| Unrestricted | Restricted | TOTAL | TOTAL | ||||
|---|---|---|---|---|---|---|---|
| Funds | Funds | 2021 | 2020 | ||||
| Notes | F | ||||||
| INCOME | |||||||
| Donations and Legacies |
69,111 | 266,712 | 335,823 | 377,707 | |||
| Income from Charitable | Activities | 104,274 | 227,777 | 332,051 | 95,858 | ||
| Income from Investments | 589 | 1,590 | |||||
| TOTAL INCOME | 173974 | 494489 | 668463 | 475155 | |||
| EXPENDITURE | |||||||
| Expenditure on Raising |
Funds | 230 | 230 | ||||
| Expenditure on Charitable |
Activities | 120,520 | 407,750 | 528,270 | 424,242 | ||
| TOTAL EXPENDITURE | 120750 | 407750 | 528500 | 424242 | |||
| NET MOVEMENT IN FUNDS |
53,224 | 86,739 | 139,963 | 50,913 | |||
| Total Funds Brought Forward | 227,685 | 61,174 | 288,859 | 237,946 | |||
| TOTAL FUNDS CARRIED | FORWARD | 280909 | 147913 | 428 822 | 288859 |
| Unrestricted | Restricted | TOTAL | TOTAL | |||
|---|---|---|---|---|---|---|
| Funds | Funds | 2021 | 2020 | |||
| Notes | F | |||||
| Fixed Assets | ||||||
| Tangible Assets | 1,566 | 1,566 | 2,398 | |||
| Current Assets | ||||||
| Cash at Bank and in | Hand | 205,331 | 258,793 | 464,124 | 329,376 | |
| Debtors | 76,753 | 4,964 | 81,71? | 2,401 | ||
| 282,084 | 263,757 | 545,841 | 331,777 | |||
| Creditors: amounts | falling due | |||||
| within one year | (1,175) | (100,410) | (101,585) | (28,316) | ||
| Net Current Assets | 280909 | 163347 | 444256 | 303461 | ||
| Total Assets less Current Liabilities | 280,909 | 164,913 | 445,822 | 305,859 | ||
| Provisions for Liabilities |
10 | (17,000) | (17,000) | (17,000) | ||
| NETASSETS | 280909 | 14'7913 | 428 822 | 288859 | ||
| Funds ofthe Charity | ||||||
| General Funds | 280,909 | 280,909 | 227,685 | |||
| Restricted Funds |
6b | 147,913 | 147,913 | 61,174 | ||
| TOTAL FUNDS | 280909 | 14?913 | 428 822 | 288859 |
| 2 | DONATIONS AND LEGACIES |
DONATIONS AND LEGACIES |
DONATIONS AND LEGACIES |
Unrestricted | Restricted | TOTAL | TOTAL | ||
|---|---|---|---|---|---|---|---|---|---|
| Funds | Funds | 2021 | 2020 | ||||||
| E | |||||||||
| Donations and Legacies |
|||||||||
| Donations | 69,111 | 266,712 | 335,823 | 377,707 | |||||
| Fundraising | |||||||||
| 69111 | 266712 | 335823 | 377707 | ||||||
| See Note 6a regarding | Donations | for Unrestricted | Funds off69,111. | ||||||
| See Note 6b regarding | Donations | for Restricted | Funds off266,712. | ||||||
| 3 | INCOIIE FROII CHARITABLE ACTMTIES | Unrestricted | Restricted | TOTAL | TOTAL | ||||
| Funds | Funds | 2021 | 2020 | ||||||
| Contracts | 227,777 | 227,777 | 57,809 | ||||||
| RBGreenwich | 69,220 | 69,220 | |||||||
| Nyon Grove | 34,804 | 34,804 | 38,049 | ||||||
| Miscellaneous | 250 | 250 | |||||||
| 104274 | 227777 | 332051 | 95858 | ||||||
| See Note 6b regarding | Contracts | for Restricted | Funds off227,777. | ||||||
| 4 | EXPENDITURE ON CHARITABLE ACTIVITIES | Unrestricted | Restricted | TOTAL | TOTAL | ||||
| Funds | Funds | 2021 | 2020 | ||||||
| Notes | E | P | |||||||
| Catering | 37 | 846 | 883 | 578 | |||||
| Client Welfare | 4,234 | 19,015 | 23,249 | 22,088 | |||||
| Depreciation | 832 | 832 | 736 | ||||||
| Equipment | 1,901 | 2,126 | 4,027 | 3,147 | |||||
| Licences &Subscriptions | 702 | 4,490 | 5,192 | 802 | |||||
| Postage, Printing | &Stationery | 307 | 977 | 1,284 | 1,087 | ||||
| Ofhce Costs | 38,500 | 38,500 | 38,500 | ||||||
| Nyon Grove - Client Accommodation Professional Fees |
36,762 14,443 |
26,217 | 36,762 40,660 |
36,166 32,317 |
|||||
| Staff | 56,311 | 295,391 | 351,702 | 258,654 | |||||
| Sundry Expenses | 509 | 440 | 949 | 426 | |||||
| Telephone & Internet |
3,115 | 10,236 | 13,351 | 5,561 | |||||
| Training | 1,135 | 2,024 | 3,159 | 3,274 | |||||
| Travel &Subsistence | 19 | 1,382 | 1,401 | 623 | |||||
| Volunteer Expenses | 227 | 227 | 794 | ||||||
| Bank Charges | 27 | 81 | 108 | 90 | |||||
| Insurance | 10 | 643 | 3,841 | 4,484 | 17,899 | ||||
| Independent Examiner's |
Fees | 375 | 1,125 | 1,500 | 1,500 | ||||
| 120520 | 407750 | 528270 | 424242 | ||||||
| Page 13 |
| TANGIBLE FIXEDASSETS | |||
|---|---|---|---|
| Fixtures & | Office | ||
| Fittings | Equipment | TOTAL | |
| Cost as at 1 July 2020 | 3,329 | 3,329 | |
| Additions | |||
| Cost as at30June 2021 | 3329 | 3329 | |
| Depreciation as at 1 July 2020 | 931 | 931 | |
| Charge | 832 | 832 | |
| Depreciation as at30June 2021 |
1763 | 1763 | |
| Net Book Value as at 30June 2020 | 2,398 | 2,398 | |
| Net Book Value as at30June 2021 | 1 566 | 1566 |
| UNRES | TRICTE | D | FUNDS | ||
|---|---|---|---|---|---|
| Income | Income | ||||
| 2021 | 2020 | ||||
| Bear Church | 1,800 | 1,800 | |||
| Deptford | Challenge | Trust | 30,000 | ||
| Ecclesia | Church | 500 | |||
| Jessica | Mathers | Trust | 24,000 | 24,000 | |
| Jubilee Resource | Ltd | 1,500 | 1,500 | ||
| Thrive | 7,500 | ||||
| Regular | Individual | Donations | 9,772 | 9,919 | |
| Other Individual | Donations | 1,539 | 889 | ||
| Total | 69111 | 45606 |
| 6b | RESTRICTED FUNDS | RESTRICTED FUNDS | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Deferred | ||||||||||
| B/f | Deferred | Income | CIf | |||||||
| 1 | July | Income | Grants | 2021 | Income | Expenditure | 30June | |||
| 2020 | 2020 | Receivable | (Note 9) | 2021 | ||||||
| Grant | F | K | K | |||||||
| Big Lottery | 7,174 | 4,029 | 59,175 | (20,417) | 42,787 | (3999) | 45,962 | |||
| Drapers | 15,000 | (11,250) | 3,750 | (2,801) | 949 | |||||
| Henry Smith | 36,000 | 38,000 | 38,000 | (74,000) | ||||||
| Henry Smith | 90,000 | (22,500) | 67,500 | 67,500 | ||||||
| Homeless Link |
35,000 | 35,000 | (35,000) | |||||||
| Garfield Weston | 20,000 | (13,333) | 6,667 | (6,667) | ||||||
| Lloyds Bank | 14,583 | 14,583 | (14,583) | |||||||
| Tudor Trust | 35,000 | 35,000 | (17,500) | 17,500 | (3,998) | 48,502 | ||||
| Tudor Trust | 2,000 | 2,000 | 2,000 | |||||||
| Jessica Mathers | Trust | 38,500 | 38,500 | (38,500) | ||||||
| Various small grants | 425 | 425 | (425) | |||||||
| Total Restricted | Grants | 78174 | 18812 | 333100 | 85000 | 268712 | 179973 | 164913 | ||
| Contracts | ||||||||||
| LB Lewisham | 222,813 | 222,813 | (222,813) | |||||||
| Lewisham Refugee &Migrant |
Network | 4,964 | 4,964 | (4,964) | ||||||
| Total Contracts | 227777 | 227777 | 227777 | |||||||
| Total Restricted | Funds | 78174 | 18812 | 580 877 | 85000 | 494489 | 407750 | 164913 |
| Unrestricted | Restricted | TOTAL | TOTAL | |
|---|---|---|---|---|
| Funds P |
Fundsf | 2021 | 2020 F |
|
| Income Receivable | 73,663 | 4,964 | 78,627 | 799 |
| Tax Refund on Gift Aid | 1,590 | 1,590 | 1,602 | |
| Prepay ments | 1,500 | 1,500 | ||
| 76753 | 4964 | 81717 | 2401 |
| Unrestricted | Restricted | TOTAL | TOTAL | |
|---|---|---|---|---|
| Funds | Funds | 2021 | 2020 | |
| Deferred Income | 85,000 | 85,000 | 18,612 | |
| Sundry Creditors and Accruals | 1,175 | 15,410 | 16,585 | 8,704 |
| 1,175 | 100,410 | 101,585 | 28,316 |
| PROVISIONS FOR | LIABILITIES | |
|---|---|---|
| Restricted | ||
| Funds | ||
| As at June 2020 | 17,000 | |
| Charge to Insurance | Expenditure | |
| As at 30June 2021 | 17,000 |
| 2021 | 2020 | |||
|---|---|---|---|---|
| F | ||||
| Gross Wages and Salaries | 319,248 | 235,824 | ||
| Employer's | National | Insurance Costs | 22,996 | 15,823 |
| Pension Costs | 9,458 | 7,007 | ||
| 351702 | 258 664 |