DocuSign Envelope ID: 75C7EE45-4F6A-48AA-8B47-D6FB775BE8B4DocuSign Envelope ID: 49F7A625-5AE1-438C-9B29-4FDD02FB3666
Registered number: 02462697 Charity number: 1000041
15billionebp
(A company limited by guarantee)
Directors’ Report and Financial Statements
For the year ended 31 March 2021
1 | P a g e
DocuSign Envelope ID: 75C7EE45-4F6A-48AA-8B47-D6FB775BE8B4DocuSign Envelope ID: 49F7A625-5AE1-438C-9B29-4FDD02FB3666
15BILLIONEBP (A company limited by guarantee)
Contents
| Page | |
|---|---|
| Reference and administrative details of the charity, | 3 - 4 |
| its trustees and advisers | |
| Directors’ report | 5 - 16 |
| Independent auditor’s report | 17 - 20 |
| Consolidated statement of financial activities | 21 |
| Consolidated balance sheet | 22 |
| Statement of cash flows and consolidated statement of cash flows | 23 |
| Notes to the financial statements | 24 - 44 |
2 | P a g e
DocuSign Envelope ID: 75C7EE45-4F6A-48AA-8B47-D6FB775BE8B4DocuSign Envelope ID: 49F7A625-5AE1-438C-9B29-4FDD02FB3666
15BILLIONEBP (A company limited by guarantee)
Reference and administrative details of the charity, its trustees and advisers for the year ended 31 March 2021 Trustees/Directors Sugathan Sahadevan, Chair Jennifer Wilkins, Vice chair
Charles Belcher* David Forster Robert Hales Gaynor Powley Sundeep Bhandari Simon Clinton Jessie Lenson
(Trustee’s identified by * are also members of the Finance and General Purposes Committee)
Company registered number 02462697 Charity registered number 1000041 Registered office Moorfoot House, Meridian Gate 2[nd] Floor West Wing, 221 Marsh Wall Docklands London E14 9FJ
Key management personnel (in addition to the Trustees):
Senior Managers of 15billion: Company Ian Porter Secretary and Group Chief Executive Shereen El-Shennawy Head of Management Information Systems Deirdre O’Flynn Head of Advice and Guidance Rezaul Hussain Development Manager Independent auditor LB Group Chartered Accountants Statutory Auditor Number one, Vicarage Lane Stratford London, E15 4HF
3 | P a g e
DocuSign Envelope ID: 75C7EE45-4F6A-48AA-8B47-D6FB775BE8B4DocuSign Envelope ID: 49F7A625-5AE1-438C-9B29-4FDD02FB3666
15BILLIONEBP (A company limited by guarantee)
Reference and administrative details of the charity, its trustees and advisers for the year ended 31 March 2021
Administrative details (continued)
Bankers
Aldermore Bank 50 St Mary Axe London EC3A 8FR
Virgin Money Jubilee House Gosforth Newcastle Upon Tyne NE3 4PL
United Trust 80 Haymarket London SW1Y 4TE
Hodge Bank One Central Square Cardiff CF10 1FS
Lloyds Bank Plc 25 Gresham Street London EC2V 7HN
Redwood Bank Limited The Nexus Building Broadway Letchworth Garden City SG6 3TA
4 | P a g e
DocuSign Envelope ID: 75C7EE45-4F6A-48AA-8B47-D6FB775BE8B4DocuSign Envelope ID: 49F7A625-5AE1-438C-9B29-4FDD02FB3666
15BILLIONEBP (A company limited by guarantee)
Directors’ report for the year ended 31 March 2021
The charity trustees (who are also the directors of the charity for the purposes of the company law) are pleased to present their annual directors report together with the consolidated audited financial statements of the charity and its subsidiary for the year ending 31st March 2021 which are also prepared to meet the requirements for a directors’ report and accounts for Companies Act purposes.
The financial statements comply with Charities Act 2011, the Companies Act 2006, the Memorandum and Articles of Association, and Accounting and Reporting by Charities: Statement of Recommended Practice (SORP) applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS102)(effective 1 January 2015). Since the company qualifies as small under section 383, the strategic report required of medium and large companies under The Companies Act 2006 (Strategic Report and Director’s Report) Regulations 2013 is not required.
Directors
The names of all directors who served in the year can be found on page 3. The governing body of the charity is the Board of Directors who work in a range of employment sectors including the growth areas within the regeneration area of East London. Directors are also encouraged to link to a specific area of responsibility i.e. Risk Management, Health & Safety, Finance, Human Resources and Safeguarding.
The Chair and Chief Executive, whose roles are to develop and maintain strategic links with business, education and the wider community, identify potential recruits to the Board and ascertain their interest and commitment to the charity. Senior personnel in key organisations who can bring relevant expertise are sought. Potential directors are invited to give a short resume of their career, their reasons for involvement and their intended commitment. They then meet with the Chair and Chief Executive to discuss membership and are invited to attend two Board meetings as observers. At the third meeting if there is mutual agreement, a proposal is made to appoint. Following appointment the new director is invited to meet employees of the charity and its subsidiary to learn more about our work.
New directors receive an information pack including the Memorandum and Articles, statutory accounts, business plan, role description, and Charity Commission and other literature. Directors are required to annually declare any conflicting or potentially conflicting interests. Ongoing training is provided to directors to ensure they are kept up to date with best practice with regard to safeguarding, charity and company law compliance.
Governance
The directors are responsible for the overall management of the charity and its subsidiary and had due regard to guidance on public benefit published by the Charity Commission in exercising their powers and duties. During the year they met formally four times. There is one sub-committee, the Finance and General Purposes Committee. The terms of reference of this sub-committee are to facilitate the greater scrutiny of financial and operational matters leaving the main Board more time to focus on the strategic development of the charity. However, during the period under review, all directors were invited to attend the sub-committee members so the sub0committee effectively became a full board meeting. This enabled directors to better manage the risk facing the charity caused by the Coronavirus pandemic. In this guise, the
5 | P a g e
DocuSign Envelope ID: 75C7EE45-4F6A-48AA-8B47-D6FB775BE8B4DocuSign Envelope ID: 49F7A625-5AE1-438C-9B29-4FDD02FB3666
15BILLIONEBP (A company limited by guarantee)
Directors’ report for the year ended 31 March 2021
board met a further four times during the financial year. The day to day running of the charity is delegated to the Chief Executive and a senior management team.
Risk management
All operational and financial decisions are made against a risk framework comprising a risk policy and a risk register. Identified risks are assessed against a “likelihood and impact” matrix criteria and mapped against systems and procedures designed to mitigate the risk. The result of this process is the quantification of the level of residual risk.
Our approach to management is based on the comprehensive risk framework developed in 2018 supported and overseen by skilled volunteers from the Financial Conduct Authority. During the period under review the risk register was reviewed six weekly by Trustees and Senior staff as they responded to the consequences of the Coronavirus pandemic and resulting restrictions in relation to social distancing. Consistent across all reviews was the understanding that a loss of reputation remained an underlying risk facing the charity. However, in the short run school closure meant that we were unable to deliver face to face programmes in the traditional way. However, the directors were of the opinion that some income could be maintained by re-designing programmes to be delivered virtually, the charity would take advantage of the government furlough scheme and the residual short fall in funding would be covered from existing reserves. The following table summarises what were considered to be the most significant risks at 31[st] March 2021.
| Risk | Management Response |
|---|---|
| Loss of income due the restrictions imposed on social distancing arising from the Coronavirus pandemic and continued medium term loss of income due to the slow re-opening of the economy. |
Short term: seek alternative funding opportunities, explore other government support Medium term: maintain communication with schools, employers and other funding agencies to be in a strong position to restart activity as restrictions are lifted and confidence returns |
| Safeguarding – failure to protect young people, staff, and volunteers resulting in adverse publicity and a loss of reputation. |
Comprehensive policies and procedures embedded and adequately resourced compliance monitoring |
| Adverse publicity following a sensitive data breach |
Regular review and updating of data security measures. |
| Future income streams threatened by schools budget reductions |
Identifying alternative income streams and maintaining adequate reserves to cover any income shortfall |
Pay Policy for senior staff
The directors consider the Board of Directors, who are the charity’s trustees, and the senior management team in charge of directing and controlling, running and operating the charity on a day to day basis, are the key management personnel of the group. All charitable and subsidiary company directors with the exception of the Group Chief Executive who is a director of the subsidiary company, give their time voluntarily and no charity director received
6 | P a g e
DocuSign Envelope ID: 75C7EE45-4F6A-48AA-8B47-D6FB775BE8B4DocuSign Envelope ID: 49F7A625-5AE1-438C-9B29-4FDD02FB3666
15BILLIONEBP (A company limited by guarantee)
Directors’ report for the year ended 31 March 2021
remuneration or expenses in the year. Details of related party transactions are disclosed in note 18 to the accounts.
The pay of the senior management team is reviewed annually against a benchmark of the change in the cost of living, similar roles in other London based charitable organisations of similar size and complexity, together with an overall assessment of future financial outlook for the charity.
Investment powers and policy
The directors, having regard to the liquidity requirements of operating the charity, have kept available working capital funds in interest bearing deposit accounts and where practical, seek to reduce exposure to any one bank to the level of protection offered by the Financial Services Compensation Scheme. The invested funds held on short term deposit achieved an average rate of 0.25%.
Objectives and Performance
15billionebp and its subsidiary undertake a wide variety of activities, all of which aim to further its charitable purposes for public benefit.
The objects of the charity remain unchanged and are to advance for the public benefit the education and training of children and young people with particular reference to equipping them for employment and facilitating their obtaining work in industry, commerce and the professions. The objects of its subsidiary, 15billion, are to help support young people achieve their potential and provide services that promote social and economic regeneration. Both objectives are entirely complimentary and both activities promote the upward social mobility of children and young people.
Services are delivered across London.
The objectives of the charity are achieved by:
15billionebp
-
Taking a leading role in bringing together schools and business in order to promote access to employment for young people.
-
Creating and delivering programmes which maximise the opportunities presented by the economic regeneration in East London.
-
Coordinating volunteers from business and education to participate in the development of activities to ensure there is cohesion with the curriculum and the needs of employers are met.
-
Recruiting and training volunteers from business to participate in the delivery of programmes thereby ensuring that young people are exposed to the most up to date information on careers and employment.
7 | P a g e
DocuSign Envelope ID: 75C7EE45-4F6A-48AA-8B47-D6FB775BE8B4DocuSign Envelope ID: 49F7A625-5AE1-438C-9B29-4FDD02FB3666
15BILLIONEBP (A company limited by guarantee)
Directors’ report for the year ended 31 March 2021
15billion
-
One to one careers interviews that provide information, advice and guidance in choosing options and career paths.
-
Managing a database on behalf of nine Local Authorities which is used to record the learning destinations of resident young people.
-
Delivering pre-employment training, arranging work experience placements and other support actions that help the unemployed back into work.
-
Both leading and participating in employer based and other community based crosssector partnerships that access additional resources into London to improve the range and quality of services available to meet our objectives.
8 | P a g e
DocuSign Envelope ID: 75C7EE45-4F6A-48AA-8B47-D6FB775BE8B4DocuSign Envelope ID: 49F7A625-5AE1-438C-9B29-4FDD02FB3666
15BILLIONEBP (A company limited by guarantee)
Directors’ report for the year ended 31 March 2021
Our vision
To transform young futures.
Purpose
To be a leading pioneer in innovative careers work that is proven to transform the futures of young people by supporting them to meet the needs of the 21st century employer.
Our Values
-
Full potential – we believe in giving young people, staff and partners the practical support they need to achieve their full potential.
-
Solutions – we nurture a solution focused culture in our relationships with young people, employers, staff and partners. We confront issues and find solutions and ways forward without blame and recriminations.
-
Involvement - we seek to involve employers, young people, staff and other partners wherever possible at the highest possible level in decision making.
-
Transparency – we strive to be open and honest in all our activities providing the maximum information possible.
-
High quality – we take pride in delivering the highest quality services which are innovative and relevant.
-
Diversity and Equality – because we recognise it is a benefit to our community we welcome diversity in all its forms. We see the practical implementation of equality of opportunity as a way of ensuring we can reflect the diversity of the communities we work with.
-
Partnership – we believe that working for the best possible outcomes for the young people we serve, the staff we employ and the employers and partners we work with, it is essential that we work in harmony with others who share the same values and goals.
Strategic Aims
The charity works to a rolling three year strategic plan which we use as a benchmark for our development:
-
Excellence in pioneering careers work: To develop careers work programmes from nursery age to 18 years old that are directly linked to sustaining participation and minimising drop out, promoting social mobility, supports higher academic achievement, creates a greater drive and focus on learning, provides the basis for progression into employment and helps to raise self-esteem and aspiration.
-
Excellence in developing management information that underpins careers work: This goal encompasses the quality, breadth and relevance of management information systems that enable professional practitioners to provide a high quality service to young people and identifies the current destination of young people at a ward, borough and sub-regional level.
9 | P a g e
DocuSign Envelope ID: 75C7EE45-4F6A-48AA-8B47-D6FB775BE8B4DocuSign Envelope ID: 49F7A625-5AE1-438C-9B29-4FDD02FB3666
15BILLIONEBP (A company limited by guarantee)
Directors’ report for the year ended 31 March 2021
Achievements and performance
1. Excellence in pioneering careers work
We continued to make a valuable contribution through our careers guidance activity to helping young people take full advantage of the opportunities open to them at different stages in their school life and make a successful progression from education to employment. All of our activity during the period under the review was adversely affected by the Coronavirus Pandemic and the resulting measures introduced by the government to slow down the spread of the virus
Primary school work
We believe learning about the world of work should start at the beginning of a young person’s journey of learning and continue throughout their academic education.
The charity would normally have delivered two programmes aimed at nursery and primary schools. They are entirely complimentary – one is delivered in school time as part of the national curriculum and the other outside of normal school hours. The extent of the disruption to delivery during the year is outlined below.
The Childrens University
Children’s University (CU) is a programme that is aimed at inspiring a lifelong love of learning beyond the classroom. Children’s University provides families with positive extra-curricular activities in a range of inspirational settings.
During the year under review, while we continued to work closely alongside 2 primary schools in the London Boroughs of Newham and Redbridge graduation ceremonies were put on hold. For most of the year, physical learning destinations remained closed but we used this an opportunity to build the resource base and Learning Destinations offered via ‘CU Online.’ We also continue to develop the CU Online Passport that will enable children and their families to record their hours on an online passport as well as their physical passport. Our collaboration with Essex CU and Bexley CU continued as we developed additional Learning Packs to our Children University pupils.
As reported last year, we were selected to be part of a national Education Endowment Foundation (EEF) funded project to collect academically robust data to further evaluate the effectiveness of Children’s University and the importance of extra-curricular activities on education and attainment. Because of the Coronavirus pandemic no delivery was able to happen during the year but we were successful in engaging schools and signing them up to the evaluation programme. We hope to commence delivery in January 2022 and we are currently on target to sign up 21 schools.
10 | P a g e
DocuSign Envelope ID: 75C7EE45-4F6A-48AA-8B47-D6FB775BE8B4DocuSign Envelope ID: 49F7A625-5AE1-438C-9B29-4FDD02FB3666
15BILLIONEBP (A company limited by guarantee)
Directors’ report for the year ended 31 March 2021
World of Work Week
The World of Work Programme is a week-long interactive programme that fills the need to raise aspirations and understanding of working life at foundation stages, Key stage 1 & Key stage 2. School’s come off timetable for a week to learn about the working world and how this links to what they are learning in school.
As the lockdown continued we worked on modifying all of our activities and workshops to be delivered virtually. In the small window when schools were open we were able to work with 9 primary schools in the academic year 2020-21 reaching over 4,500 primary school pupils with these adapted work related learning activities. Pleasingly, we received excellent feedback from schools and businesses alike about the effectiveness of the virtual alternatives.
Secondary school work
While delivery in secondary schools was severely disrupted we remained in contact with all the established schools in the London Borough of Newham. In so doing we were able to preserve the three way partnership between the Local Authority, the school and ourselves that in previous years has proved so beneficial in maximising the percentage of young people who remain in learning.
Due to the Coronavirus pandemic we were not able to deliver any physical work placements to our schools during the year. However, over the Autumn we started to develop a Virtual Work Experience programme and recruited “virtual” volunteers from our database of employers from across all sectors. To accelerate the speed of development we collaborated with a neighbouring charity , Inspire-EBP who were further down the line in the development stage of their virtual work experience programme. This highly successful collaboration enabled us to offer a complete virtual package to our schools for the Spring Term 2021. It was delivered in one school before the year end and engaged some 300 students. Evaluation feedback was overwhelmingly very positive.
With reference to individual Information Advice and Guidance sessions, some were able to take place. Whilst some schools were able to transition into remote learning quickly others required more time. Because our IT and communication platforms are web based our advisers were able to adapt their delivery quickly and were able to continue to provide careers interviews remotely. While students were at home, it was pleasing to note that during lockdown the attendance rate for appointments remained high, most young people engaged well and many commented that they appreciated the advice session. In some interviews parents/carers were also present and many expressed their appreciation of the expert careers advice provided to their daughter/son.
Based on a suggestion from student feedback during the first lockdown and to support the delivery of remote careers advice for the second lockdown (2020/2021 academic year) advisers produced a short video clip to introduce themselves to the students, how the adviser would help them and what to expect from the careers interview.
11 | P a g e
DocuSign Envelope ID: 75C7EE45-4F6A-48AA-8B47-D6FB775BE8B4DocuSign Envelope ID: 49F7A625-5AE1-438C-9B29-4FDD02FB3666
15BILLIONEBP (A company limited by guarantee)
Directors’ report for the year ended 31 March 2021
Throughout the year our careers advisers continued to work closely with schools to support any potential “NEET” (not in education, employment or training) young people, referring identified students to the specialist LB of Newham 16-18 team for support on completion of year 11.
International Collaboration
To support the strategic aim of pioneering excellence in careers guidance we have continued our role as a lead and as a participating partner across two European Commission Erasmus+ funded projects.
During the year we have been leading a collaboration of partners delivering the “Erasmus Employment Plus” project,. This involved linking specialist partner organisations from the Netherlands, Spain, Austria, Poland and Bulgaria and is creating a new curriculum and guidance for practitioners who support people with limited skills and qualifications. We were able to pilot the curriculum and facilitators' guide in Autumn 2021 and work on an online assessment tool as well as a best practice manual. Partners across Europe continued to share the products of the project and hold exciting and informative multiplier events. The international final conference was held online on 2nd July 2021, with guest speakers from a variety of organisations such as Migrateful, Caretrade and KXRecruit. Our keynote speaker was Daisy Cooper MP, Lib Dem spokesperson for Education.
As a UK national delivery partner we also continued to support our Cypriot based lead partner on their “Enter School Mind” project. This has involved developing a new curriculum to encourage an “entrepreneurial mindset” in primary school aged pupils as well as creating and delivering teacher training to enhance teacher’s understanding of fostering an entrepreneurial mindset in the classroom. We have been able to draw on our extensive knowledge of both the corporate sector and experience of working with primary aged children to provide a unique perspective to the project.
2. Excellence in developing management information that underpins careers work
We continue to provide and enhance the Client Caseload Information System (CCIS) we provide for eight East London Local Authorities together with the City of London Corporation.
CCIS is an important database that is used at a strategic level to plan resource allocation according to need and evaluate the effectiveness of the intervention. At a practitioner level it is used as a caseload management information system to record details of interventions with over 150,000 young people. We deploy a database located on servers housed securely in a state of the art data storage centre meeting a national specification that covers the management and administration of the database, the submission of reports to the Department for Education, the production of regular reports and the provision of training to users. Although we contract separately with individual Local Authorities, we maintain a strong sub-regional approach through a strategic steering group made up of representatives from each Local Authority. As well as the operational benefits, this approach enables us to pass back to the Local Authorities the benefits arising from the economies of scale.
12 | P a g e
DocuSign Envelope ID: 75C7EE45-4F6A-48AA-8B47-D6FB775BE8B4DocuSign Envelope ID: 49F7A625-5AE1-438C-9B29-4FDD02FB3666
15BILLIONEBP (A company limited by guarantee)
Directors’ report for the year ended 31 March 2021
Over the last year we have adapted our service in response to the pandemic. Specifically we:
-
Introduced a virtual office environment using our existing web based IT and communication platform to ensure continuous team collaboration and uninterrupted service delivery,
-
We replaced in-person with virtual user training programme
-
Added value to our existing Service Level Agreements to benefit all sub-regional Local Authorities by increasing our communications/virtual meetings to share good/adapted practices developed to support young people during this unprecedented period.
We continued to work with our software providers to improve the Integrated Youth Support System database in response to both local and pan-London need, whilst our service continuously responds to the changing requirements of both our sub-regional authorities and the Department for Education initiatives.
The national profile of CCIS continues to hold a firm position due to the dependency on the data recorded for the delivery of national requirements and key returns such the annual Scorecard, Raising the Participation Age and Destination Measures. During Covid-19, the continued requirement to capture CCIS data whilst other significant data returns have ceased, gives further highlight to the perceived value of the dataset at both national and local level.
We continue to maintain strong relationships with all sub-regional authorities, with a focus on customer satisfaction and the intention of ensuring a quality service which authorities want to keep hold of. For example, during the year we were successful in the competitive re-tender for the London Borough of Redbridge service maintaining our dominant position within the London East sub-region.
Our Impact
The Board consider the measurement and evaluation of impact as a key objective and receive a quarterly impact report covering the full range of our activities.
The combined work of both the charity and its subsidiary working in partnership with the other key stakeholders has had an important strategic impact in the London Borough of Newham. Measuring the impact of our activities continues to be the focus of our work to improve the outcomes of young people aged 16-19. The year 11 activity survey continues to be a key reporting measure. The latest available data being the 2020 activity survey indicates a small improvement in young people moving onto positive learning destinations from an existing very high level of 96.8 % in 2019 to 97.2% in 2020. It is also pleasing to note that there was also a decrease in the number of young people becoming NEET from 1.5% In 2019 - 0.9% in 2020 This is a particularly positive result because from mid-March 2020, schools closed for the first Coronavirus lockdown with the year 11 students not returning to school or sitting GCSE exams. At the point of lockdown many of the students had not attended their traditional face to face interviews and in some instances were yet to make applications. The result is an indication of the success of the alternative information advice and guidance provision that we were able to introduce.
13 | P a g e
DocuSign Envelope ID: 75C7EE45-4F6A-48AA-8B47-D6FB775BE8B4DocuSign Envelope ID: 49F7A625-5AE1-438C-9B29-4FDD02FB3666
15BILLIONEBP (A company limited by guarantee)
Directors’ report for the year ended 31 March 2021
As well as measuring our strategic impact we regularly monitor the impact we are having on individual young people. As well as collecting regular case studies for our funders we ask young people what difference we have made. For example, we regularly ask representative samples of young people what they know about their options at the start of the interview, what they need to do to achieve their goals and an opportunity to ask how the interview had helped them. This year it has been more difficult to administer post interview questionnaires as the interviews have been delivered remotely, however feedback continues to be collected and is overwhelmingly positive.
Financial review
The results for the year are as set out in the Statement of Financial Activities. Despite the upheavals caused by the Cornavirus pandemic group income rose 1.5% to £1,252,000. However, due to the difficulty in accessing schools a number of our key programmes including the ESF/GLA funded Careers cluster delivery in school needed to be re-profiled into the 2021/22 financial year. While furlough partially offset this lost income it did have an adverse effect on the financial result for the year, which was a deficit of £(100,000) 2020: £(134,000). Funding was received from a variety of sources, the main ones being the Skills Funding Agency, the Mayor of London Young Londoners Fund, the European Commission through its Erasmus+ programme and its Social Fund, Local Authorities and individual schools colleges and businesses. The directors are confident that the total reserves carried forward at the year-end of £686,000 are consistent with its reserves policy.
Reserves policy and going concern
The reserves policy was reviewed during the year as part of the review of the risk identification and management policy of the charity noted above. The detailed review identified the need to maintain sufficient reserves to continue activity for a reasonable period of time should there be an unexpected delay in securing follow on contracts after previous contracts expired. Following the year end, the directors have given further consideration to the potential impact of the economic upheaval as a result of the measures introduced to slow down the spread of Coronavirus pandemic. Given the unpredictability of the medium term economic impact of social distancing measures and of securing external contracts this translated in practice to maintaining a level of reserves that equated to between four and eight months running costs of the charity and its subsidiary. Excluding the pension asset the group has a level of unrestricted reserves of £643,000 which is within the set band of £629,000 and £1,258,000. The Board has given due consideration to the current level of reserves and therefore consider them at a level appropriate to mitigate some of the current financial risks facing the charity and its subsidiary.
The charity had reserves (including the pension asset) of £686,000 of unrestricted funds. The directors anticipate that there will be reduction in school income during the third and fourth quarter of 2021-22 as a result of the safety measures introduced to slow the spread of COVID19 in the community. However, the charity is rapidly developing alternative virtual delivery platforms to enable a “blended” delivery model which will be responsive to the anticipated introduction of further social distancing restrictions. Given this development, the retention of existing contracts and the level of unrestricted reserves the directors are of the opinion that the charity and its subsidiary do not face material uncertainties regarding being a going concern.
14 | P a g e
DocuSign Envelope ID: 75C7EE45-4F6A-48AA-8B47-D6FB775BE8B4DocuSign Envelope ID: 49F7A625-5AE1-438C-9B29-4FDD02FB3666
15BILLIONEBP (A company limited by guarantee)
Directors’ report for the year ended 31 March 2021
The increase in group cash of £4,000 in the year from operating activities reflects the increase in incoming resources in the year compared to previous year 2020: £(173,000).
Plans for future periods
As the UK and world economy slowly re-opens from the lockdown measures aimed to reduce the devastating impact of the Coronavirus world pandemic trustees recognise that the services 15billionebp and its subsidiary offer to young people who have missed out on so much education are needed now more than ever.
The directors are open to exploring all opportunities that present themselves with regard to expanding collaboration with other charities across all aspects of operational activity, including administration, fundraising, raising public profile, resource sharing and streamlining of costs and service delivery.
We remain committed to developing an Integrated Careers Service Menu of Offer across all age groups reaching primary and secondary schools, colleges and other learning institutions in line with our strategic plan. However, in the short-term this commitment has been overshadowed by the need to develop a contingency range of work related learning activities that can be delivered virtually or in a blended format of virtual and actual delivery. This will make us better prepared to continue to provide young people with “real-work” experiences and help support them gain key employability skills should social distancing restrictions be reintroduced. To this end we are grateful for our Corporate Supporters who have generously supported us in developing these resources that will enable us to deliver a “blended” mixture of delivery.
We will also focus on re-engaging with the 2,500+ local employers on our database who have traditionally created 3,500+ work experience placements to the young people of Newham. Inevitably we are predicting many of them will have ceased operating since they last provided work experience placements back in 2019. We are grateful for the support provided to us both by the Newham Chamber of Commerce and the LB Newham Regeneration team in reaching out to the many new business start-ups that have also happened as well as organisations relocating to the borough.
Looking forward we are confident that schools will wish to re-engage for the benefit of their the full range of our programmes. For example we have already signed agreements with 10 schools for the World of Work programme for the 2021-22 academic year. We anticipate our flexibility in being able to offer a mix of blended delivery: actual workplace visits and face-to-face or virtual workshops in varying proportions according to the needs of individual schools will be particularly attractive.
15 | P a g e
DocuSign Envelope ID: 75C7EE45-4F6A-48AA-8B47-D6FB775BE8B4DocuSign Envelope ID: 49F7A625-5AE1-438C-9B29-4FDD02FB3666
15BILLIONEBP (A company limited by guarantee)
Directors’ report for the year ended 31 March 2021
Statement of directors' responsibilities in relation to the financial statements
The directors (who are the trustees of 15billionebp for the purposes of charity law) are responsible for preparing the annual report and the financial statements in accordance with applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice). Company law requires the directors to prepare financial
statements for each financial year, which give a true and fair view of the state of affairs of the charitable company and the group and the incoming resources and application of resources, including the income and expenditure, of the charitable group for the year. In preparing these financial statements, the directors are required to:
-
Select suitable accounting policies and then apply them consistently;
-
Observe the methods and principles in the Charities SORP 2015 (FRS 102);
-
Make judgements and estimates that are reasonable and prudent;
-
state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements;
-
Prepare the financial statements on the going concern basis unless it is inappropriate to presume that the charitable company will continue in operation.
The directors are responsible for keeping adequate accounting records that are sufficient to show and explain the charitable company's transactions and disclose with reasonable accuracy at any time the financial position of the charitable company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the charitable company and hence for taking reasonable steps for the detection and prevention of fraud and other irregularities.
Statement as to disclosure to our auditors
The directors have confirmed that, so far as they are aware at the time of approving our annual report:
-
there is no relevant audit information, of which the group’s auditor is unaware; and
-
the director’s, have taken all steps that they ought to have taken, to make themselves aware of any relevant audit information and to establish that the auditor is aware of that information.
Preparation of the report
This report of the directors has been prepared taking advantage of the small companies exemption of section 415A of the Companies Act 2006.
This report was approved by the directors on 8[th] December and signed on their behalf by:
Sugathan Sahadevan Director
16 | P a g e
DocuSign Envelope ID: 75C7EE45-4F6A-48AA-8B47-D6FB775BE8B4DocuSign Envelope ID: 49F7A625-5AE1-438C-9B29-4FDD02FB3666
15BILLIONEBP (A company limited by guarantee)
Independent auditor’s report to the members of 15billionebp
We have audited the financial statements of 15billionebp (the ‘parent charitable company) and its subsidiary (the ‘group’) for the year ended 31 March 2021 which comprise the Consolidated Statement of Financial Activities, the Consolidated and Charity Balance Sheet, the Consolidated and Charity Statement of Cash Flows and the notes to the financial statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).
In our opinion the financial statements:
-
give a true and fair view of the state of the group’s and parent charitable company’s affairs as at 31 March 2021, and of the group’s incoming resources and application of resources, including its income and expenditure, for the year then ended;
-
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
-
have been prepared in accordance with the requirements of the Companies Act 2006 and the Charities Act 2011.
Basis for opinion
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor’s responsibilities for the audit of the financial statements section of our report. We are independent of the group and parent charitable company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
Conclusions relating to going concern
In auditing the financial statements, we have concluded that the directors' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.
Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the company's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.
17 | P a g e
DocuSign Envelope ID: 75C7EE45-4F6A-48AA-8B47-D6FB775BE8B4DocuSign Envelope ID: 49F7A625-5AE1-438C-9B29-4FDD02FB3666
15BILLIONEBP (A company limited by guarantee)
Independent auditor’s report to the members of 15billionebp
Other information
The other information comprises the information included in the annual report, other than the financial statements and our auditor’s report thereon. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon. In connection with our audit of the financial statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether there is a material misstatement in the financial statements or a material misstatement of the other information. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.
We have nothing to report in this regard.
Opinions on other matters prescribed by the Companies Act 2006
In our opinion, based on the work undertaken in the course of our audit:
-
the information given in the directors' report for the financial year for which the financial statements are prepared is consistent with the financial statements; and
-
the directors' report has been prepared in accordance with applicable legal requirements.
Matters on which we are required to report by exception
In the light of the knowledge and understanding of the group and parent charitable company and its environment obtained in the course of the audit, we have not identified material misstatements in the directors' report.
We have nothing to report in respect of the following matters where the Companies Act 2006 and the Charities Act 2011 requires us to report to you if, in our opinion:
-
adequate accounting records have not been kept by the parent charitable company, or returns adequate for our audit have not been received from branches not visited by us; or
-
the parent charitable financial statements are not in agreement with the accounting records and returns; or
-
certain disclosures of directors' remuneration specified by law are not made; or
-
we have not received all the information and explanations we require for our audit; or
-
the trustees were not entitled to prepare the financial statements in accordance with the small companies regime and take advantage of the small companies' exemption in preparing the directors' report and take advantage of the small companies exemption from the requirement to prepare a strategic report.
18 | P a g e
DocuSign Envelope ID: 75C7EE45-4F6A-48AA-8B47-D6FB775BE8B4DocuSign Envelope ID: 49F7A625-5AE1-438C-9B29-4FDD02FB3666
15BILLIONEBP (A company limited by guarantee)
Independent auditor’s report to the members of 15billionebp
Responsibilities of trustees
As explained more fully in the directors' responsibilities statement, the trustees (who are also the directors of the charitable company for the purpose of company law) are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the trustees determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the trustees are responsible for assessing the company's ability to continue as a going concern, disclosing, as applicable,
Auditor's responsibilities for the audit of the financial statements
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.
Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.
The extent to which the audit was considered capable of detecting irregularities including fraud Our approach to identifying and assessing the risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, was as follows:
-
the engagement partner ensured that the engagement team collectively had the appropriate competence, capabilities and skills to identify or recognise non-compliance with applicable laws and regulations;
-
we identified the laws and regulations applicable to the company through discussions with directors, and from our commercial knowledge and experience;
-
we focused on specific laws and regulations which we considered may have a direct material effect on the financial statements or the operations of the company including Companies Act 2006 and Charities Act 2011, taxation legislation, data protection, antibribery, environmental and health and safety legislation;
-
we assessed the extent of compliance with the laws and regulations identified above through making enquiries of management and inspecting legal correspondence; and
-
identified laws and regulations were communicated within the audit team regularly and the team remained alert to instances of non-compliance throughout the audit.
We assessed the susceptibility of the company’s financial statements to material misstatement, including obtaining an understanding of how fraud might occur, by:
-
making enquiries of management as to where they considered there was susceptibility to fraud, their knowledge of actual, suspected and alleged fraud.
-
considering the internal controls in place to mitigate risks of fraud and non-compliance with laws and regulations.
19 | P a g e
DocuSign Envelope ID: 75C7EE45-4F6A-48AA-8B47-D6FB775BE8B4DocuSign Envelope ID: 49F7A625-5AE1-438C-9B29-4FDD02FB3666
15BILLIONEBP (A company limited by guarantee)
Independent auditor’s report to the members of 15billionebp
To address the risk of fraud through management bias and override of controls, we:
-
performed analytical procedures to identify any unusual or unexpected relationships;
-
tested journal entries to identify unusual transactions;
-
assessed whether judgements and assumptions made in determining the accounting estimates were indicative of potential bias; and
-
investigated the rationale behind significant or unusual transactions.
In response to the risk of irregularities and non-compliance with laws and regulations, we designed procedures which included, but were not limited to:
-
agreeing financial statement disclosures to underlying supporting documentation;
-
enquiring of management as to actual and potential litigation and claims; and
There are inherent limitations in our audit procedures described above. The more removed that laws and regulations are from financial transactions, the less likely it is that we would become aware of non-compliance. Auditing standards also limit the audit procedures required to identify non-compliance with laws and regulations to enquiry of directors and other management and the inspection of regulatory and legal correspondence, if any.
Material misstatements that arise due to fraud can be harder to detect than those that arise from error as they may involve deliberate concealment or collusion.
Richard Lane (Senior Statutory Auditor) For and on behalf of LB Group (Stratford) .........................
Chartered Accountants Statutory Auditor Number One Vicarage Lane Stratford London England E15 4HF
16-12-21 Date
20 | P a g e
DocuSign Envelope ID: 75C7EE45-4F6A-48AA-8B47-D6FB775BE8B4DocuSign Envelope ID: 49F7A625-5AE1-438C-9B29-4FDD02FB3666
15BILLIONEBP (A company limited by guarantee)
| Consolidated statement of financial activities (incorporating income and expenditure account) for the year ended 31 March 2021 |
Consolidated statement of financial activities (incorporating income and expenditure account) for the year ended 31 March 2021 |
Consolidated statement of financial activities (incorporating income and expenditure account) for the year ended 31 March 2021 |
Consolidated statement of financial activities (incorporating income and expenditure account) for the year ended 31 March 2021 |
Total Funds 2020 £’000 1,135 6 |
|---|---|---|---|---|
Income: Note Income from charitable activities 4 Investment income Total income Expenditure: Charitable activities 5 Total expenditure Net income before other recognised gains and losses Re-measurement (loss)/ gain on defined benefit pension scheme Net movement in funds for the year Reconciliation of funds Total funds brought forward Total funds carried forward 12 |
Unrestricted Funds 2021 £’000 1,125 4 1,129 1,229 1,229 (100) (72) (172) 858 686 |
Restricted Funds 2021 £’000 123 - 123 123 123 - - - - - |
Total Funds 2021 £’000 1,248 4 1,252 1,352 1,352 (100) (72) (172) 858 686 |
|
| 1,141 | ||||
| 1,275 | ||||
| 1,275 | ||||
| (134) 22 |
||||
| (112) 970 |
||||
| 858 |
The statement of financial activities includes all gains and losses recognised during the year. All income and expenditure derive from continuing activities.
In 2021 £1,129,000 of the income recognised was attributable to unrestricted funds (£123,000 restricted).
The notes on pages 24 to 44 form part of these financial statements.
21 | P a g e
DocuSign Envelope ID: 75C7EE45-4F6A-48AA-8B47-D6FB775BE8B4DocuSign Envelope ID: 49F7A625-5AE1-438C-9B29-4FDD02FB3666
15BILLIONEBP (A company limited by guarantee)
Consolidated and Charity balance sheets as at 31 March 2021
| Note Fixed assets Tangible assets 9 Current assets Debtors 10 Cash at bank and in hand Creditors:amounts falling due within one year 11 Net current assets Total assets less current liabilities Defined benefit pension scheme asset Net assets including pension scheme asset 16 Funds: 12 Restricted funds Unrestricted funds: General funds Pension reserve Total unrestricted funds Total funds |
Group 2021 £’000 26 264 744 1,008 (391) 617 643 43 686 - 643 43 686 686 |
Group 2020 £’000 30 362 740 1,102 (382) 720 750 108 858 - 750 108 858 858 |
Charity 2021 £’000 26 79 432 511 (228) 283 309 - 309 - 309 - 309 309 |
Charity 2020 £’000 30 |
|---|---|---|---|---|
| 179 387 |
||||
| 566 (269) |
||||
| 297 | ||||
| 327 - |
||||
| 327 | ||||
| - 327 - |
||||
| 327 | ||||
| 327 |
The directors have prepared group accounts in accordance with section 398 of the Companies Act 2006 and section 138 of the Charities Act 2011. These accounts are prepared in accordance with the special provisions of Part 15 of the Companies relating to small companies and constitute the annual accounts required by the Companies Act 2006.
The financial statements were approved by the directors on 8[th] December 2021 and signed on their behalf by:
Sugathan Sahadevan
Director
Company registration number: 02462697
The notes on pages 24 to 44 form part of these financial statements
22 | P a g e
DocuSign Envelope ID: 75C7EE45-4F6A-48AA-8B47-D6FB775BE8B4DocuSign Envelope ID: 49F7A625-5AE1-438C-9B29-4FDD02FB3666
15BILLIONEBP (A company limited by guarantee)
Statement of cash flows and consolidated statement of cash flows For the year ended 31 March 2021
| Note Cash generated (used) in operating activities 17 Cash flows from investing activities Purchase of tangible Fixed Assets Interest income Cash provided by investing activities Cash flows from financing activities Increase (decrease) in cash and cash equivalents in the year Cash and cash equivalents at the beginning of the year Total cash and cash equivalents at the end of the year |
Group 2021 £’000 - - 4 4 - 4 740 744 |
Group 2020 £’000 (173) - 6 6 - (167) 907 740 |
Charity 2021 £’000 42 - 2 2 - 44 388 432 |
Charity 2020 £’000 |
|---|---|---|---|---|
| (60) | ||||
| - 3 |
||||
| 3 | ||||
| - | ||||
| (57) 445 |
||||
| 388 |
23 | P a g e
DocuSign Envelope ID: 75C7EE45-4F6A-48AA-8B47-D6FB775BE8B4DocuSign Envelope ID: 49F7A625-5AE1-438C-9B29-4FDD02FB3666
15BILLIONEBP (A company limited by guarantee)
Notes to the financial statements for the year ended 31 March 2021
1 Accounting policies
1.1 Basis of preparation
These financial statements have been prepared in accordance with FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the requirements of the Companies Act 2006 as applicable to companies subject to the small companies regime. The disclosure requirements of section 1A of FRS 102 have been applied other than where additional disclosure is required to show a true and fair view. The financial statements have been rounded to the nearest £1,000.
15billionebp meets the definition of a public benefit entity under FRS 102.
Assets and liabilities are initially recognised at historic cost or transaction value unless otherwise stated in the relevant accounting policy.
1.2 Basis of consolidation
The consolidated financial statements incorporate those of 15billionebp and all of its subsidiaries (ie entities that the group controls through its power to govern the financial and operating policies to obtain economic benefits). Subsidiaries acquired during the year are consolidated using the purchase method. Their results are incorporated from the date that control passes. All financial statements are made up to 31 March 2021. Where necessary, adjustments are made to the financial statements of subsidiaries to bring the accounting policies used into line with those used by other members of the group.
All intra-group transactions, balances, and unrealised gains on transactions between group companies are eliminated on consolidation. Unrealised losses are also eliminated unless the transaction provides evidence of an impairment of the asset transferred.
1.3 Preparation of the accounts on a going concern basis
The financial year under review and the subsequent period since the year end has been characterised by immense uncertainty over the future re-opening of the economy. For example, while a phased reopening of schools commenced on 1 June 2021 this decision was reversed during the autumn term and there followed another period of school closure for the majority of pupils.
To a large extent the charity was shielded from the full impact of the lock-down for the first 6 months. Throughout the whole year we have continued to deliver independent Information Advice and Guidance sessions to young people and indeed seen a big increase in requests for this work. In addition during the first lock-down, engaging closely with schools with whom we have had a relationship lasting many decades, we were able to recover full payment for all those activities that we were forced to cancel during the spring and summer term. We also took advantage of government and local authority support (the furlough scheme and the Covid 19 Discretionary Grant Fund) Ironically, the economic crisis also presented opportunities to bid for new funding targeted to mitigate
24 | P a g e
DocuSign Envelope ID: 75C7EE45-4F6A-48AA-8B47-D6FB775BE8B4DocuSign Envelope ID: 49F7A625-5AE1-438C-9B29-4FDD02FB3666
15BILLIONEBP (A company limited by guarantee)
Notes to the financial statements for the year ended 31 March 2021
the worst effects of the school closure for the most vulnerable young people.
However, the period covering the second six months of the year under review together with the current financial year has been more challenging as it became increasingly more difficult to gain access to schools because of social distancing restrictions, the supply of corporate volunteers dried up due to them working from home and schools delaying the signing of any new activities for fear of future potential lockdown measures being reintroduced.
Having noted the above, dialogue with both school leaders and corporate representatives has remained extremely positive and directors are confident that a return to normal levels of delivery will commence in the Spring 2022 term. For example, we will see the first cohort of over 500 physical work experience placements take place in January 2022. Therefore, given the continued and increasing take-up of independent Information Advice and Guidance sessions being delivered coupled with the optimism we see from schools wishing to re-instate work related learning activities, and taking into consideration the level of unrestricted reserves held by the group the directors believe that the financial stability for the 12 months from the date of approval of these financial statements is secure, and on that basis, the charity and its subsidiary do not face material uncertainties regarding being a going concern.
1 Accounting policies (continued)
Given the additional income received during the first 6 months of 2020-21, the existing contracts already in place, the development of virtual delivery programmes ready for the Easter term of 2021 that will to some extent offset the loss of income from actual delivery and the level of unrestricted reserves held by the group the financial stability for the 12 months from the date of approval of these financial statements is secure, and on that basis, the charity and its subsidiary do not face material uncertainties regarding being a going concern.
1.4 Fund accounting
General funds are unrestricted funds which are available for use at the discretion of the directors in furtherance of the general objectives of the charity and which have not been designated for other purposes.
Designated funds comprise unrestricted funds that have been set aside by the directors for particular purposes. The aim and use of each designated fund is set out in the notes to the financial statements.
1.5 Incoming resources
All incoming resources are included in the statement of financial activities when the charity has entitlement to the funds, receipt is more likely than not and the amount can be measured with sufficient reliability.
25 | P a g e
DocuSign Envelope ID: 75C7EE45-4F6A-48AA-8B47-D6FB775BE8B4DocuSign Envelope ID: 49F7A625-5AE1-438C-9B29-4FDD02FB3666
15BILLIONEBP (A company limited by guarantee)
Notes to the financial statements for the year ended 31 March 2021
1 Accounting policies (continued)
Income from donations, grants and contract income, including capital grants, is included in incoming resources when these are receivable, except as follows:
-
When funders specify that donations, grants and contracts awarded must be used in future accounting periods, the income is deferred until those periods.
-
When funders impose conditions which have to be fulfilled before the charity becomes entitled to use such income, the income is deferred and not included in incoming resources until the pre conditions for use have been met.
-
When funders impose conditions specifying that donations and grants, including capital grants, are for particular restricted purposes, which do not amount to preconditions regarding entitlement, the income is included in incoming resources of restricted funds when receivable.
1.6 Resources expended and irrecoverable VAT
Expenditure is recognised on an accruals basis, once there is a legal or constructive obligation to make a payment to a third party, it is probable that settlement will be required and the amount of the obligation can be measured reliably. Expenditure has been included under expense categories that aggregate all costs for allocation to
activities. Where costs cannot be directly attributed to particular activities they have been allocated on a basis consistent with the use of the resources (see 1.8 below).
Redundancy and termination payments are recognised when the employee is formally notified that their post is terminated and after no suitable alternative employment has been identified.
Irrecoverable VAT is charged as a cost against the activity for which expenditure was incurred.
1.8 Allocation of support costs
Support costs are those functions that assist the work of the charity but do not directly undertake charitable activities. Support costs include premises, general office costs and governance costs which support the charity’s services. Governance costs are those incurred in connection with administration of the charity and compliance with constitutional and statutory requirements. The bases on which governance and support costs have been allocated are set out in note 6.
26 | P a g e
DocuSign Envelope ID: 75C7EE45-4F6A-48AA-8B47-D6FB775BE8B4DocuSign Envelope ID: 49F7A625-5AE1-438C-9B29-4FDD02FB3666
15BILLIONEBP (A company limited by guarantee)
Notes to the financial statements for the year ended 31 March 2021
1 Accounting policies (continued)
1.9 Tangible fixed assets and depreciation
Tangible fixed assets are capitalised if they cost more than £2,500 and are stated at cost less depreciation. Depreciation is provided at rates calculated to write off the cost of fixed assets, less their estimated residual value, over their expected useful lives on the following bases:
Office & computer equipment - 25% straight line Fixtures and Fittings - 10% straight line
1.10 Operating leases
Rentals under operating leases are charged to the Statement of Financial Activities on a straight line basis over the lease term.
Benefits received and receivable as an incentive to sign an operating lease are recognised on a straight line basis over the lease term.
1.11 Debtors
Trade and other debtors are recognised at the settlement amount due after any trade discount offered. Prepayments are valued at the amount prepaid net of any trade discounts due.
1.12 Cash at bank and in hand
Cash at bank and in hand includes cash balances and short term highly liquid investments with a short maturity of three months or less from the date of acquisition or opening of the deposit or similar account.
1.13 Creditors and provisions
Creditors and provisions are recognised where the charity has a present obligation resulting from a past event that will probably result in a transfer of funds to a third party and the amount due to settle the obligation can be measured or estimated reliably. Creditors and provisions are normally recognised at their settlement amount after allowing for any trade discounts due.
1.14 Financial instruments
The charity and group only hold basic financial instruments. The financial assets of the charity/group which are held at amortised cost are as follows:
-
Grant and contract debtors
-
Accrued income (excluding prepayments and other debtors which are not settled in cash). Further details can be found in note 10.
27 | P a g e
DocuSign Envelope ID: 75C7EE45-4F6A-48AA-8B47-D6FB775BE8B4DocuSign Envelope ID: 49F7A625-5AE1-438C-9B29-4FDD02FB3666
(A company limited by guarantee)
15BILLIONEBP
Notes to the financial statements for the year ended 31 March 2021
1 Accounting policies (continued)
The financial liabilities of the charity/group which are held at amortised cost are as follows:
-
Trade creditors
-
Accruals
-
Amounts due to subsidiary
-
Other creditors (excluding tax and social security, deferred income and other creditors that will not be settled in cash). Further details can be found in note 11.
Cash is valued at face value and pension liabilities are valued at fair value in accordance with note 16.
1.15 Foreign currency translation
The subsidiary receives payments and pays partners for some projects in Euros. Such currency transactions are recorded at the exchange rate ruling on the date of transaction. At the year-end Euro monetary balances are re-translated at the rate prevailing at that date. Exchange gains and losses are recognised in the Statement of Financial Activities.
1.16 Taxation
The charity is considered to pass the tests set out in Paragraph 1 Schedule 6 Finance Act 2010 and meets the definition of a charitable company for UK corporation tax purposes. It therefore does not suffer tax on income or gains applied to charitable purposes.
In so far as the subsidiary is funded from grants from Local Authorities and European Social Funds no liability to Corporation Tax arises on grant funds. Interest receivable generated on grant funds placed on short term deposit is redeployed to the delivery of the principal activities and no liability to tax is expected to arise.
1.17 Employee Benefits
The group operate defined contribution plans for their employees and following autoenrolment the schemes are open to all employees. A defined contribution plan is a pension plan under which the group pay fixed contributions into a separate entity. Once the contributions have been paid the group have no further payment obligations. The pension contributions are allocated to expenditure in accordance with the employee salary to which they relate. Amounts not paid are shown in accruals as a liability in the Balance sheet. The assets of the plan are held separately from the group entities in independently administered funds.
The subsidiary company also operates a defined benefit pension scheme for certain of its existing employees. The scheme is closed to new members. A defined benefit plan defines the pension benefit that the employee will receive on retirement, usually dependent upon several factors including but not limited to age, length of service and remuneration. A defined benefit plan is a pension plan that is not a defined contribution plan.
28 | P a g e
DocuSign Envelope ID: 75C7EE45-4F6A-48AA-8B47-D6FB775BE8B4DocuSign Envelope ID: 49F7A625-5AE1-438C-9B29-4FDD02FB3666
15BILLIONEBP (A company limited by guarantee)
Notes to the financial statements for the year ended 31 March 2021
1 Accounting policies (continued)
1.17 Employee Benefits (continued)
The liability recognised in the balance sheet in respect of the defined benefit plan is the present value of the defined benefit obligation at the end of the balance sheet date less the fair value of plan assets at the balance sheet date (if any) out of which the obligations are to be settled. The defined benefit obligation is calculated using the projected unit credit method. Annually the company engages independent actuaries to calculate the obligation. The present value is determined by discounting the estimated future payments using market yields on high quality corporate bonds that are denominated in sterling and that have terms approximating to the estimated period of the future payments ('discount rate').
The fair value of plan assets is measured in accordance with the FRS 102 fair value hierarchy and in accordance with the Company's policy for similarly held assets. This includes the use of appropriate valuation techniques.
Actuarial gains and losses arising from experience adjustments and changes in actuarial assumptions are charged or credited to the statement of financial activities. These amounts together with the return on plan assets, less amounts included in net interest, are disclosed as 'Remeasurement of net defined benefit liability'.
The cost of the defined benefit plan, recognised in the statement of financial activities as employee costs, except where included in the cost of an asset, comprises:
-
a) the increase in net pension benefit liability arising from employee service during the period; and
-
b) the cost of plan introductions, benefit changes, curtailments and settlements.
The net interest cost is calculated by applying the discount rate to the net balance of the defined benefit obligation and the fair value of plan assets. This cost is recognized in the statement of financial activities as a 'finance expense'.
2 Company status
The charity is a company limited by guarantee and has no share capital. It has 9 members (2020 – 9). In the event of the charity being wound up, the liability in respect of the guarantee is limited to £1 per member of the charity.
29 | P a g e
DocuSign Envelope ID: 75C7EE45-4F6A-48AA-8B47-D6FB775BE8B4DocuSign Envelope ID: 49F7A625-5AE1-438C-9B29-4FDD02FB3666
15BILLIONEBP (A company limited by guarantee)
Notes to the financial statements for the year ended 31 March 2021
3 Financial performance of the charity
The consolidated statement of financial activities includes the results of the charity’s wholly owned subsidiary. The summary financial performance of the charity alone is:
Income Expenditure on charitable activities Net (Loss) Total funds brought forward Total funds carried forward Represented by: Restricted income funds Unrestricted income funds Total funds |
2021 £’000 458 476 (18) 327 309 - 309 309 |
2020 £’000 498 527 |
|---|---|---|
| (29) 356 |
||
| 327 | ||
| - 327 |
||
| 327 |
30 | P a g e
DocuSign Envelope ID: 75C7EE45-4F6A-48AA-8B47-D6FB775BE8B4DocuSign Envelope ID: 49F7A625-5AE1-438C-9B29-4FDD02FB3666
15BILLIONEBP (A company limited by guarantee)
Notes to the financial statements for the year ended 31 March 2021
4 Incoming resources from charitable activities - analysis by activity
| Activities relating to charity Work related learning Work experience placements brokered Sub total Activities relating to subsidiary European Development programme Employability programmes Information Advice and Guidance Management Information Systems Sub total Total |
Unrestricted Funds £’000 315 141 456 - 87 231 351 669 1,125 |
Restricted Funds £’000 - - - 123 - - - 123 123 |
2021 £’000 315 141 456 123 87 231 351 792 1,248 |
2020 £’000 304 191 |
|---|---|---|---|---|
| 495 49 38 198 355 |
||||
| 640 | ||||
| 1,135 |
31 | P a g e
DocuSign Envelope ID: 75C7EE45-4F6A-48AA-8B47-D6FB775BE8B4DocuSign Envelope ID: 49F7A625-5AE1-438C-9B29-4FDD02FB3666
15BILLIONEBP (A company limited by guarantee)
Notes to the financial statements for the year ended 31 March 2021
5 Expenditure by charitable activity – summary by activity
| Charity activities: Work related learning Work experience placements brokered Sub total Subsidiary activities: European development Employability programmes Information Advice and Guidance Information Management Systems Sub total Total |
Staff costs £’000 227 163 390 25 77 279 237 618 1,008 |
Direct costs £’000 46 20 66 98 11 28 97 234 300 |
Support Costs £’000 12 8 20 - 4 11 9 24 44 |
2021 £’000 285 191 476 123 92 318 343 876 1,352 |
2020 £’000 329 198 |
|---|---|---|---|---|---|
| 527 49 6 321 372 |
|||||
| 748 | |||||
| 1,275 |
32 | P a g e
DocuSign Envelope ID: 75C7EE45-4F6A-48AA-8B47-D6FB775BE8B4DocuSign Envelope ID: 49F7A625-5AE1-438C-9B29-4FDD02FB3666
15BILLIONEBP (A company limited by guarantee)
Notes to the financial statements for the year ended 31 March 2021
6 Analysis of support costs
| General | Governance | 2021 | 2020 | Basis of | |
|---|---|---|---|---|---|
| Support | Function | Total | Total | apportionment | |
| £’000 | £’000 | £’000 | £’000 | ||
| Weighted average | |||||
| Premises Costs | 11 | - | 11 | 13 | of turnover & |
| headcount | |||||
| Weighted average | |||||
| General Office | 8 | 1 | 9 | 9 | of turnover & |
| headcount | |||||
| Legal and other | |||||
| professional | 1 | - | 1 | - | Governance |
| fees | |||||
| Auditors’ remuneration |
- | 14 | 14 | 14 | Governance |
| Salaries and | - | 9 | 9 | 9 | Governance |
| wages | |||||
| Total | 20 | 24 | 44 | 45 |
7 Net incoming / (outgoing) resources
This is stated after charging:
| 2021 | 2020 | |
|---|---|---|
| £’000 |
£’000 | |
| Depreciation of tangible fixed assets: | ||
| - Owned by the charitable group | 4 | 4 |
| Auditors’ remuneration | 14 | 14 |
| Pension costs | 86 | 90 |
8 Staff costs
Staff costs were as follows:
Wages and salaries Social security costs Other pension costs |
2021 £’000 842 77 86 1,005 |
2020 £’000 822 76 90 |
|---|---|---|
| 988 |
Included within staff salaries are staff redundancy costs relating to 15billionebp of £NIL (2020 - £11,700)
33 | P a g e
DocuSign Envelope ID: 75C7EE45-4F6A-48AA-8B47-D6FB775BE8B4DocuSign Envelope ID: 49F7A625-5AE1-438C-9B29-4FDD02FB3666
15BILLIONEBP (A company limited by guarantee)
Notes to the financial statements for the year ended 31 March 2021
8 Staff costs (continued)
The average monthly number of employees during the year was as follows:
| Chief Executive Finance and contracts Work related learning team Work experience team 15billion – Service delivery 15billion – Support and administration |
2021 No. 1 1 10 6 7 2 27 |
2020 No. 1 1 9 5 8 3 |
|---|---|---|
| 27 |
The number of higher paid employees was:
| 2021 | 2020 | ||
|---|---|---|---|
| No. | No. | ||
| In the band £70,001 | - £80,000 | 1 | 1 |
16 employees (2020: 17) were directly employed by 15billionebp.
34 | P a g e
DocuSign Envelope ID: 75C7EE45-4F6A-48AA-8B47-D6FB775BE8B4DocuSign Envelope ID: 49F7A625-5AE1-438C-9B29-4FDD02FB3666
15BILLIONEBP (A company limited by guarantee)
Notes to the financial statements for the year ended 31 March 2021
8 Staff costs (continued)
The charity directors, who are also the directors of its wholly owned subsidiary 15billion, were not paid a salary and did not receive any other benefits from either the charity or its subsidiary in the year (2020 – £NIL) neither were they reimbursed expenses during the year (2020 - £NIL). No director received payment for professional or other services supplied to the charity (2020 - £NIL).
The key management personnel of the group comprise those of the charity and the key management personnel of its subsidiary.
The key management personnel of the parent charity, 15billionebp, comprises the charity directors. The total employee benefits of the key management personnel of the charity were £NIL (2020: £NIL), including employer’s national insurance contributions.
The key management personnel of 15billion are the Group Chief Executive, Development Manager, Head of Management Information Systems and Head of Advice and Guidance, whose employee benefits together total £266,061 (2020: £266,061) including employer’s national insurance contributions. The employee benefits of key management personnel for the group were therefore £266,061 (2020: £266,061)
The Group Chief Executive, who is a director of 15billion but not a trustee or director for 15billionebp received remuneration (excluding employer’s national insurance contributions) in the year of £86,700 (2020 - £86,700). During the year retirement benefits were accruing to one director (2020 – 1) in respect of a defined contribution pension scheme.
9 Tangible fixed assets
| Furniture, Fittings and Equipment | |
|---|---|
| £’000 | |
| Group | 2021 |
| Cost | |
| At 1 April 2020 | 49 |
| Additions | - |
| Disposals | - |
| At 31 March 2021 | 49 |
| Depreciation | |
| At 1 April 2020 | 19 |
| Written back on disposal | - |
| Charge for the year | 4 |
| At 31 March 2021 | 23 |
| Net book value | |
| At 31 March 2021 | 26 |
| At 31 March 2020 | 30 |
35 | P a g e
DocuSign Envelope ID: 75C7EE45-4F6A-48AA-8B47-D6FB775BE8B4DocuSign Envelope ID: 49F7A625-5AE1-438C-9B29-4FDD02FB3666
15BILLIONEBP (A company limited by guarantee)
Notes to the financial statements for the year ended 31 March 2021
9 Tangible fixed assets (continued)
| ngible fixed assets (continued) | |
|---|---|
| Furniture, Fittings and Equipment £’000 |
|
| Charity | |
| Cost | |
| At 1 April 2020 | 37 |
| Additions | - |
| 31 March 2021 | 37 |
| Depreciation | |
| At 1 April 2020 | 7 |
| Charge for the year | 4 |
| At 31 March 2021 | 11 |
| Net book value | |
| At 31 March 2021 | 26 |
| At 31 March 2020 | 29 |
10 Debtors
| Prepayments and accrued income Other Debtors Grants and contracts |
Group 2021 2020 £’000 £’000 219 190 - 15 45 157 264 362 |
Charity 2021 2020 £’000 £’000 66 91 - 15 13 73 79 179 |
Charity 2021 2020 £’000 £’000 66 91 - 15 13 73 79 179 |
|---|---|---|---|
| 179 |
11 Creditors
| Trade creditors Other taxation and social security Other creditors Amount due to subsidiary Accruals and deferred income |
Group 2021 2020 £’000 £’000 5 1 42 73 2 2 - - 342 305 391 381 |
Charity 2021 2020 £’000 £’000 1 1 8 23 2 2 52 66 165 177 228 269 |
Charity 2021 2020 £’000 £’000 1 1 8 23 2 2 52 66 165 177 228 269 |
|---|---|---|---|
| 269 |
36 | P a g e
DocuSign Envelope ID: 75C7EE45-4F6A-48AA-8B47-D6FB775BE8B4DocuSign Envelope ID: 49F7A625-5AE1-438C-9B29-4FDD02FB3666
15BILLIONEBP (A company limited by guarantee)
Notes to the financial statements for the year ended 31 March 2021
11 Creditors (continued)
| Deferred income (Included within Accruals and deferred income above) Deferred income at 1 April 2020 Amounts released from previous years Amount deferred in the year Deferred income at 31 March 2021 Deferred income (Included within Accruals and deferred income above) Trade creditors Deferred income at 1 April 2019 Amounts released from previous years Amount deferred in the year Deferred income at 31 March 2020 |
Group £’000 187 (187) 213 213 Group £’000 209 (209) 187 187 |
Charity £’000 105 (105) 80 |
|
|---|---|---|---|
| 80 | |||
| Charity £’000 73 (73) 105 |
|||
| 105 |
Deferred income comprises grant and contract sums received in the year to the extent that the funder has specified they must be used in future periods or are time-apportioned where they relate to services provided over a period spanning the year end.
37 | P a g e
DocuSign Envelope ID: 75C7EE45-4F6A-48AA-8B47-D6FB775BE8B4DocuSign Envelope ID: 49F7A625-5AE1-438C-9B29-4FDD02FB3666
15BILLIONEBP (A company limited by guarantee)
Notes to the financial statements for the year ended 31 March 2021
12 Analysis of funds
| Brought Forward £’000 |
Incoming Resources £’000 |
Resources Expended £’000 |
(Losses)/ Gains £’000 |
Transfers between funds £'000 |
Carried Forward £’000 |
|
|---|---|---|---|---|---|---|
| Analysis of | ||||||
| movement | ||||||
| in | ||||||
| unrestricted | ||||||
| funds | ||||||
| Designated | ||||||
| funds | ||||||
| Fixed assets fund |
30 | - | (4) | - | - | 26 |
| 30 | - | (4) | - | - | 26 | |
| General | ||||||
| funds | ||||||
| Charity’s general fund |
296 | 458 | (472) | - | - | 282 |
| Subsidiary’s | ||||||
| reserves (excluding |
424 | 787 | (753) | - | (123) | 335 |
| fixed assets) | ||||||
| Pension | ||||||
| reserve | 108 | 7 | - | (72) | - | 43 |
| (subsidiary) | ||||||
| 828 | 1,252 | (1,225) | (72) | (123) | 660 | |
| Total | ||||||
| unrestricted | 858 | 1,252 | (1,229) | (72) | (123) | 686 |
| funds | ||||||
| Analysis of | ||||||
| movement in restricted |
- | - | (123) | - | 123 | - |
| funds | ||||||
| Total | ||||||
| restricted | - | - | (123) | - | 123 | - |
| funds | ||||||
| Total of | 858 | 1,252 | (1,352) |
(72) | - |
686 |
| funds |
38 | P a g e
DocuSign Envelope ID: 75C7EE45-4F6A-48AA-8B47-D6FB775BE8B4DocuSign Envelope ID: 49F7A625-5AE1-438C-9B29-4FDD02FB3666
15BILLIONEBP (A company limited by guarantee)
Notes to the financial statements for the year ended 31 March 2021
12 Analysis of funds (continued)
Designated Funds
The fixed asset fund represents the net book value of fixed assets.
Restricted Funds (subsidiary)
Restricted funds represent funds received from the European Commission for the delivery of the Erasmus+ education development programmes.
13 Analysis of net assets between funds
| Fixed assets Net current assets Debtors due in more than one year Fixed assets Net current assets Debtors due in more than one year |
Unrestricted funds £’000 - 643 43 686 Unrestricted funds £’000 - 750 108 858 |
2021 £’000 - 643 43 686 2020 £’000 - 750 108 858 |
2020 £’000 - 750 108 858 2019 £’000 - 887 83 970 |
|---|---|---|---|
14 Operating lease commitments
The company had annual total commitments under non cancellable operating leases as detailed below:
| Group Expiry date: Within 1 year Between 2 and 5 years In over 5 years Charity Expiry date: Within 1 year Between 2 and 5 years In over 5 years |
Land and buildings 2021 £’000 2020 £’000 72 72 144 216 288 288 72 72 144 216 288 288 |
Other 2021 £’000 2020 £’000 - - - - - - - - |
|---|---|---|
39 | P a g e
DocuSign Envelope ID: 75C7EE45-4F6A-48AA-8B47-D6FB775BE8B4DocuSign Envelope ID: 49F7A625-5AE1-438C-9B29-4FDD02FB3666
15BILLIONEBP (A company limited by guarantee)
Notes to the financial statements for the year ended 31 March 2021
15 Subsidiary
15billionebp is the sole guaranteeing member of 15billion, a company limited by guarantee and registered in England and Wales, (company number 04301654) which was incorporated on 9 October 2001.
The principal activities of 15billion during the year remained the delivery of young people’s support and ancillary services directly and in partnership with other statutory, private and third sector organisations.
| Company name | Country | Sole Member |
|---|---|---|
| 15billion | England and Wales | 15billionebp |
The results and year end balance sheet of 15billion were as follows:
| Turnover Cost of sales Gross (loss)/profit Administrative expenses Operating profit for the year Interest receivable and similar income Other finance income Taxation (Loss)/Profit for the year Actuarial (loss) /gain related to pension scheme Total recognised gains relating to the year Tangible fixed assets Current assets Current liabilities Defined benefit pension scheme asset Net assets Profit and loss account Capital and reserves carried forward |
2021 £’000 793 (852) (59) (25) (84) 2 - - (82) (72) (154) 2021 £’000 - 549 (215) 43 377 2021 £’000 377 377 |
2020 £’000 639 (722) |
|---|---|---|
| (83) | ||
| (25) | ||
| (108) 2 - - |
||
| (106) 22 |
||
| (84) | ||
| 2020 £’000 - 601 (178) 108 |
||
| 531 | ||
| 2020 £’000 531 |
||
| 531 |
40 | P a g e
DocuSign Envelope ID: 75C7EE45-4F6A-48AA-8B47-D6FB775BE8B4DocuSign Envelope ID: 49F7A625-5AE1-438C-9B29-4FDD02FB3666
15BILLIONEBP (A company limited by guarantee)
Notes to the financial statements for the year ended 31 March 2021
16 Pension commitments
Defined contribution pension schemes
Staff who are directly employed by the charity were eligible to join a stakeholder pension scheme. This scheme was available to all staff until April 2014. Staff in this scheme contribute a minimum of 5% of their gross salary and the assets of the scheme are held separately from those of the company in an independently administered fund with Friends Provident.
A personal defined contribution pension scheme was available to staff employed by the subsidiary up until April 2014. Staff in this scheme contribute a minimum of 3% of their gross salary and the assets of the scheme are held separately from those of the company in an independently administered fund with Legal & General.
From April 2014 15billion, and from April 2015 the charity, introduced a group auto enrolment scheme for the remaining staff not in an existing pension scheme and for all new staff. Staff contribute a minimum of 5% of their gross salary and the assets of the scheme are held separately from those of the company in an independently administered fund with Legal & General.
The pension cost charge represents contributions to all funds and amounts to £38,031 (2020 - £42,154). At the year-end there were outstanding contributions of £4,126 (2020 - £10,239).
Defined benefit pension schemes
In the charity, staff jointly employed by the London Borough of Newham are included in the London Borough of Newham pension scheme for the proportion of their salary paid for by the Borough, which is a defined benefit scheme. The payments made to London Borough of Newham in respect of staff costs include the employer's pension scheme contribution. The charity’s liability is limited to the amount of that contribution which was £NIL (2020 - £NIL). Staff employed directly by London Borough of Newham are also part of the same defined benefit pension scheme. The contribution this year for these staff members was £6,186 (2020 - £5,661). There were no amounts outstanding at the year end.(2020 -£NIL). In both cases, the actuarial pension liability remains with the London Borough of Newham.
15billion operates a defined benefit pension scheme, which is based on final pensionable pay. The assets of the scheme are held separately from those of the company, being invested in a multi-company scheme. The defined benefit pension scheme is closed to new members and is only for staff transferred to 15billion in August 2008 as part of their terms and conditions of service under the Transfer of Undertaking Protection of Employment rights regulations.
41 | P a g e
DocuSign Envelope ID: 75C7EE45-4F6A-48AA-8B47-D6FB775BE8B4DocuSign Envelope ID: 49F7A625-5AE1-438C-9B29-4FDD02FB3666
15BILLIONEBP (A company limited by guarantee)
Notes to the financial statements for the year ended 31 March 2021
16 Pension commitments (continued)
The contributions are determined by a qualified actuary on the basis of triennial valuations using the projected unit method. The most recent valuation was at 31[st] March 2018, which has been updated to reflect conditions at the balance sheet date. The assumptions that have the most significant effect on the results of the valuation are those relating to the rate of increase in salaries and pensions. It was assumed that salary increases would average 2.85% per year and that present and future pensions would increase at the rate of 1.95% per year.
The agreed contribution rate for future years is 33.1% for employer and 6% for employees.
The principal actuarial assumptions used by the actuary were:
| 31 March 2021 | 31 March 2020 | |
|---|---|---|
| % | % | |
| Inflation (Retail Price Index) | 3.40 |
2.80 |
| Inflation (Consumer Price Index) | 2.85 | 1.90 |
| Rate of general increase in salaries | 2.85 | 1.90 |
| Discount rate for scheme liabilities | 1.95 | 2.30 |
Longevity assumptions as at 31 March 2021:
| Base table | Bespoke longevity tables provided by Club valuation of the Section as |
Bespoke longevity tables provided by Club valuation of the Section as |
Vita for the formal at 31 March 2018 |
|---|---|---|---|
| Future Improvements | Increase in longevity improvements have been assumed to tail off over the next 10-20 years and over the long term will stabilize at 1.5% per year for males and females |
||
| Life expectancies | Male | Female | |
| Retiring today | 21.3 | 24.0 | |
| Retiring in 20 years | 24.4 | 27.4 | |
| Balance Sheet position | |||
| Assets | Fund value | Fund value | |
| at 31 March | at 31 March | ||
| 2021 | 2020 | ||
| £’000 | £’000 | ||
| Equity securities | 39 | 29 | |
| Diversified Growth & Hedge Funds | 95 | 87 |
|
| Debt securities – Corporate | - | - | |
| Debt securities – Government | - | - | |
| Cash and cash equivalents | 131 | 193 | |
| Insurance linked securities | 41 | 44 | |
| LDI | 169 | 173 | |
| Multi asset credit funds | - | 125 | |
| Asset-backed securities | 176 | - | |
| Synthetic Credit | 24 | - | |
| Absolute Bond Return | 48 | - | |
| Total value of assets | 723 | 651 | |
| Actuarial value of (liabilities) | (680) | (543) | |
| Surplus of funded plan liabilities and net pension asset | 43 |
108 |
42 | P a g e
DocuSign Envelope ID: 75C7EE45-4F6A-48AA-8B47-D6FB775BE8B4DocuSign Envelope ID: 49F7A625-5AE1-438C-9B29-4FDD02FB3666
15BILLIONEBP (A company limited by guarantee)
Notes to the financial statements for the year ended 31 March 2021
| 16 Pension commitments (continued) Analysis of amount charged to operating profit Current service cost Administration cost Loss on settlement Total operating charge Analysis of amount credited to other finance income Interest income on Plan assets (Interest) on Plan liabilities Net interest on net defined benefit asset Total amount charged to income and expenditure account (total operating charge less net interest) Analysis of amount recognised in Other Comprehensive income (OCI) Annual return on assets excluding amounts included in net assets Actuarial gain / (loss) on Plan obligations Remeasurement (loss) in Plan recognised in the OCI Reconciliation of Plan benefit obligation: At 1 April 2020 Current Service cost Administration costs Interest cost Contributions by plan participants Actuarial losses (gains) Liabilities (extinguished) on settlement due to bulk transfer Benefits (paid) At 31 March 2021 Reconciliation of fair value of Plan assets: At 1 April 2020 Interest Income Contributions by plan participants Contributions by the employer Actual return on assets excluding amount included in net interest Assets distributed on settlement due to bulk transfer Benefits paid out At 31 March 2021 |
2021 £’000 21 17 - 38 2021 £’000 15 (12) 3 35 2021 £’000 33 (105) (72) 2021 £’000 543 21 17 12 4 105 - (22) 680 2021 £’000 651 15 4 42 33 - (22) 723 |
2020 £’000 23 18 - |
|---|---|---|
| 41 | ||
| 2020 £’000 15 (13) |
||
| 2 | ||
| 39 | ||
| 2020 £’000 (22) 44 |
||
| 22 | ||
| 2020 £’000 552 23 18 13 4 (44) - (23) |
||
| 543 | ||
| 2020 £’000 635 15 4 42 (22) - (23) |
||
| 651 |
43 | P a g e
DocuSign Envelope ID: 75C7EE45-4F6A-48AA-8B47-D6FB775BE8B4DocuSign Envelope ID: 49F7A625-5AE1-438C-9B29-4FDD02FB3666
15BILLIONEBP (A company limited by guarantee)
Notes to the financial statements for the year ended 31 March 2021
16 Pension commitments (continued)
| ension commitments (continued) | |
|---|---|
| Actuarial value of liabilities | |
| Sensitivity Analysis Changes in assumptions compared with 31 March 2020 actuarial assumptions: |
at 2021 £’000 |
| 0.5% decrease in discount rate | 739 |
| 1 year increase in member life expectation | 707 |
17 Reconciliation of net movement in funds to net cash flow from operating activities
| Net movement in funds Add back depreciation charge (Increase)/Decrease on defined pension scheme Less interest income shown in investing activities Decrease (Increase) in debtors (Decrease) Increase in creditors Cash flow from operating activities |
Group 2021 £’000 (172) 4 65 (4) 98 9 - |
Group 2020 £’000 (112) 4 (25) (6) 81 (115) (173) |
Charity 2021 £’000 (19) 4 - (2) 100 (41) 42 |
Charity 2020 £’000 (29) 4 - (3) (43) 11 |
|---|---|---|---|---|
| (60) |
18 Related party transactions
From time to time some organisations for which board members work give grants and donations to the charity to support the funding of the services of the charity. These arrangements are considered to be conducted on an 'at arm's length basis' and in no case does the relevant director have any financial interest in the funding provided (2020 – none).
44 | P a g e