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

Contents
Reference and Administrative Details pg 3
Trustees Report (including
Director's Report)
pgs 4-13
Structure 8 Governance
Objectives 8 Activities
Achievements
8 Performance
pgs
pgs
pgs
5
6-9
9-10
Acknowledgements pg 10
Future Plans
Financial
Review 8 Reserves
Policy pg
pgs
11
11-12
Statement
of Responsibilities
pg 13
Independent
Examiner Report
pg 14
Statement
of Financial Activities
pgs 15-16
Balance Sheet pg 17
Notes to the Financial Statements pgs 18-27

(including Income and Exp enditure Account)
Notes Unrestricted Restricted Total Total
Funds Funds 2021 2020
Income
Income from:
Grants and donations
Charitable
activities
67,300
20,137
124,435
-
191,735
20,137
59,897
43,933
Total income 87,437 124,435 211,872 103,830
Expenditure
Expenditure
on:
Charitable
activities
84,397 73,263 157,660 87,425
Total expenditure 84,397 73,263 157,660 87,425
Net income 3,040 51,172 54,212 16,405
Transfers
between funds
6,155 (6,155)
Net movement in funds 11 9,195 45,017 54,212 16,405
Funds brought forward at 1 April 38,707 8,308 47,015 47,015
Funds carried forward at 31 12 47,902 53,325 101,227 47,015
March

Notes Unrestricted Restricted Total
Funds Funds 2020
Income
Income from:
Grants and donations 52,082 7,815 59,897
Charitable
activities
43,933 43,933
Total income 96,015 7,815 103,830
Expenditure
Expenditure
on:
Charitable
activities
82,576 4,849 87,425
Total expenditure 82,576 4,849 87,425
Net income 13,439 2,966 16,405
Transfers
between
funds
Net movement in funds 13,439 2,966 16,405
Funds brought forward at 1 April 25,268 5,342 30,610
Funds carried forward at 31 INarch 12 38,707 8,308 47,015
For year ended 31 March 202 i
Balance Sheet
Notes 2021 2020
Fixed assets
Tangible assets 5,357
5,357
Current assets
Debtors 465 5,271
Cash at bank and in hand 113,583 55,721
114,048 60,992
Creditors
Amounts
falling due within one year
(18,178) (13,977)
Net current (liabilities) Iassets 101,227 47,015
Total net assets 101,227 47,015
Funds
Restricted 12 53,325 8,308
Designated
Unrestricted
12
12
28,986
18,916
22,755
15,952
Total Funds 12 101,227 47,015

2)Grants and Donations Unrestricted Restricted Total
Funds Funds 2021
Grants —2021
LB Lewisham —Premises Lease Donation in Kind 25,300 25,300
LB Lewisham —Designated
- Support
Grant 18,750 18,750
LB Lewisham —Business Rates Grant - Covid19 21,285 21,285
HMRC —Furlough
Grant —Covid19
1,890 1,890
City Bridge Trust - Covid-19 Lottery Funding 43,269 43,269
MOPAC VRU Grant 21,872 21,872
Deptford Challenge
Trust (Cafb)
20,000 20,000
Masks for Extraordinary
People (CYP Project)
6,500 6,500
Community
Waves (CYP Project)
5,834 5,834
Awards for All (Community
Supermarket)
5,372 5,372
Action for Hunger
(Community
Supermarket)
5,000 5,000
Rushey Green Time (Community
Supermarket)
3,234 3,234
Fareshare
(Cafb-Meal Provision)
2,000 2,000
SELCHP Community
Funding
1,806 1,806
LBLCommunity
Development
1,000 1,000
Saturday
Foodbank
1,000 1,000
GOFUNDME
Donations
(Community
Supermarket) 7,368 7,368
Other —Private Donations
(Community
Supermarket) 75 180 255
Total Grants 67,300 124,435 191,735
Unrestricted Restricted Total
Funds Funds 2020
Grants —2020 F
LB Lewisham —Premises Lease Donation in Kind 25,300 25,300
LB Lewisham —Covid-19 Operational Support Grant 3,715 3,715
LB Lewisham —Designated
-Salary
Support Grant 22,917 22,917
London Catalyst Grant (Community Supermarket) 4,985 4,985
SELCHP-Seniors
Friendly Group
1,830 1,830
LBLCommunity
Development
1,000 1,000
Other 150 150
Total Grants 52,082 7,815 59,897

3)Income from charitable 3)Income from charitable 3)Income from charitable activities Unrestricted Restricted
Funds Funds Total 2021 Total 2020
Cafe Income 394 394 4,712
Community
Supermarket
11,915 11,915
Redundancy Settlement Recharge 7,500 7,500
Charges for Facilities (Hall Hire) 328 328 39,221
20,137 20,137 43,933
4)Cost ofcharitable activities - 2021 Unrestricted Restricted
Funds Funds Total
Staff Costs 29,039 28,482 57,521
Premises Lease 25,300 25,300
Premises
Maintenance
8 Insurance 9,983 11,965 21,948
Cafb Purchases 299 379 678
Project Costs 19,418 19,418
Supermarket
Purchases
243 12,182 12,425
Office Costs 3,437 837 4,274
Bank Charges 205 205
Legal 8 Professional Fees 14,417 14,417
Independent
Examiner
Fee 676 676
Depreciation 798 798
84,397 73,263 157,660
4)Cost ofcharitable activities - 2020 Unrestricted Restricted
Funds Funds Total
Staff Costs 35,185 3,207 38,392
Premises Lease 25,300 25,300
Premises
Maintenance
8 Insurance 12,635 1,000 13,635
Cafb Purchases 844 642 1,486
Office Costs 3,329 3,329
Bank Charges 306 306
Legal 8 Professional Fees 4,474 4,474
Independent
Examiner
Fee 500 500
Depreciation 3 3
82,576 4,849 87,425

6)Tangible fixed ass ets
Computer Plant 8 Furniture & Total
Equipment Machinery Fittings
Cost
At 1 Apr 2020 22,008 17,999 13,571 53,578
Additions
Disposals
3,309 2,846 6,155
At 31 March 2021 25,317 17,999 16,417 59,733
Accumulated
depreciation
At 1 Apr 2020
22,008 17,999 13,571 53,578
Charge
in year
276 522 798
Eliminated
on disposal
At 31 March 2021 22,284 17,999 14,093 54,376
Net book value
At 31 March 2021 3,033 2,324 5,357
At 31 March 2020
7)Debtors 2021 2020
Trade debtors 465 675
Prepayments
and accrued income
4,596
465 5,271
8)Creditors: amounts falling due within one year 2021 2020
Trade creditors 4,590 3,125
Other creditors 489 3,789
Accruals and deferred income 12,230 6,732
PAYE and other taxes 869 331
18,178 13,977

NOTES TO THE FINANCIAL S TATE MENTS (CONTINUED)
9) Net income/(expenditure) 2021 2020
This is stated after charging:
Depreciation
oftangible fixed assets
798 3
Independent
examination
fee
676 500
10)Staff costs and numbers 2021 2020
Salaries and wages 41,923 37,969
Redundancy
settlement
13,000
Social security costs
Training costs 2,040
Pension costs 558 423
57,521 38,392
The average number ofemployees during the year was: 4.6 2021 2020
Number Number
Charitable
activities
2 3
Management
and administration
ofthe charity 2 3
Total

11)Movement
in Funds
11)Movement
in Funds
Balance at Balance at Incoming Outgoing Transfers Transfers Balance at
01/04/2020 resources resources 31/03/2021
Restricted funds:
Evelyn Assembly 3,500 3,500
Outdoor Cinema
London Catalyst Grant
SELCHP Community
Funding
1,200
1,778
1,830
1,806 1,778 1,200
3,636
City Bridge Trust 43,269 36,792 (570) 5,907
MOPAC VRU Grant 21,872 16,388 (2,739) 2,745
Deptford
Challenge
Trust 20,000 20,000
Masks for Extraordinary
People 6,500 400 6,100
Community
Waves
5,834 950 4,884
Awards for All 5,372 4,653 719
Action for Hunger 5,000 5,000
Rushey Green Time 3,234 388 (2,846)
Fareshare 2,000 1,499 501
LBLCommunity
Development
1,000 1,000
Saturday
Foodbank
1,000 1,000
GOFUNDME
Donations
7,368 735 6,633
Other —Private Donations 180 180
Total restricted funds 8,308 124,435 (73,263) (6,155) 53,325
Unrestricted
funds
38,707 87,437 (84,397) 6,155 47,902
Balance at Incoming
Outgoing
Transfers
Balance at
01/04/2019 resources
resources
31/03/2020
Restricted funds: R
Evelyn Assembly
(Cafb)
642 (642)
Evelyn Assembly
(Community
3,500 3,500
Supermarket)
Outdoor Cinema 1,200 1,200
LBLewisham
Community
Development
1,000 (1,000)
London Catalyst Grant 4,985 (3,207) 1,778
(Community
Supermarket)
SELCHP-Seniors
Friendly Group
1,830 1,830
Total restricted funds 5,342 7,815 (4,849) 8,308
Unrestricted
funds
25,268 96,015 (82,576) 38,707

12)Analysis ofnet assets between 12)Analysis ofnet assets between Unrestricted Designated Restricted Total 2021
funds Funds Funds Funds
F
Tangible fixed assets 5,357 5,357
Current assets 17,558 31,615 64,875 114,048
Current liabilities (3,999) (2,629) (11,550) (18,178)
18,916 28,986 53,325 101,227