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 No.
1-19 Trustees'
Annual
Report (including
Directors' Report)
20-22 Independent
Auditor's
Report
23 Statement ofFinancial Activities (including Income and Expenditure Account)
24 Balance Sheet
25 Statement ofCash Flows
26-36 Notes to the Financial Statements

Notes Restricted Unrestricted Total Total
Funds Funds Funds Funds
2021 2020
Income and endowments from:
Donations
and legacies
536,302 515,557 1,051,859 767,538
Charitable
activities
11,059 11,059 15,781
Other trading
activities
5,614 5,614 12,258
Investments 118 118 689
Total income and endowments 536,302 532,348 1,068,650 796,266
Expenditure
on:
Costs ofraising funds:
Fundraising
costs
6 54,873 54,873 31,578
Charitable
activities
7 536,302 247,071 783,373 812,828
Total expenditure 536,302 301,944 838,246 844,406
Net income/(expenditure) 230,404 230,404 (48,140)
Transfers between
funds
Net incomet(expenditure) and net movement in
funds for the year 230,404 230,404 (48,140)
Reconct7tation offunds
Total funds brought
forward
97,011 97,011 145,151
Total funds carried forward 327,415 327,415 97,011

Notes 2021 2020
Fired assets
Tangible assets 14 5,495 8,067
Current assets
Debtors
Cash at bank
and in hand 15 27,390
575,946
48,592
116,222
603,336 164,814
Creditors:
amounts
falling due within one year 16 (281,416) (75,870)
Net current assetel/i abilities) 321,920 88,944
Net assets 327,415 97,011
Charity funds
Restricted funds 18
Unrestricted funds
General funds 18 327,415 97,011
Total charity funds 327,415 97,011

Notes 2021 2020
Cash flowPom operating
activities
Net cash provided by operating
activities
21.0 461,610 (107,274)
Cash flowPom investing
activities
Interest income
Purchase oftangible
fixed assets
118
(2,004)
689
(3,758)
Net cash used in investing activities (1,886) (3,069)
Net increase in cash and cash equivalents in the year 459,724 (110,343)
Cash and cash equivalents at the beginning ofthe year 116,222 226,565
Cash and cash equivalents at the end ofthe year 575,946 116,222
Analysis ofcash and cash equivalents
Cash in bank and in hand 575,946 116,222
Cash and cash equivalents at the end ofthe year 21.1 575,946 116,222

Income from Donations and Legacies 2021 2020
Gifts 228,818 54,284
Gift Aid tax reclaims 13,452 1,828
AB Charitable
Trust (Unrestricted
15,000
Allen &Overy Foundation
(Unrestricted)
5,000
Bromley Trust (Unrestricted) 20,000
Joseph Rowntree
Charitable
Trust (Unrestricted)
70,057 41,250
Esmee Fairbaim Foundation
(Unrestricted)
100,000 75,000
Oak Foundation
(Restricted/Unrestricted)
110,703 116,797
John Ellerman Foundation
(Unrestricted)
40,000 40,000
Grants from other sources (Restricted) 425,599 407,261
Memberships 23,230 31,118
1,051,859 767,538
was attr ibutab le
to restric
ted
and f5
15,557(2020 - f278,980)wa s attributable
to unrestricted
fund
s.
Income from Citaritaide Activities 2021 2020
L
Income from consulting and training services 7,030 8,911
Income from publications 4,029 6,870
11,059 15,781

4.0 Income from Other Trading Activities Income from Other Trading Activities Income from Other Trading Activities Unrestricted Unrestricted
funds funds
2021 2020
Fundraising
Sponsorships
events 5,614 9,258
3,000
5,614 12,258
$.0 Income from Investments Unrestricted Unrestricted
funds funds
2021 2020
Interest —bank 118 689
6.0 Expenditure on Raising Funds Unrestricted Unrestricted
funds funds
2021 2020
Staffcosts
Other fundraising
costs 51,855
3,018
31,279
299
54,873 31,578

7.0 Analysis ofExpenditure Analysis ofExpenditure on Charirable Activities
Charitable Activities 2021 Activities Support Total
undertaken costs
directly
Project work 130,051 19,371 149,422
Casework and other family support 550,392 82,184 632,576
Publications 1,375 1,375
681,818 101,555 783,373
7./ Charitable Activities 2020 Activities Support Total
undertaken costs
directly
Project work 130,610 21,624 152,234
Casework and other family support 557,958 93,836 651,794
Publications 8,800 8,800
697,368 115,460 812,828
Support Governance Total Total
costs 2021 2020f
Premises 55,417 55,417 66,026
Office running 11,886 11,886 16,273
Information technology 17,096 17,096 18,938
Finance 713
Legal snd professional 301 301 312
Bookkeeping 2,479 2,479 2,395
Depreciation 4,576 4,576 5,469
Audit/Independent examination 9,800 9,800 4,600
Trustees'
expenses
734
91,755 9,800 101,555 115,460

9.0 Net Ineomel(Expenditure)
for
tire Year 2021 2020
This is stated after charging:
Auditor's
remuneration
9,800
Independent
examiner's
remuneration
Depreciation
Operating
lease payments:
Land and buildings
4,576
48,400
4,600
5,469
52,800

No trustee or other person related to the charity had a
into the charity during the year (2020—Nil).
ny personal interest in any contract or transac tion
entered
Analysis ofStaffCosts 2021 2020
Wages and salaries
Social security costs
Pensions
576,474
53,809
41,885
574,556
54,399
44,556
672,168 673,511
2021 2020
No. No.
1 I

2021 2020
Number Number
14.9 14.9
14.0 Fixed Assets Office
Equipment
Cost
At I April 2020 21,887
Additions 2,004
Disposals
At 31March 2021 23,891
Depreciations
At I April 2020 13,820
Charge for the year 4,576
Eliminated
on disposals
At 31March 2021 18,396
Net Book Value. '
At 31March 2021 5,495
At I April 2020 8,067
15.0 Debtors 2021 2020
Trade debtors 4,035 12,175
Other debtors 1,340 40
Grants receivables and accrued income 15,000 29,848
Prepayments 7,015 6,529
27,390 48,592

16.0 Creditors: Amounts falling due uithin oneyear 2021 2020
Trade creditors 4,428 1,833
Taxation and social security 16,034 15,164
Accruals 45,476 38,608
Other creditors 83,290 10,095
Deferred income (see note 17) 132,188 10,170
281,416 75,870

Deferred
atter the
income comprises ofgrants received in advance or monie
year end date.
s received in advance for work taking place
Total
Balance as at I April 2020 10,170
Amount deferred in year 122,018
Balance as at 31March 2021 132,188

Analysis ofC haritable
Funds
Unrestricted Funds —Current Year Balance Incoming Outgoing Transfers Balance
I Apr 2020 Resources Resources 31Mar 2021
General funds 97,011 532,348 (301,944) 327,415
Unrestricted Funds —Previous Year
Balance Incoming Outgoing Transfers Balance
I Apr 2019 Resources Resources 31Mar 2020
General funds 125,151 307,708 (335,848) 97,011
Name ofunrestricted fund Description, nature and purposes ofthefund

78.I Restricted Funds —Current year Balance Incoming Outgoing Transfers Balance
I Apr 2020
f
Resources Resources 31Mar 2021
Barrow Cadbury Trust 22,116 (22,116)
National
Lottery Community
Fund 71,717 (71,717)
City Bridge Trust (City ofLondon) 94,688 (94,688)
Evan Cornish Foundation 10,000 (10,000)
Henry Smith Charity 57,750 (57,750)
Oak Foundation 110,703 (110,703)
Open Society Foundation 49,328 (49,328)
Three Guineas Trust 60,000 (60,000)
Trust for London 50,000 (50,000)
Wates Foundation 10,000 (10,000)
536,302 (536,302)
Restricted Funds —Previous Year
Balance Incoming Outgoing Transfers Balance
I Apr 2019 Resources Resources 31Mar 2020
6 6
Access to Justice Foundation 20,000 (20,000)
ABCharitable
Trust
15,000 (15,000)
Barrow Cadbury Trust 19,800 (19,800)
Big Lottery Fund 176,728 (176,728)
City Bridge Trust (City ofLondon) 54,400 (54,400)
Garden Court Chambers 4,000 (4,000)
Henry Smith Charity 55,500 (55,500)
Oak Foundation 97,297 (97,297)
Trust for London 22,500 (22,500)
Tudor Trust 33,333 (33,333)
Wates Foundation 10,000 (10,000)
20,000 488,558 (508,558)

19.0 Analysis ofNet Assets Between Funds —Current Year
Restricted Unrestricted Total
Fund Fund
Tangible fixed assets 5,495 5,495
Cash at bank and in hand 122,018 453,928 575,946
Other net current assets/(liabilities) (122,018) (132,008) (254,026)
327,415 327,415
Analysis ofNet Assets Between Funds —Previous Year
Restricted Unrestricted Total
Fund Fund
Tangible fixed assets 8,067 8,067
Cash at bank and in hand 116,222 116,222
Other net current assets/(liabilities) (27,278) (27,278)
97,011 97,011

Total future minimum
lease payments
under non-cancellable
op
erating
leases are as follows:
2021 2020
Not later than one year 53,143 53,388
Later than one and not later than five years 167,200 211,543
More than five years 8,800
220,343 273,731

21.0 Reconciliation
ofN
etlnc ome
to Net Cash Flow
From Operating
Activities
2021 2020
Net income for the year 230,404 (48,140)
Adjustments
for:
Interest income (118) (689)
Depreciation 4,576 5,469
(Increase)/decrease in debtors 21,202 (22,634)
Increase/(decrease) in creditors 205,546 (41,280)
461,610 (107,274)
21.1 Analysis ofChangesin Net Debt
At 1 April Cash-flows At 31March
2020 2021
Cash at bank and in hand 116,222 459,424 575,646