OpenCharities

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

2022-03-31-accounts

Page No.
I-)7 Trustees'
Annual
Report (including
Directors' Report)
18 —20 Independent
Auditor's
Report
21 Statement ofFinancial Activities (including Income and Expenditure Account)
22 Balance Sheet
23 Statement ofCash Flows
24-34 Notes to the Financial Statements

REFERENCE AND ADMINISTRATIVE
DETAILS
REFERENCE AND ADMINISTRATIVE
DETAILS
REFERENCE AND ADMINISTRATIVE
DETAILS
REFERENCE AND ADMINISTRATIVE
DETAILS
REFERENCE AND ADMINISTRATIVE
DETAILS
REFERENCE AND ADMINISTRATIVE
DETAILS
Charity registration number: 1046650
Company registration number: 03054853
Registered and principal office: Unit T3
89-93 Fonthill
Road
London N4 3JH
Directors and Trustees
The Board oftrustees constitutes directors ofthe company for the purpose ofcompany law and tru
nf charity law. The trustees serving during
the year and
since the year end were as follows:
Diane Newton
(Chair)
Daniel Machover
Geraldine
Isherwood
Kevin Blowe
Ruth Bundey
Jennifer Nadel (terminated on 23 May 2023)
Joe Sim
Stephen Tombs
Rajiv Menon
Sigrun Asa Danielsson
Pete Weatherby
Patrick Williams
(appointed
10November 2021)
Douglas
Stephen Cave (appointed
on 23 May 2023)
Rebecca Charlotte Montacute (appointed on 23 May 2023)
Marcia Patricia Rigg- Samuel (appointed on 23 May 2023)

Notes Restricted Unrestricted Total Total
Funds Funds Funds Funds
2022 2021
Income and endowments from:
Donations
and legacies
531,285 295,678 826,963 1,051,859
Charitable
activities
14,920 14,920 11,059
Other trading activities 5,614
Investments 147 147 118
Total income and endowments 531,285 310,745 842,030 1,068,650
Expenditure
on:
Costs ofraising funds:
Fundraising
costs
57,859 57,859 54,873
Charitable
activities
485,385 450,466 935,851 783,373
Total expenditure 485,385 508,325 993,710 838,246
Net income/(expenditure) 45,900 (197,580) (151,680) 230,404
Transfers
between
funds
sVetincomel(expenditure)
funds for the year
and net movement in 45,900 (197,580) (151,680) 230,404
iteconciliatlon affunds
Total funds brought
forward
327,415 327,415 97,011
Total funds carried forward 45,900 129,835 175735 327415

Notes 2022 2021
Fixed assets
Tangible assets 15 12,047 5,495
Current assets
Debtors 16 121,570 27,390
Cash at bank and in hand 182,624 575,946
304,194 603,336
Creditors: mnounts falling due within one year 17 (140,506) (281,416)
Net current assetsl(li abi ti ties) 163,688 321,920
Net assets 175,735 327,415
Charity funds
Restricted
funds
19 45,900
Unrestricted funds
General funds 19 129,835 327,415
Total charity funds 175,735 327,415

Notes 2022 2021
Cashflofrom operating activities
Net cash provided
by operating
activities
22.0 (379,996) 461,610
Cash flowfrom investing activities
Interest income 147 118
Purchase oftangible
fixed assets
(13,473) (2,004)
Net cash used in investing activities (13,326) (1,886)
tqet increase in cash and cash equivalents in the year (393,322) 459,724
Cash and cash equivalents at the beginning ofthe year 575,946 116,222
Cash and cash equivalents at the end ofthe year 182,624 575,946
Analysis ofcash and cash equivalents
Cash in bank and in hand 182,624 575,946
Casli and cash equivalents at the end ofthe year 22.1 182,624 575,946

Income from Donations and Income from Donations and Income from Donations and Legacies 2022 2021
L
Gifls 69,042 228,818
Gift Aid tax reclaims 7,966 13,452
AB Charitable Trust (Unrestricted 20,000 15,000
Allen &Overy Foundation (Unrestricted) 5,000
Bromley Trust (Unrestricted) 20,000 20,000
Joseph Rowntree
Charitable
Trust (Unrestricted) 55,000 70,057
Esmee Fairbairn
Foundation
(Unrestricted) 95,000 100,000
Oak Foundation (Restricted/Unrestricted) 82,388 110,703
John Ellerman Foundation (Unrestricted) 40,000
Grants from other sources (Restricted) 448,897 425,599
Memberships 28,670 23,230
826,963 1,051,859

4.0 Income from Charitable Activities 2022 2021
Income from consulting and training services 7,275 7,030
Income from publications 3,856 4,029
Income from grants 3,789
14,920 11,059
4.1 Income from charitable
activities was KI4,920(2021 -
from charitable
activities was KI4,920(2021 -
from charitable
activities was KI4,920(2021 -
fI1,059)ofwhich fail fI1,059)ofwhich fail (2021 —Knit) was attributable
to
restricted and 814,920(2021 —KI1,059)was attributable to unrestricted funds.
5.0 Income from Other Trading Activities Unrestricted Unrestricted
funds funds
2022 2021
Fundraising events 5,614
6.0 Income from Investments Unrestricted Unrestricted
funds funds
2022 2021
Interest —bank 147 118
7.0 Enpendhure on Raising Funds Unrestricted Unrestricted
funds funds
2022 2021
Staff costs 57,438 51,855
Other fundraising costs 421 3,018
57,859 54,873

8.0 Analysis afExpenditure an Charitable Acliviries
Charitable Activities 2022 Activities Support Total
undertaken costs
directly
Project work 218,185 218,185
Casework and other family support 608,603 108,233 716,836
Publications 830 830
827,618 108,233 935,851
8./ 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
8.2 Of the f935,851 expenditures Of the f935,851 expenditures in 2022 (2021 - f783,373), f485,385 (2021 - in 2022 (2021 - f783,373), f485,385 (2021 - in 2022 (2021 - f783,373), f485,385 (2021 - f536,302) was attributable
to
restricted
funds and 8450,466
(2021 —f247,071)was attributable to unrestricted funds.
9.0 Analysis ofSupport and Governance Costs
Support Governance Total Total
costs 2022 2021
Premises 61,910 61,910 55,417
Office running 17,896 17,896 11,886
Information
technology
16,806 16,806 17,096
Finance
Legal and professional 1,861 1,861 301
Bookkeeping 2,839 2,839 2,479
Depreciation 6,921 6,921 4,576
Audit/Independent
examination
9,400 9,400 9,800
Trustees'
expenses
80 80
108,233 9,480 117,713 101,555
10.0 Ner fncontel(Expenditure) for the Year 2022 2021
This is stated after charging:
Auditor's
remuneration
9,400 9,800
Depreciation 6,921 4,576
Operating
lease payments:
Land and buildings 52,800 48,400

12.0 Analysis ofStaffCosts 2022 2021
Wages and salaries 672,475 576,474
Social security costs 65,498 53,809
Pensions 49,518 41,885
787,491 672,168
2022 202]
No. No.

2022 2021
Number Number
16.7 14.9

15.0 Fixed Assets Office
Equipment
8
Cost
At I April 2021 23,891
Additions 13,473
Disposals
At 31 March 2022 37,364
Depreciation:
At I April 2021 18,396
Charge for the year 6,921
Eliminated
on disposals
At 31 March 2022 25,317
¹tBook Value:
At 31March 2022 12,047
At I April 2021 5,495
16.0 Debtors 2022 2021
Trade debtors 17,970 4,035
Other debtors 223 1,340
Grants receivables and accrued income 94,788 15,000
Prepayments 8,589 7,015
121,570 27,390

170 Creditors: Amounrs falling due within one year 2022 2021
Trade creditors 15,612 4,428
Taxation and social security 18,069 16,034
Accruals 38,426 45,476
Other creditors 14,276 83,290
Deferred income (see note 18) 54,123 132,188
140,506 281,416

after the year end date.
Total
Balance as at I April 2021 132,188
Amount released in the year (132,188)
Amount deferred in the year 54,123
Balance as at 31 March 2022 54,123
19.0 Analysis ofCharitable Funds
Unrestricted
Funds —Current
Year Balance Incoming Outgoing Transfers Balance
I Apr 2021 Resources Resources 31 Mar 2022
General funds 327,415 310,745 (508,325) 129,835
Unrestricted
Funds —Previous
Year
Balance Incoming Outgoing Transfers Balance
I Apr 2020 Resources Resources 31Mar 2021
6
General funds 97,011 532,348 (301,944) 327,415
Name ofunrestricted fund Description, nature and purposes ofthefund

19.1 Restricted Funds —Current year Balance Incoming Outgoing Transfers Balance
I Apr 2021 Resources Resources 31 Mar 2022
f.
Baring Foundation 8,334 (8,334)
Barrow Cadbury Trust 25,000 (20,100) 4,900
National
Lottery Community
Fund 155,290 (114,290) 41,000
City Bridge Trust (City ofLondon) 56,800 (56,800)
Garden Court 4,000 (4,000)
Henry
Smith Charity
29,450 (29,450)
Oak Foundation 82,389 (82,389)
Open Society Foundation 49,852 (49,852)
Three Guineas Trust 60,000 (60,000)
Trust for London 50,000 (50,000)
Wates Foundation 10,170 (10,170)
531,285 (485,385) 45,900
Restricted Funds —Previous Fear
Balance Incoming Outgoing Transfers Balance
I Apr 2020 Resources Resources 31 Mar 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)

Analysis ofNet Assets lteuveen Funds —Current Year
Restricted Unrestricted Total
Fund Fund
Tangible fixed assets 12,047 12,047
Cash at bank and in hand 45,900 136,724 182,624
Other net current assets/(liabilities) (18,936) (18,936)
45,900 129,835 175,735
Analysis ofNet Assets /getween Funds —Previous 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

Total future minimum lease payments under non-cancellable operating leases are as follows:
2022 2021
Not later than one year 52,800 53,143
Later than one and not later than five years 114,400 167,200
More than five years
167,200 220,343

22.0 Reconrdliation ofNet Income toNet Cash Reconrdliation ofNet Income toNet Cash Flow From Operating Activities
2022 2021
Net income for the year (151,680) 230,404
Adjustments
for:
Interest
income
(147) (118)
Depreciation 6,921 4,576
(Increase)/decrease in debtors (94,180) 21,202
Increase/(decrease) in creditors (140,910) 205,546
(379,996) 461,610
22/ AnalysisofChangesinNetDebt
At 31 March Cash-flows At 31 March
2021 2022
Cash at bank and in hand 575,646 (393,022) 182,624
23.0 Related Party Transactions