111,649 | ||
| Investments | 5 | 2,461 | 2,461 | 7,775 | |||
| Total | 311,949 | 19,460 | 331,409 | 133,176 | |||
| Expenditure on: |
|||||||
| Charitable | activities | 6 | 273,909 | 26,686 | 300,595 | 144,194 | |
| Total | 273,909 | 26,686 | 300,595 | 144,194 | |||
| Net income/(expenditure) | 38,040 | (7,226) | 30,814 | (11,018) | |||
| Net nxrvenant | in funds | 38,040 | (7,226) | 30,814 | (11,018) | ||
| Reconciliation | of Funds | ||||||
| Total funds brought forward |
187,967 | 7,226 | 195,193 | 206,211 | |||
| Total funds carried forward | 226,007 | 226,007 | 195,193 |
| 0X | ||||||
|---|---|---|---|---|---|---|
| Rxed Assets | ||||||
| Tangible assets | 9 | 185,663 | 186,119 | |||
| Total fixed assets | 185,663 | 186,119 | ||||
| Current assets | ||||||
| Cash at bank and in | hand | 48,073 | 15,488 | |||
| Total current assets | 48,073 | 15,488 | ||||
| Current Liabilities |
||||||
| Creditors: Amounts | falling | due | ||||
| within one year | 10 | 7,729 | 6,414 | |||
| Net current assets | 40,344 | 9,074 | ||||
| Total aeeete less current | liabilities | 226,007 | 195,193 | |||
| Net assets | 226,007 | 195,193 | ||||
| The funds ofthe charity | ||||||
| Restricted income funds | 11 | 7,226 | ||||
| Unrestricted income |
funds | 12 | 226,007 | 187,967 | ||
| Total charity funds | 226,007 | 796J96 |
| Income | and | endowm | ents | from: | Donations and |
legacies | |||
|---|---|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total funds | Total | funds | |||||
| funds | funds | 2021 | 2020 | ||||||
| r. | 2 | 6 | 2 | ||||||
| Albert Hunt | 5,000 | 5,000 | |||||||
| CAF | 7,055 | 7,055 | |||||||
| Durham | Community | Action | 1,800 | 1,800 | |||||
| East Durham | College | 500 | 500 | ||||||
| Joicey Trust | 4,000 | ||||||||
| Woodland Trust |
870 | ||||||||
| Help the | Homeless | 1,550 | |||||||
| Groundworks | 7,266 | ||||||||
| County | Durham | ||||||||
| Community | Foundation | 5,105 | 5,105 | 160 | |||||
| Sundry donations | 6 | ||||||||
| Total | 19,460 | 19,460 | 13,852 | ||||||
| Income | and | endowments | from | Charitable activities |
|||||
| Unrestricted | Restricted | Total funds | Total | funds | |||||
| funds | funds | 2021 | 2020 | ||||||
| 8 | 8 | 8 | 8 | ||||||
| Housing | rental | 231,281 | 231,281 | 40,265 | |||||
| Contributions | 1,440 | 1,440 | |||||||
| Durham | County Council | ||||||||
| Support | payrn ents | 76,767 | 76,767 | 71,284 | |||||
| Total | 309,488 | 309,488 | 111,549 | ||||||
| Income | and | endowments | from | Investments | |||||
| Unrestricted | Restricted | Total funds | Total | funds | |||||
| funds | funds | 2021 | 2020 | ||||||
| r. | r. | E | R | ||||||
| Property | rental income | 2,426 | 2,426 | 7,720 | |||||
| Bank interest | receivable | 35 | 35 | 55 | |||||
| Total | 2,461 | 2,461 | 7,775 |
| Notes to the accounts (Continued) | Notes to the accounts (Continued) | Notes to the accounts (Continued) | Notes to the accounts (Continued) | |||||
|---|---|---|---|---|---|---|---|---|
| 6 | Expenditure on: Charitable |
activities | ||||||
| Unrestricted | Restricted | Total funds | Total funds | |||||
| funds | 2021 | 2020 | ||||||
| 6 | ||||||||
| Purchases and other cost ofsales |
871 | 871 | ||||||
| Wages | 144,150 | 164,738 | 113,668 | |||||
| Pension costs | 1,762 | 1,762 | 1,092 | |||||
| Training and Welfare | 1,206 | 1,706 | 139 | |||||
| Payroll fees and charges | 797 | |||||||
| Travel &subsistence | 208 | 379 | ||||||
| Motor expenses | 5,908 | 5,908 | ||||||
| Rates and water charges | 2,587 | 2,587 | 1,717 | |||||
| Light, heat and power | 2,497 | 2,497 | 6,643 | |||||
| Cleaning and waste management |
2,217 | 2,217 | 1,511 | |||||
| Premises repairs, renewals |
and | m | 10,152 | 10,152 | 7,774 | |||
| Property insurisice | 1,400 | 1,400 | 1,264 | |||||
| Telephone, fax and internet |
2,289 | 2,289 | 1,620 | |||||
| Postage | 148 | 148 | 60 | |||||
| Stationery and printing | 1,613 | 1,613 | 694 | |||||
| Membership subscriptions |
218 | 218 | 450 | |||||
| Sundry expenses | 974 | 974 | 214 | |||||
| Accountancy | 1,307 | 1,307 | 1,336 | |||||
| Independent examination |
fees | 750 | 750 | 250 | ||||
| Management fees |
3,200 | 3,200 | 418 | |||||
| Other legal and professional | 720 | 5,390 | 6,110 | 97 | ||||
| Bank charges | 294 | 294 | 288 | |||||
| Depreciation and amortisation |
456 | 456 | 456 | |||||
| Rent paid | 89,190 | 89,190 | 3,325 | |||||
| Total | 273.606 | 300,595 | 144,194 |
| mployee costs during the period were as fol | lows: | |
|---|---|---|
| 2021 | 2020 | |
| E | E | |
| Wages and salaries | 157,414 | 113,668 |
| Social security costs | 7,324 | |
| Other pension costs | 1,762 | 1,092 |
| 166,5DD | 11476D |
| 9 | No trustee receive during the year. Fixed Assets |
d | remunera | tion ( |
2020: n | one) o | r w | as reimbursed | expenses (2 |
020: nil) |
|---|---|---|---|---|---|---|---|---|---|---|
| Freehold | Plant snd | |||||||||
| property | machinery | Total | ||||||||
| Cost or valuation | 8 | E | 8 | |||||||
| At 01 April 2020 |
200,000 | 34,554 | 234,554 | |||||||
| At 31 March 2021 | 200,000 | 34,554 | 234,554 | |||||||
| Depreciation | ||||||||||
| At Oi April 2020 |
13,881 | 34,554 | 48,435 | |||||||
| Charge for the year | 456 | 456 | ||||||||
| At 31 March 2021 | 14,337 | 34554 | 48,891 | |||||||
| Net book value | ||||||||||
| At 31 March 2021 | 185,663 | 185,663 | ||||||||
| At 31 March 2020 | 186119 | - | 186119 | |||||||
| 2020 | ||||||||||
| 2 | ||||||||||
| Net book value | of | revalued | tangible | fixed assets | 185,663 | 186,119 | ||||
| Historical cost to | date | 25,123 | 25,123 | |||||||
| Accumulated depreciation |
to date | (14,337) | (13,881) | |||||||
| \D,786 | 11.242 | |||||||||
| 10 | Creditors: Amounts | falling | due within one year | |||||||
| 2021 | ||||||||||
| f | ||||||||||
| Trade creditors | 3,164 | 1,492 | ||||||||
| Taxation and social | security | 3,329 | 1,802 | |||||||
| Other creditors | 1,236 | 3,120 | ||||||||
| 7,729 | 6,414 | |||||||||
| 11 | Restricted income | funds | ||||||||
| 2 | ||||||||||
| Groundwork Trust |
7,226 | (7,226) | ||||||||
| Albert Hunt | 5,000 | (5,000) | ||||||||
| CAF | 7,055 | (7,055) | ||||||||
| Durham Community |
Action | 1,80C | (1,80C) | |||||||
| East Durham College |
500 | (500) | ||||||||
| County Durham Community Foundation |
7,226 | 51D5 I~481 |
~5105 ~26 536 |
| Unrestr | icte | d Income fun |
ds | |||
|---|---|---|---|---|---|---|
| a X3 |
s g | |||||
| a o. | ||||||
| R Or | ||||||
| 9 | re 6e | |||||
| s | 8 | 8 | ||||
| General | fund | 13,090 | 311,949 | (273,909) | 51,130 | |
| Revaluation | Reserve | 174,877 | 174,877 | |||
| 187,967 | 311 949 | ~273917! | 226 007 |
| Restricted funds | Restricted funds | |||
|---|---|---|---|---|
| Current assets | 22,154 | |||
| Unrestricted | funds | |||
| Fixed assets | 185,663 | 231,712 | ||
| Current assets | 40,344 | 726 007 | 135 6'19 | |
| 226 007 | 389485 |
| Comparative | Statement | of Financial A | ctivities by fund type ( |
2020) | |
|---|---|---|---|---|---|
| Unrestricted | Restricted | Total funds | |||
| funds | funds | 2020 | |||
| 8 | |||||
| Income and | endowrrants | from. | |||
| Donations | and legacies | 6 | 13,646 | 13,852 | |
| Charitable | activities | 111,549 | 111,549 | ||
| Investm ants | 7,775 | 7,775 | |||
| Total | 119,330 | 13,846 | 133,176 | ||
| Expenditure | on: | ||||
| Charitable | activities | 117,424 | 26,770 | 144,194 | |
| Total | 117,424 | 26,770 | 144,194 | ||
| Net Income/(expenditure) | 1,906 | (12,924) | (11,018) | ||
| Net movement In funds |
1,906 | (12,924) | (11,018) |