| Unrestricted | Restricted | Total | Total | ||||
|---|---|---|---|---|---|---|---|
| Funds | Funds | Funds | Funds | ||||
| Notes | 2020 | 2020 | 2020 | 2019 | |||
| Income from: | |||||||
| Donations | |||||||
| Voluntary income | |||||||
| Grants Receivable | 138,519 | 192,519 | 99,762 | ||||
| Investment | |||||||
| income | |||||||
| Interest | |||||||
| receivable | |||||||
| Charitable activities |
|||||||
| Rents, hlrings | and similar | income | 18,680 | 18,680 | 18,384 | ||
| Contributions | from users | 339 | 339 | 2,518 | |||
| Total Income | 73,020 | 138,519 | 211,539 | 120,665 | |||
| Expenditure on: |
|||||||
| Cost ofraising | funds | 5 | (6,344) | (6,344) | (19,327) | ||
| Chorltable activities |
|||||||
| Charitable operations |
5 | (175,563) | (175,563) | (124,901) | |||
| Charitable support costs | 5 | (19,053) | (19,053) | (49,781) | |||
| Total Expenditure | ~225,397 | ~275.563 | ~200.9602 | ~295009 | |||
| Net Income/(expenditure) | before | ||||||
| transfers | 47,623 | (37,044) | 10,579 | (73,344) | |||
| Gross transfers between funds |
|||||||
| Net Income/(expenditure) | for the | ||||||
| year | 47,623 | (37,044) | 10,579 | (73,344) | |||
| Recondliatlon of |
|||||||
| funds: | |||||||
| Balance brought | forward at | 1January 2020 | 92,217 | 2,647,122 | 2,739,339 | 2,812,683 | |
| Balance cerned forward at |
31December | ||||||
| 2020 | 11 | 139,840 | 2,610,078 | 2,749,918 | 2,739,339 |
| Company Registration |
number 2773345and Charity Registration | number 2773345and Charity Registration | number 1036667 | ||
|---|---|---|---|---|---|
| Balance sheet | |||||
| As at 31December 2020 | |||||
| Notes | 2020 | 2019 | |||
| Tangible fixed assets | 2,550,776 | 2,632,217 | |||
| Current Assets | |||||
| Debtors and prepayments | 7,884 | 7,572 | |||
| Short term deposits | 968 | 967 | |||
| Cash at bank and in hand | 221,127 | 128,302 | |||
| 229,979 | 136,841 | ||||
| Creditors: | |||||
| Amounts falling due within |
|||||
| one year | 9 | ~30,837 | (29,719) | ||
| Net Current assets | 199,142 | 107,122 | |||
| 2,749,918 | 2,739,339 | ||||
| The funds ofthe charity | |||||
| Unrestricted funds |
139,840 | 92,217 | |||
| Restricted funds | 2,610,078 | 2,647,122 | |||
| 2,749,918 | 2,739,339 |
| 4 Grants Receivable | 4 Grants Receivable | 4 Grants Receivable | 4 Grants Receivable | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2020 | 2020 | 2020 | 2019 | 2019 | 2019 | ||||||
| E | 6 | ||||||||||
| unrestrkted | Restricted | Total | unrestricted | Restricted | Tots I | ||||||
| income | income | income | Iflcorne | income | Income | ||||||
| Towards community | oevelopment | work | |||||||||
| London Borough of | Lewisham | (LBLi | 25,000 | 32,460 | |||||||
| Reaching Communities | 59,000 | ||||||||||
| Coop Community Fund (5EN) |
3,769 | 4,442 | |||||||||
| Lewhham Weabeing |
Map | ||||||||||
| Beaingham Community |
Project Land | Trust | |||||||||
| Project | 19,600 | ||||||||||
| NOCP | 8,500 | ||||||||||
| Wave 2 | 3,700 | ||||||||||
| City Bridge Trust | 17,950 | ||||||||||
| Phoenix Community | Chest | ||||||||||
| 137519 | 137,519 | 47,262 | 47,262 | ||||||||
| Towards Volunteering | Projects | ||||||||||
| and the Bealngham | Festival | ||||||||||
| Begingham Assembly |
1,500 | ||||||||||
| London and Quadrant | 1,000 | ||||||||||
| 1,000 | 1,500 | 2,500 | |||||||||
| Towards salaries end | evaluation | ||||||||||
| CBTEmergency | |||||||||||
| Trust for London | 45 000 | 50,000 | |||||||||
| 54,000 | |||||||||||
| 54,000 | 138529 | 192,519 | 51,000 | 48,762 | 99,762 |
| Unrestricted | Restrkted | Total | Unrestricted | Restricted | Total | |||
|---|---|---|---|---|---|---|---|---|
| Funds | Funds | Funds | Funds | Funds | Funds | |||
| 2020 | 2020 | 2020 | 2019 | 2019 | 2019 | |||
| Cost ofraising voluntary | ||||||||
| Incense | 6,344 | 6,344 | 19,327 | 19,327 | ||||
| Charitable | operations | 175,563 | 175,563 | 124,902 | 124,901 | |||
| Charitable | support costs | 14,802 | 14,802 | 45,096 | 45,096 | |||
| Governance | costs | 4,251 | 4,251 | 4,685 | 4,685 | |||
| 25397 | 175,563 | 2C0,960 | 69,108 | 124,901 | 194,009 | |||
| 6 Total expenditure | ||||||||
| Wages and | salaries isee | |||||||
| note 6a) | 18,514 | 70,044 | 88658 | 55,940 | 30,817 | 86,757 | ||
| Staff training | & | |||||||
| recruitment | 135 | 135 | ||||||
| Oepreclatlon | -centre | 81,441 | 81,441 | 81,441 | 91,441 | |||
| BEGOexpenses | 21 | 21 | 760 | |||||
| Olrect grant | expenses | 21,113 | 21,113 | 11,048 | 11,048 | |||
| Utgltles | 39 | 39 | ||||||
| Cleaning | 120 | 120 | 415 | 415 | ||||
| Office costs | 672 | 2,418 | 3,090 | 1,001 | 1,595 | 2496 | ||
| Catering | 187 | 187 | 519 | 519 | ||||
| Rates | 142 | 142 | ||||||
| Insurance | 335 | 335 | ||||||
| Travel | 193 | 193 | ||||||
| Telephone | and Internet | 531 | 531 | |||||
| 3,726 | 3,726 | |||||||
| Audit &Accountancy | 4,251 | 4,251 | 4,685 | 4,685 | ||||
| Office relocation | 572 | 572 | ||||||
| Sundry | 128 | 128 | ||||||
| 25397 | 175,563 | 200,960 |
| Unrestricted | Restricted | Total | Unrestricted | Restricted | Total | |
|---|---|---|---|---|---|---|
| Funds | Funds | Funds | Funds | Funds | Funds | |
| 2020 | 2020 | 2020 | 2019 | 2019 | 2019 | |
| aa Staff | ||||||
| costs | 6 | 6 | ||||
| Wages and salaries | 16,057 | 60,748 | 76,805 | 48,007 | 26,447 | 74,454 |
| Social security costs | 671 | 2,539 | 3,210 | 2,583 | 1,423 | 4,005 |
| Pension | ||||||
| costs | 1,786 | 6,758 | 8,544 | 5,350 | 2,947 | 8,298 |
| 18,514 | 70,044 | 88,558 | 55,940 | 30,817 | 86,757 |
| 7 Tangible Fixed Assets | 7 Tangible Fixed Assets | |||||
|---|---|---|---|---|---|---|
| Centre | Centre | Office | Office | |||
| equipment | Building | Computer | equipment | Total | ||
| Cost | ||||||
| Balance brought | forward | |||||
| 01/01/2020 | 453,918 | 3,892,279 | 5,134 | 2,928 | 4,354,259 | |
| Additions | ||||||
| Balance carried | forward | |||||
| 31/12/2020 | 453,918 | 3,892,279 | 5,134 | 2,928 | 4,354,259 | |
| Depredation | ||||||
| Balance brought | forward | |||||
| 01/01/2020 | 442,91& | 1,271,062 | 2,928 | 1,722,042 | ||
| Charge for the year | 79,441 | 81,441 | ||||
| Balance carried | forward | |||||
| 31/12/2020 | 444910 | 135DSD3 | 5.134 | 2928 | 1803483 | |
| Net BookValue | ||||||
| 31December 2020 | 9.0191 | 2.541.776 | 5.550,776 | |||
| 31December 2019 | 11,000 | 2,621,217 | 2,632,217 |
| & Debtors | ||
|---|---|---|
| 2020 | 2019 | |
| Trade debtors | 7,679 | 7,547 |
| Prepayments | 25 | 25 |
| Due from Subsidiary | 180 | |
| 7,884 | 7,372 |
| 9 Creditors: Amounts | 9 Creditors: Amounts | falling due within one year | falling due within one year | ||
|---|---|---|---|---|---|
| 2020 | 2019 | ||||
| Accruals | 28,251 | 27,429 | |||
| Deferred | grant income | (see note 9a) | |||
| Other creditors | 2,586 | 2,290 | |||
| 33.337 | 29,719 | ||||
| 9a Grant deferred income movements |
in year | ||||
| Balances | brought forward at 1January 2020 | (6,758) | |||
| Received | in year | (42,004) | |||
| Released | In year | 48,762 | |||
| Balances | carried forward | at 31December 2020 |
| 2020 | 2019 | ||||
|---|---|---|---|---|---|
| Land | Land | ||||
| Lease | payments | outstanding | over the remainder ofthe | ||
| term | ofthe lease |
| Tangible | Current | Current | Tangible | Current | Current | ||||
|---|---|---|---|---|---|---|---|---|---|
| Axed | |||||||||
| fixed assets | Liabgitles | Total | assets | Uabgitles | Total | ||||
| 2020 | 2020 | 2020 | 2020 | 2019 | 2019 | 2019 | 2019 | ||
| Unrestricted | funds | 151,841 | (12,001) | 139,840 | 113,967 | (21,750) | 92,217 | ||
| Restricted funds | 2,550,776 | 78,138 | (18.836) | 2,610,078 | 2,632,217 | 22,874 | (7,969) | 2,647,122 | |
| 2,550,776 | 229,979 | ~(30,837 | ~2,749918 | 2,632,217 | 136,841 | ~29,729) | 2,739,339 |
| Balance | Balance | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| at | Transfers | at | |||||||||
| lla Statement offunds -Current year | 01/01/20 | tncome | Expenditure | In/out | 31/12/20 | ||||||
| Unrestricted Funds |
|||||||||||
| GeneralFunds | 139,840 | ||||||||||
| Restrkted | Funds | ||||||||||
| Tangible Fixed Assets |
2,632,217 | (81,441) | 2,550,776 | ||||||||
| Begtngham | Festival Fund | 5,042 | 1,000 | (240) | 5,801 | ||||||
| Beglngham | Assembly | grant (SEN) | (878) | 1,473 | |||||||
| Beglngham | Community | Project Land Trust | Project | 19,600 | (14,430) | 5,170 | |||||
| CBT | 17,950 | (17,950) | |||||||||
| Coop | 3,768 | (3,768) | |||||||||
| Wave 2 | 3,700 | (3,700) | |||||||||
| London Borough ofLewlsham | grant | 6,250 | 25,000 | (25,000) | 6,250 | ||||||
| Lewisham Wegbeing |
Map | 1,263 | (1,263) | ||||||||
| Neighbourhood Community |
Development | Partnershlps | (NDCP | ||||||||
| Lewisham) | 59,000 | (23,343) | 35,658 | ||||||||
| Partnershlps | (NDCP Lewisham) | 3,550 | 4,950 | ||||||||
| ~2610,078 | |||||||||||
| Total Funds | 2,749,918 |
| Balance | Balance | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| at | Transfers | at | |||||||
| statement | offunds —prior year | 01/01/19 | Income | Expenditure | In/out | 31/12/19 | |||
| unrestdcted | Funds | ||||||||
| Genera)Funds | 89,422 | 92,217 | |||||||
| Restrkted | Funds | ||||||||
| Tangible Fixed Assets |
2,713,658 | (81,441) | 2,632,217 | ||||||
| Bet)ingham | Festtual Fund | 8,857 | 1,500 | (5,315) | 5,042 | ||||
| Belgngham | Assembly | grant (5EN) | 4,442 | (2,591) | |||||
| BEGO | 246 | (246) | |||||||
| Phoenrx | (960) | ||||||||
| London Borough of Lewlsham | grant | 32,460 | (26,210) | 6,250 | |||||
| Lewlsham | Wet)being | Map | 9,400 | 8,137 | ~1263 | ||||
| ~2,647 122 | |||||||||
| Total Funds | 2,812,683 | 120665 | (194,009) | 2,739,339 |
| Unrestricted | Restricted | Total | Total | ||||
|---|---|---|---|---|---|---|---|
| Funds | Funds | Funds | Funds | ||||
| Notes | 2019 | 2019 | 2019 | 2018 | |||
| Income from: | |||||||
| Donations | |||||||
| I/oluntory income |
|||||||
| Grants Receivable | 3 | 51,000 | 48,762 | 99,762 | 128,041 | ||
| Investment | |||||||
| income | |||||||
| Interest | |||||||
| receivable | |||||||
| Charitable octlvities |
|||||||
| Rents, hirings | and similar income | 18,384 | 18,384 | 28,293 | |||
| Contributions | from users | 2,518 | 2,518 | 4,990 | |||
| Totallncome | 71,903 | 48,762 | 120,665 | 161,325 | |||
| Expenditure on: |
|||||||
| Cost ofraising | funds | 4 | (19,327) | (19,327) | (11,943) | ||
| Charitable activities |
|||||||
| Charitable operations |
4 | (124,901) | (124,901) | (138,605) | |||
| Charitable support costs |
4 | (49,781) | (49,781) | (32,739) | |||
| Total Expenditure | ~69.108) | ~124.901 | ~(194,tNH | ~183,287 | |||
| Net Income/(expenditure) | before | ||||||
| transfers | 2,795 | (76,139) | (73,344) | (21,962) | |||
| Gross transfers between funds | 6 | ||||||
| Net income/(expenditure) | forthe | ||||||
| year | 2,795 | (76,139) | (73,344) | (21,962) | |||
| Reconciliation of | |||||||
| funds: | |||||||
| Balance brought | forward at 1January 2019 | 89,422 | 2,723,261 | 2,812,683 | 2,834,645 | ||
| Balance carried forward at | 31December | ||||||
| 2019 | 11 | 92,217 | 2,647,122 | 2,739,339 | 2,812,683 |