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
Reference and administrative details
Report ofthe trustees 2 to 7
Independent
examiner's
report
Statement offinancial activities
Statement offinancial position 10
Statement ofcash flows
Notes to the financial statements 12 to 18
Detailed statement of financial activities 19 to 20

2021 2020
Unrestricted Restricted Total Total
funds fund funds funds
Notes 8
INCOME AND ENDOWMENTS FROM
Donations and legacies 2 49,893 49,893 4,915
Charitable activities
Charitable activities 337,935 337,935 878,854
Investment income 3 673 673 1,468
Other income 5 (1,464) (1,464) 48,539
Total 49,102 337,935 387,037 933,776
EXPENDITURE ON
Charitable activities
Charitable activities 48,809 337,935 386,744 495,672
NET INCOME 293 293 438,104
RECONCILIATION OF FUNDS
Total funds brought forward 990,691 990,691 552,587
TOTAL FUNDS CARRIED FORWARD 990,984 990,984 990,691

FOR TH E YEAR ENDED 31STMARCH 2021
2021 2020
Notes
Cash flows from operating activities
Cash generated
from operations
17 145,275 338,074
Net cash provided by operating
activities
145,275 338,074
Cash flows from investing activities
Purchase oftangible
fixed
assets (20,727) (18,846)
Sale oftangible fixed assets 13,799 3,712
Interest received 673 1,468
Net cash used in investing activities (6,255) (13,666)
Change
in cash and cash
equivalents in
the reporting
period
139,020 324,408
Cash and cash equivalents at the
beginning
ofthe reporting
period 605,276 280,868
Cash and cash equivalents at the end of
the reporting
period
744,296 605,276

2. DONATIONS
AND LE
GACIE S
2021 2020
Govt. Covid -19Grants 49,234
Membership
fee Sr donations
659 725
Supported
6t Handovers
Services 1,385
Cafcass 2,805
49,893 4,915
Grants received, included in the above, are as follows:
2021 2020
8
Other grants 49,234
3. INVESTMENT INCOME
2021 2020
f.
Deposit account interest 673 1,468
4. INCOME FROM CHARITABLE ACTIVITIES
2021 2020
Charitable Total
activities activities
8 8
London Borough ofLambeth 279,629 777,001
Sport England 10,000
The National
Lottery Community
Fund 27,536 34,963
Bailey Thomas Charitable Trust 10,000
Walcot Foundation 23,520 22,835
Linking services (service users) 19,555
London Youth 7,250 4,500
337,935 878,854
5. OTHER INCOME
2021 2020
Other income 516 2,826
Supervised
Contact Services
(1,9,80) 45,713
(1,464) 48,539

Direct
Costs (see
note 7)
8
Charitable
activities
386,744
7. DIRECT COSTS OF CHARITABLE ACTIVITIES
2021 2020
8 8
Staff costs 314,131 322,998
Insurance 1,787 2,162
Telephone 3,469 3,507
Postage and stationery 1,656 2,328
Advertising 317 399
Volunteers 113 2,188
Outing
and refreshments
4,126 14,053
Staffwelfare 360 5,131
Stafftraining 1,790 2,930
Office rental /k gamge 13,757 16,725
Agency fees 3,103 68,820
Consultancy fees 7,725 8,995
Data and IT Support 743 408
Repairs and maintenance 1,966 5,294
Cleaning 4,456 3,724
Motor running costs 10,888 17,077
Membership
and Subscription
Legal k professional
1,024
5,550
1,028
5,821
Bank charges 71 107
Travelling 199 1,575
Examiner fees 3,308 3,308
Depreciation 6,205 7,094
386,744 495,672
8. NKT INCOME/(EXPENDITURE)
Net income/(expenditure) is stated after charging/(crediting):
2021 2020
Depreciation - owned assets 6,205 7,094

STAF F COSTS
2021 2020
Wages and salaries 285,563 297,332
Social security costs 26,100 22,816
Other pension costs 2,468 2,850
314,131 322,998
The average The average monthly number ofemployees during the year was as follows:
2021 2020
Admin and centre staff 25 28

TANGIBL E FIXEDASSETS
Fixtures
and Motor Computer
fittings vehicles equipment Totals
8 8
COST
At 1stApril 2020 13,114 67,358 12,861 93,333
Additions 19,000 1,727 20,727
Disposals (15,999) (15,999)
At 31st March 2021 13,114 70,359 14,588 98,061
DEPRECIATION
At 1st April 2020 12,143 37,643 8,044 57,830
Charge for year 320 4,772 1,113 6,205
Eliminated on disposal (2,200) (2,200)
At 31stMarch 2021 12,463 40,215 9,157 61,835
NET BOOK VALUE
At 31st March 2021 651 30,144 5,431 36,226
At 31st March 2020 971 29,715 4,817 35,503

12. DEBTO RS:A MOUNTS FALLING DUE WITHIN ONE Y EAR
2021 2020
8
Trade receivable 210,273 351,402
Other debtors 1,440 2,895
Prepayments 3,079 2,443
214,792 356,740
13. CREDITORS: AMOUNTS FALLING DUK WITHIN ONK YEAR
2021 2020
8
Trade creditors 1,022 3,520
Accrued expenses 3,308 3,308
4,330 6,828
14. ANALYSIS OF NET ASSETS BETWEEN FUNDS
2021 2020
Unrestricted Restricted Total Total
funds fund funds funds
8
Fixed assets 36,226 36,226 35,503
Current assets 959,088 959,088 962,016
Current liabilities (4,330) (4,330) (6,828)
990,984 990,984 990,691
15. MOVKMKNT IN FUNDS
Net
movement At
At 1.4.20 in funds 31.3.21
8
Unrestricted
funds
General fund 290,691 293 290,984
Designated
fund
700,000 700,000
990,691 293 990,984
TOTAL FUNDS 990,691 293 990,984

Incoming Resources Movement
resources expended in funds
8 8
Unrestricted funds
'
General
fund
49,102 (48,809) 293
Restricted
funds
Restricted fund 337,935 (337,935)
TOTAL FUNDS 387,037 (386,744) 293
Comparatives for movement in funds
Net Transfers
movement between At
At 1.4.19 in funds funds 31.3.20
Unrestricted funds
General fund 482,776 507,915 (700,000) 290,691
Designated
fund
700,000 700,000
482,776 507,915 990,691
Restricted
funds
Restricted fund 69,811 (69,811)
TOTAL FUNDS 552,587 438,104 990,691
Comparative net movement in funds, included in the above are as follows:
Incoming Resources Movement
resources expended in funds
8
Unrestricted funds
General
fund
831,173 (323,258) 507,915
Restricted funds
Restricted fund 102,603 (172,414) (69,811)
TOTAL FUNDS 933,776 (495,672) 438,104

RECONCILIATIO
ACTIVITIES
N
OF NE
T INCOME TO NET CASH FLOW F ROM OPERATING
2021 2020
Net income for the reporting period (as per the Statement of
financial activities) 293 438,104
Adjustments
for:
Depreciation
charges
6,205 7,094
Interest received (673) (1,468)
Decrease/(increase) in debtors 141,948 (1.09,176)
(Decrease)/increase in creditors (2,498) 3,520
Net cash provided by operations 145,275 338,074
ANALYSIS OF CHANGES IN NET FUNDS
ANALYSIS OF CHANGES IN NET FUN DS
At 1.4.20 Cash Aow At 31.3.21
f.
Net cash
Cash at bank and in hand 605,276 139,020 744,296
605,276 139,020 744/96
Total 605,276 139,020 744,296

FO RTHE YE AR ENDED 31STM ARCH 2021
2021 2020
Unrestricted Restricted Total Total
funds funds funds funds
8 8 g
INCOME AND ENDOWMENTS
Donations
and legacies
Govt. Covid -19Grants 49,234 49,234
Membership
fee dc donations
659 659 725
Supported & Handovers Services 1,385
Cafcass 2,805
49,893 49,893 4,915
Investment
income
Deposit account interest 673 673 1,468
Charitable
activities
London Borough ofLambeth 279,629 279,629 777,001
Sport England 10,000
The National
Lottery Community
Fund 27,536 27,536 34,963
Bailey Thomas Charitable Trust 10,000
Walcot Foundation 23,520 23,520 22,835
Linking services (service users) 19,555
London Youth 7,250 7,250 4,500
337,935 337,935 878,854
Other income
Other income 516 516 2,826
Supervised
Contact Services
(1,980) (1,980) 45,713
(1,464) (1,464) 48,539
Total incoming
resources
49,102 337,935 387,037 933,776
EXPENDITURE
Charitable
activities
Wages 285,563 285,563 297,332
Social security 26,100 26,100 22,816
Pensions 2,468 2,468 2,850
Insurance 1,787 1,787 2,162
Telephone 3,469 3,469 3,507
Postage and stationery 1,656 1,656 2,328
Advertising 317 317 399
Volunteers 113 113 2,188
Outing and refreshments 4,126 4,126 14,053
Staffwelfare 157 203 360 5,131
Stafftraining 1,790 1,790 2,930
Carried forward 9,289 318,460 327,749 355,696

FOR THE EAR ENDED 31STM ARCH 2021
2021 2020
Unrestricted Restricted Total Total
funds funds funds funds
8 8 8 g
Charitable activities
Brought forward 9,289 318,460 327,749 355,696
Office rental tk garage 13,757 13,757 16,725
Agency fees 3,103 3,103 68,820
Consultancy fees 7,725 7,725 8,995
Data and IT Support 743 743 408
Repairs and maintenance 1,966 1,966 5,294
Cleaning 4,456 4,456 3,724
Motor running
costs
10,239 649 10,888 17,077
Membership and Subscription 1,024 1,024 1,028
Legal &professional 5,550 5,550 5,821
Bank charges 71 71 107
Travelling 199 199 1,575
Examiner fees 3,308 3,308 3,308
Depreciation oftangible fixed assets 6,205 6,205 7,094
48,809 337,935 386,744 495,672
Total resources expended 48,809 337,935 386,744 495,672
Net income 293 293 438,104