OpenCharities

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

2020-12-31-accounts

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