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

Page
Report ofthe Trustees 1 to 6
Independent Examiner's Report
Statement of Financial Activities
Balance Sheet
Notes tothe Financial Statements 10 to 16
Detailed Statement of Financial Activities 17 to 18

ACHIEVEMENT
AND PER
Charitable activities
ACHIEVEMENT
AND PER
Charitable activities
FORMANCE
During the year the charity was involved in the following projects all of which were consistent with its stated objectives:
Name ofproject Country Nature ofproject Year Partner Organisation
started
Komamboga Children Uganda Supporting
orphaned
and
1995 Reach the Unreached
abandoned
children
through
re-
settlement
ofthose children
in
Ministry
families
St Paul's Community
Primary School,
Rukungiri
Uganda Providing
education
scholarships
for orphaned
children
and support
for their guardian
families
1999 North
Kigezi Diocese,
Uganda
North Kigezi Family Uganda Supporting
community
groups to
2020 North
Kigezi Diocese,
Empowerment Project take responsibility
for sustainable
futures
Uganda
Afar Education Project Ethiopia Working
with our partner
2015 Voice in the
organisation
in supporting
the Wilderness
education ofAfar girls Development
Organisation
Safeguarding Uganda Working
with our Ugandan
partners 2006 Reach the Unreached
to introduce
safeguarding
policies Ministry and North
and procedures
with afocus on
Kigezi Diocese,
child rights, and to provide ongoing Uganda
training for staff

2020 2019
Unrestricted Restricted Total Total
fund funds funds funds
Notes E E
INCOME AND ENDOWMENTS FROM
Donations
and legacies
26,904 80,937 107,841 98,039
Other trading activities 851 1,736 2,587 3,120
investment
income
59 59 98
Other income 5,215 3 385 8,600
Total 33,029 86,058 119,087 101,257
EXPENDITURE ON
Raising funds 14,466 14,466 31,986
Charitable activities
Uganda projects 78,186 78,186 80,657
Ethiopia projects 10,040 10,040 41,647
Malawi projects 1,500 1,500 5,624
Other projects 115
Total 14,466 89,726 104,192 160,029
NET INCOME/(EXPENDITURE) 18,563 (3,668) 14,895 (58,772)
Transfers
between
funds 15 ~33815) 39,815
Net movement
in funds
(21,252) 36,147 14,895 (58,772)
RECONCILIATION OF FUNDS
Total funds brought forward 84,750 9,013 93,763 152,535
TOTAL FUNDS CARRIED FORWARD 63,498 45,160 108,658 93,763

Grants received, in cluded
in the
above, are as follows:
2020 2019
P
Bergne-Coupland Charity 1,000
Other grants 2,000
2,000 1,000
he charity received government grants ofE8,600(2019:anil) shown within other income.
OTHER TRADING ACTIVITIES
2020 2019
Fundraising
events
2,587 3,120
INVESTMENT INCOME
2020 2019
Deposit account interest 59 98
RAISING FUNDS
Raising donations and legacies
2020 2019
E
Sundries 7 28
Support costs 14,459 31,958
14,466 31,986
CHARITABLE ACTIVITIES COSTS
Support
Direct costs (see
Costs note 7) Totals
E E P
Uganda projects 68,801 9,385 78,186
Ethiopia projects 10,040 10,040
Malawi projects 1,500 1,500
80,341 9,385 89,726

SUPPORT COS T S
Human
resources Establishment Office Totals
E E
Raising donations and legacies 11,018 824 2,617 14,459
Uganda projects 7,152 535 1,698 9,385
18,170 1,359 4,315 23,844
NET INCOME/(EXPENDITURE)
Net income/(expenditure) is stated after charging/(crediting):
2020 2019
E F
Depreciation
-owned assets
396 1,054
Other operating leases 1,359 5,401

STAFF COSTS
2020 2019
E
Wages and salaries 17,092 23,964
Social security costs 677 642
Other pension costs 401 434
18,170 25,040
The average
monthly
number of employees during the year was as follows:
2020 2019
Project management, fundraising &support 2

Notes tothe FInancial Sta
forthe Year Ended 31
tements - continued
ber 2020
TANGIBLE FIXEDASSETS
Fixtures
and Computer
fittings equipment Totals
E
COST
At 1 January 2020 and 31 December 2020 805 16,4l3 17,218
DEPRECIATION
At 1 January 2020 805 15,142 15,947
Charge for year 396 396
At 31 December 2020 805 15,538 16,343
NET BOOK VALUE
At 31 December 2020 875 875
At 31 December 2019 1,271 1,271

White Nile Enterprises White Nile Enterprises Limited Limited Limited
Registered office: Commerce House, Carlton Boulevard, Lincoln LN2 4WJ
Nature of business: Retail trading
'/o
Class ofshare: holding
Ordinary 100
13. DEBTORS:AMOUNTS FALLING DUE WITHIN ONE YEAR
2020 2019
P
Other debtors 30,000
Tax 3,447 3787
3,447 33,787
14. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2020 2019
Trade creditors 28 695

MOVEMENT iN FUND S
Net Transfers
movement between At
At 1.1.20 in funds funds 31.12.20
F E
Unrestricted funds
General fund 84,750 18,564 (39,815) 63,499
Restricted funds
Komamboga Children Support 5,814 (5,622) I39 331
Rukungiri
school
15,939 2,986 18,925
Project worker support 2,705 4,710 7,415
Other 104 (6,353) 6,353 104
Safeguarding 390 1,213 1,603
Afar projects 3,230 (3,230)
North Kigezi diocese project ~15,573) 32,354 16,781
9,013 3,669 39,815 45,159
TOTAL FUNDS 93,763 ~14 895 108,658
Net movement in funds, included in the above are as follows:
Incoming Resources Movement
resources expended in funds
P E P
Unrestricted funds
General fund 33,029 (14,465) 18,564
Restricted funds
Komamboga Children Support 26,205 (31,827) (5,622)
Rukungiri
school
29,014 (13,075) 15,939
Project worker support 6,210 (1,500) 4,710
Other 3,687 (10,040) (6,353)
Afar projects 3,230 3,230
North Kigezi diocese project 17,712 ~33,225) ~15,573)
86,058 ~89,727 3669
TOTAL FUNDS 119,087 )104.192) 14.895
Comparatives for movement in funds
Net Transfers
movement between At
At 1.1.19 in funds funds 31.12.19
P P
Unrestricted funds
General
fund
123,902 (1,809) (37,343) 84,750
Restricted funds
Komamboga Children Support 1,458 (12,575) 16,931 5,814
Rukungiri
school
5,429 (8,201) 2,772
Project worker support 1,840 865 2,705
Other 984 (136) (744) 104
Safeguarding 426 (36) 390
Education
fund
11,388 (11,388)
Afar projects 7,108 ~36915) 29,807
TOTAL FUNDS 28,633
152,535
~56962
~58,771)
37,342
~1)
9,013
93,763

Comparative net move men t
in funds, included
in the
above are as follows:
Incoming Resources Movement
resources expended in funds
F
Unrestricted funds
General
fund
30,288 (32,097) (1,809)
Restricted funds
Komamboga Children Support 26,378 (38,953) (12,575)
Rukungiri
school
33,188 (4l,389) (8,201)
Project worker support 6,489 (5,624) 865
Other 182 (318) (136)
Afar projects 4,732 ~41,647) ~36,915)
70,969 ~127931 ~56,962
TOTAL FUNDS 101257 L)60,029) ~58.771)
A current year 12months and prior year 12months combined position is as follows:
Net Transfers
movement between At
At 1.1.19 in funds funds 31.12.20
Unrestricted funds
General fund 123,902 16,755 (77,158) 63,499
Restricted funds
Komamboga Children Support 1,458 (18,197) 17,070 331
Rukungiri
school
5,429 7,738 5,758 18,925
Project worker support 1,840 5,575 7,415
Other 984 (6,489) 5,609 104
Safeguarding 426 1,177 1,603
Education
fund
11,388 (11,388)
Afar projects 7,108 (33,685) 26,577
North
Kigezi
diocese project ~15,573) 32,354 16,781
28,633 ~60,631 77,157 45,159
TOTAL FUNDS 152,535 ~43,876) ~1) 108,658
A current year 12months and prior year 12 months combined net movement in funds, included in the above ar
as follows:
Incoming Resources Movement
resources expended in funds
P
Unrestricted funds
General fund 63,317 (46,562) 16,755
Restricted funds
Komamboga Children Support 52,583 (70,780) (18,197)
Rukungiri
school
62,202 (54,464) 7,738
Project worker support 12,699 (7,124) 5,575
Other 3,869 (10,358) (6,489)
Afar projects 7,962 (41,647) (33,685)
North
Kigezi
diocese project 17,712 ~33,285) ~15.573)
157,027 ~217,658 ~60,631
TOTAL FUNDS 220,344 )264,220) ~43,876)


for the Year End
31

December 20
2020 20I9
P
INCOME AND ENDOWMENTS
Donations
and legacies
Donations 105,841 97,039
Grants 2,000 1,000
I07,841 98,039
Other trading activities
Fundraising
events
2,587 3,120
Investment
income
Deposit account interest 59 98
Other income
Government
grants
8,600
Total incoming resources 119,087 101,257
EXPENDITURE
Raising donations and legacies
Sundries 28
Charitable
activities
Development
programmes
80,341 116,745
Travel 3,746
Bank charges 254
80,341 120,745
Support costs
Human resources
Wages I7,092 23,964
Social security 677 642
Pensions 401 434
Consultancy 61
18,170 25,101
Establishment
Rent 1,359 5,401
Rates and water 83
1,359 5,484
Office
Insurance 266 706
Telephone 55 404
Postage and stationery 161 1,029
Design fees (39) 1,305
Computer
expenses
624
Office expenses 182 87
Printing 130 1,098
Subscriptions 1,943 1,816
Travel 105
Carried forward 3,322 6,550

forthe Year Ended 31D ecember 2020
2020 2019
Office
Brought forward 3,322 6,550
Sundry expenses 49 1,069
Legal 8 professional fees 188
Depreciation
oftangible fixed assets
756 1,052
4,315 8,671
Total resources expended 104 192 I60,029
Net income/(expenditure) 14,895 ~55,772)