OpenCharities

This text was generated using OCR and may contain errors. Check the original PDF to see the document submitted to the regulator.

2021-03-31-accounts

Page
Legal and administrative information
Trustees'
report
2-5
Independent
Examiner's
Report
Statement offinancial activities 7-8
Balance sheet
Notes to the financial statements 10 - 18

for the year ended 31 March 2 021
Unrestricted Restricted 31.3.2021 31.3.2020
funds funds
Notes F F
INCOME AND ENDOWMENTS FROM
Donations
and legacies
2 195,299 439,906 635,205 738,340
Charitable
activities
3 97122 97,122 187,457
Other 4 3118 110723 113841 5202
Total income 295,539 550,629 846,168 930,999
EXPENDITURE ON
Raising Funds 5 15,480 15,480 9,480
Charitable
activities
6,7 60,456 749,246 809,702 960,490
Total expenditure 75,936 749,246 825,182 969,970
NET INCOME/(EXPENSES) 219,603 (198,617) 20,986 (38,971)
BEFORETRANSFER
Transfer between funds 14 (204,855) 204,855
NET INCOME/(EXPENSES) 14,748 6,238 20,986 (38,971)
RECONCILIATION
OF FUNDS
Total funds brought
forward
14 321,445 321,445 360,416
TOTAL FUNDS CARRIED FORWARD 14 336,193 6,238 342,431 321,445

and Losses) for the year ende d 31 March 20 20
Unrestricted Restricted 31.3.2020
funds funds
F F F
INCOME AND ENDOWMENTS FROM
Donations
and legacies
2 143,818 594,522 738,340
Charitable
activities
3 187,457 187,457
Other 5,202 5,202
Total income 336,477 594,522 930,999
EXPENDITURE ON
Raising Funds 9,480 9,480
Charitable
activities
6,7 22,756 937,734 960,490
Total expenditure 32,236 937,734 969,970
NET INCOME/(EXPENSES) 304,241 (343,212) (38,971)
BEFORETRANSFER
Transfer between funds (342,472) 342,472
NET INCOME/(EXPENSES) ~38,231 ~740 ~38,971
RECONCILIATION
OF FUNDS
Total funds brought
forward
359,676 740 360,416
TOTAL FUNDS CARRIED FORWARD 321,445 0 321,445

ing bases:
Play structures 10years
Football pitch 10years
Adventure
Playground
building 10years
Walter Segal building 20years
High Dependency Unit 10years
Minibus 4Years

31.3.2021 31.3.2020
2 INCOME FROM DONATIONS AND LEGACIES
Restricted Funds
Sport England - Active Together 98,020 99,533
The National
Lottery - Reaching
Communities - Inclusion 72,878 78,212
Henry Smith's
Charity
54,800 55,200
Young Londoners
Fund - Karting
49,295 47,804
The National
Lottery - Reaching
Communities -APG 45,372 168,777
City Bridge Trust 35,408 35,000
BBCChildren
In Need
34,717 34,239
Heritage
Lottery Fund
13,020 32,550
London Community
Response
(CBT) 21,564
William Wates Memorial Trust - Karting 8,984 9,213
Children
in Need - Girls Space
2,498 10,088
Enterprise
Development
Fund 10,000
Comic Relief 3,463
Various Grants 3,350 7,843
Access to Work 2,600
439,906 594,522
Unrestricted
Funds
London Borough ofLambeth / Young Lambeth Co-op 82,308 91,783
London Community
Response
(TNLCF) 61,766
Walcot Foundation 24,602 25,240
Garfield Weston 16,667
Donations 7,378 4,694
Just Giving Donations 1,085 948
Access to Work 975
UK Online
Giving Foundation
468 338
Various Volunteer Groups 50 20,815
195,299 143,818
635,205 738,340

OTHER INCOME 31.3.2021 31.3.2020
Restricted
HMRC - JRS Grant 110,723
Unrestricted
HMRC - JRSGrant 3,190
Other income (72) 5,202
3,118 5,202
Total Other income 113,841 5,202
Unrestricted Restricted 31.3.2021 31.3.2020
funds funds
f F f
5 EXPENDITURE ON RAISING FUNDS
Fundraising
consultants
15,480 15,480 9,480
Forthe year ended 31 March 2020 9,480 9,480
6 CHARITABLE ACTIVITIES
Karting Project 137,694 137,694 170,047
Nature Garden 150,678 150,678 179,226
Adventure
Playground
164,007 164,007 247,282
Inclusion Project 205,085 205,085 231,823
Active Together Project 91,782 91,782 109,356
General Funds - Central Administration 60,456 60,456 22,756
60,456 749,246 809,702 960,490
Forthe year ended 31 March 2020 22,756 937,734 960,490
Total expenditure 75,936 749,246 825,182 969,970
Total expenditure
for Prior Financial Year
32,236 937,734 969,970
Direct Reallocate 31.3.2021 31.3.2020
Costs Support Total Total
Costs
F F F
Restricted
Funds
Charitable
activities - allocation ofcentral costs
Karting Project 117,510 20,184 137,694 170,047
Nature Garden 123,767 26,911 150,678 179,226
Adventure
Playground
137,096 26,911 164,007 247,282
Inclusion Project 164,718 40,367 205,085 231,823
Active Together Project 85,054 6,728 91,782 109,356
General Funds - Central Administration 181,557 (121,101) 60,456 22,756
809,702 809,702 960,490
31.3.2021 31.3.2020
7 EXPENDITURE -CHARITABLE ACTIVITIES
BYCATEGORY OF EXPENSE
Staff costs 603,741 712,776
Recruitment Costs 689
Insurance
(excluding
minibus) 12,847 12,754
Light and heat 6,107 5,433
Telephone 2,644 2,259
Water 2,286 269
Postage and stationery 928 2,994
Project running
costs
123,468 185,405
Minibus 1,734 1,801
Depreciation 23,738 39,269
Independent Examiner's remuneration 6,000 6,000
Death
in Service
6,000
Employment Compensation 35,000
Bad Debts 1,010
825,182 969,970

31.3.2021 31.3.2020
STAFF COSTS E
Gross pay 566,079 663,385
Employer's
NI
33,706 42,171
Pension contributions
Employment
Allowance
7,956
(4,000)
603,741
10,220
~(3,000
712,776

FIXEDASSETS
Play Football Buildings High INini Total
Structures Pitch Dependency Bus
Unit
Cost
At 1 April 2020 32,565 63,470 237,633 59,340 33,701 426,709
Additions 0
Disposal
At 31 March 2021 32,565 63,470 237,633 59,340 33,701 426,709
Depreciation
At 1 April 2020 14,065 12,694 145,572 29,670 33,701 235,702
Charge for the year 3,000 6,347 8,457 5,934 - 23,738
Disposal
At 31 March 2021 17,065 19,041 154,029 35,604 33,701 259,440
Net Book Value
At 31 March 2021 15,500 44,429 83,604 23,736 0 167,269
At 1 April 2020 18,500 50,776 92,061 29,670 0 191,007

28,725 49,394
33,377 33,538
1,650 1,650
5,533 3,352
69,285 87,934
12 CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
Trade creditors
Other Creditors
Accruals
Deferred Income
PAYE, NIC &Pension
8,123
15,833 16,588
6,000 6,000
74,553 33,233
5,951 14,153
110,460 69,974

Deferred income is income received income received income received in advance that does not relate to the current year. does not relate to the current year. does not relate to the current year.
01.04.2020 31.03.2021
Brought Released Deferred Carried
Forward in the year
f
in the year
f.
Forward
Heritage
Lottery Fund
13,020 13,020
Henry Smith - Inclusion 27,400 (27,400)
Garfield Weston - Overhead 3,333 3,333
City Bridge Trust - Nature Garden 5,833 (5,833) 5,950 5,950
London Community Response Fund (CBT) - Karting 21,564 21,564
LBL - Accessible Sensory Garden - APG 8,000 8,000
The National
Lottery Community
Fund - APG 22,686 22,686
33,233 (33,233) 74,553 74,553
14 STATEINENT OF FUNDS Brought Incoming Resources Transfers Carried
Forward Resources
f
Expended Forward
Restricted funds
Karting Project 114,560 (137,694) 23,134
Nature Garden 48,428 (150,678) 102,250
Adventure
Playground
51,220 (164,007) 112,787
Inclusion Project 127,678 (205,085) 77,407
Active Together
HMRC - JRS Grant
98,020
110,723
(91,782) ~110,723 6,238
550,629 (749,246) 204,855 6,238
Unrestricted
funds
Designated
funds-
Fixed asset fund
General funds
191,007
130,438
295,539 ~75,936 (23,738)
~161,117
167,269
168,924
TOTAL FUNDS 321,445 R 846,168 K(825,182) 342,431