| Page | ||||
|---|---|---|---|---|
| Trustees' | Report | 1-7 | ||
| Independent Accountants' |
Report | |||
| Statement | offinancial | activities | ||
| Balance | sheet | 10 | ||
| Notes to | the financial | statements | 11-19 |
| Charity's | name | Stroud Vdleys Project Limited | Stroud Vdleys Project Limited | Stroud Vdleys Project Limited | Stroud Vdleys Project Limited | Stroud Vdleys Project Limited | ||
|---|---|---|---|---|---|---|---|---|
| Charity | number | 900107 | ||||||
| Company | number | 2224016 | ||||||
| Registered | Office | 8Threadneedle | Street | |||||
| (dt Business address) | Stroud | |||||||
| Gloucestershire | ||||||||
| GL5 1AF | ||||||||
| Trustees | Stella Parkes | (Chair) | ||||||
| Geoffrey Beckerleg | ||||||||
| Peter Seccombe | (Vice Chair) | |||||||
| Mark Cnaham | ||||||||
| Stella Parkes | ||||||||
| Stephen Watson | ||||||||
| Haydn Jones (resigned 29/09/21) | ||||||||
| Michael O' Sullivan | (resigned | 18/03/21) | ||||||
| Susan Ratcliffe | ||||||||
| Hugh Barton (appointed | 12/08/20) | |||||||
| Martin Brown (appointed | 29/09/21) | |||||||
| Secretary | Clare Mahdiyone | (resigned | 18/03/21) | |||||
| Deb Coleman (appointed | 18/03/21) | |||||||
| Accountants | Millhall Consultants |
limited | ||||||
| Carlson Suite | ||||||||
| Vantage Point Business | Village | |||||||
| Mitcheldean | ||||||||
| Gloucestershire | ||||||||
| GL17 ODD | ||||||||
| Bankers | Co-operative Bank |
|||||||
| Solicitors | WSP Solicitors | LLP | ||||||
| 3/7 Rowcroft, | ||||||||
| Stroud, | ||||||||
| Gloucestershire | ||||||||
| GLS 3BJ |
| Unrestricted | Restricted | Designated | 2021 | 2020 | |||||
|---|---|---|---|---|---|---|---|---|---|
| Funds | Funds | Funds | Total | Total | |||||
| Hates | |||||||||
| Income and endowments | from | 3 | |||||||
| Donations and legacies |
1.6,099 | 360 | 16,459 | 51,891 | |||||
| Charitable activities |
74,015 | 64,528 | 138,543 | 175,116 | |||||
| Investments | 93 | 93 | 105 | ||||||
| Other | 5,508 | 5,508 | 27,614 | ||||||
| Total | 95,715 | 64,888 | 160,603 | 254,726 | |||||
| Expenditure on |
|||||||||
| Raising funds |
11,068 | 128 | 11,196 | 35,106 | |||||
| Charitable activities |
98,427 | 63,305 | 161,732 | 171,975 | |||||
| Total | 109,495 | 63,433 | 172,928 | 207,081 | |||||
| Net income/(expenditure) | (13,780) | 1,455 | (12,325) | 47,645 | |||||
| Transfers between | funds | 1,455 | (1,455) | ||||||
| Net movement in |
funds | (12,325) | (12,325) | 47,645 | |||||
| Reconciliation of |
funds | ||||||||
| Total funds brought | forward | 125,356 | 13,000 | 138,356 | 90,711 | ||||
| Total funds carried | forward | 11 | 1.13,031 | 13,000 | 126.031 | 138,356 |
| 2021 | 2020 | ||||||
|---|---|---|---|---|---|---|---|
| Notes | |||||||
| Fixed assets | |||||||
| Tangible assets | 3,216 | 4,020 | |||||
| Current assets |
|||||||
| Debtors | 8 | 33,142 | 47,411 | ||||
| Cash at bank | and in | hand | 10 | 156,748 | 135,348 | ||
| 189,890 | 182,759 | ||||||
| Creditors: | amounts | falling | |||||
| due within | one year | 9 | (67,075) | (48,425) | |||
| Net current | assets | 122,815 | 134,334 | ||||
| Net assets | 126,031 | 138,354 | |||||
| Funds ofthe | charity | ||||||
| Unrestricted | funds | 11.1 | 113,031 | 125,356 | |||
| Restricted | funds | 11.2 | |||||
| Designated | funds | 11.3 | 13,000 | 13,000 | |||
| 126,031 | 138456 |
| Income | ||||||
|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Designated | 2021 | 2020 | ||
| Funds | Funds | Funds | Total | Total | ||
| Donations and legacies |
||||||
| Donations and giRs |
13,948 | 360 | 14,308 | 50,077 | ||
| Gift aid | 2,151 | 2,151 | 1,814 | |||
| Total donations | and legacies | 16,099 | 360 | 16,459 | 51,891 | |
| Charitable Activities |
||||||
| Grant funded | 64,891 | 46,347 | 111,238 | 128,631 | ||
| Locally funded | 9,124 | 18,181 | 27,305 | 46,485 | ||
| Total charitable | activities | 74,015 | 64,528 | 138,543 | 175,116 | |
| investment income |
||||||
| Interest income | 93 | 93 | 105 | |||
| Total investment | income | 93 | 93 | 105 | ||
| Other income | ||||||
| IVIanagein ent fees | 5,508 | 5,508 | 27,614 | |||
| Total other income | 5,508 | 5,508 | 27,614 | |||
| Total income | ||||||
| and endowments | 95,715 | 64,888 | 160,603 | 254,726 |
| 4 | Expenditure | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Designated | 2021 | 2020 | ||||||
| Funds | Funds | Funds | Total | Total | ||||||
| f | 8 | |||||||||
| Raising Funds | ||||||||||
| Incurred seeking donations |
4,922 | 4,922 | 7,541 | |||||||
| Fundraising agents |
1,440 | 128 | 1,568 | 3,985 | ||||||
| Operatmg atrading |
company under- | |||||||||
| taking non-charitable | trading activity | 4,538 | 4,538 | 23,164 | ||||||
| Advertising, marketing, |
direct | |||||||||
| and publicity | 168 | 168 | 416 | |||||||
| Total raising funds | 11,068 | 128 | 11,196 | 35,106 | ||||||
| Charitable activities |
||||||||||
| Statt costs and training | 60,885 | 57,356 | 118,241 | 117,755 | ||||||
| Rent, rates and servire | charge | 14,966 | 14,966 | 9,097 | ||||||
| Insurance | 3,272 | 3,272 | 2,955 | |||||||
| Repairs and maintenance | 10,086 | 125 | 10,211 | 11,761 | ||||||
| Printing, postage and stationery |
1,652 | 1,652 | 5,032 | |||||||
| Telephone | 1,429 | 1,429 | 1,391 | |||||||
| Computer costs |
391 | 391 | 1,010 | |||||||
| Travelling | 717 | 2,088 | 2,805 | 3,127 | ||||||
| Consultancy fees |
209 | 2,990 | 3,199 | 13,157 | ||||||
| Accountancy and bookkeeping General expenses |
fees | 2,292 525 |
746 | 2,292 1,271 |
2,292 2,179 |
|||||
| Subscriptions | 1,199 | 1,199 | 1,215 | |||||||
| Depreciation | 804 | 804 | 1,004 | |||||||
| Total charitable activities |
98,427 | 63,305 | 161,732 | 171,975 | ||||||
| Tote Iexpend iture | 109,495 | 63,433 | 172,928 | 207,081 | ||||||
| 5 | Certain types of | expenditure | ||||||||
| 2021 | 2020 | |||||||||
| Depreciation | 804 | 1,004 | ||||||||
| Independent examiner's |
fees for independent examination |
2,292 | 2,292 | |||||||
| 3,096 | 3,296 |
| 2021 | 2020 | |||||
|---|---|---|---|---|---|---|
| Number | Number | |||||
| The average | monthly | number ofemployees | ||||
| during the | year was | 14 | 12 | |||
| Total Employinent | Costs | |||||
| Unrestricted | Restricted | |||||
| Funds | Funds | 2021 | 2020 | |||
| Staff salaries Employers N.l. |
64,362 3,378 |
54,473 2,165 |
118,835 5,543 |
131,677 4,360 |
||
| Employers | pensions | 2,575 | 718 | 3,293 | 7.076 | |
| Recruitment | expenses | |||||
| 70,315 | 57,356 | 127,671 | 143,113 |
| Tangible fixed assets | Fixtures |
| llttlngs and |
|
| equipment | |
| Cost or valuation | |
| At 1 April 2020 | 64,101 |
| Additions | |
| At 31 March 2021 | 64,101 |
| Depreciation and impalrments |
|
| At 1 April 2020 |
60,081 |
| Charge for the year | 804 |
| At 3 1 March 2021 | 60,885 |
| Net bonk value | |
| At 31March 2021 | 3416 |
| At 3 1 lvlarch 2020 | 4,020 |
| 8 | Debtors | |||||
|---|---|---|---|---|---|---|
| 2021 | 2020f | |||||
| Trade debtors | 8,384 | 10,488 | ||||
| Prepayments | and accrued income | 3,343 | 3,343 | |||
| Amounts owed by subsidiary |
undertaking | 21,415 | 33,580 | |||
| 33,142 | 47,411 | |||||
| 9 | Creditors | and aeernals | ||||
| 2021 | 2020 | |||||
| Trade creditors | 133 | 8,479 | ||||
| Accruals and | deferred | mcome | 66,097 | 39,066 | ||
| Taxation and | social security | 845 | 780 | |||
| Other creditors | 100 | |||||
| 67,075 | 48,425 | |||||
| 10 | Cash at bank and | in hand | 2021 | 2020f | ||
| Cash at bank | and on hand | 156,748 | 135,348 | |||
| l.56,748 | 135,348 |