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
Trustees report 1-4
Statement ofTrustees responsibilities
Independent
auditor's
report 6-9
Statement
offinancial
activities 10
Balance sheet 11 - 12
Statement
ofcash flows
13
Notes to the financial statements 14-21

Unrestricted Restricted Total Unrestdicted Restricted Total
funds funds funds funds
Notes 2021
f
2021f 2020
f.
2020
f
2020f
f
Voluntary
income
3 246,919 85,543 332,462 252,588 54,559 307,147
Other trading
activities
4 330,634 330,634 147,967 147,967
Investment
income
5 1,061 1,061
Total income 577,553 85,543 663,096 401,616 54,559 456,175
~Ex hindi gr~n:
Raising funds 6 361,509 50,340 411,849 318,361 40,512 358,873
Charitable
activities
74,390 10,975 85,365 74,985 11,637 86,622
Total resources
expended 435,899 61,315 497,214 393,346 52,149 445,495
Net incoming
resources before
transfers 141,654 24,228 165,882 8,270 2,410 10,680
Gross transfers
between
funds
23,583 (23,583) 38,052 (38,052)
Net incoming resources 165,237 645 165,882 46,322 (35,642) 10,680
Other recognised gains and losses
Revaluation
of
tangible
fixed assets 50,000 50,000
Net movement in funds 165,237 645 165,882 96,322 (35,642) 60,680
Fund balances at 1
April 2020 575,717 5,576 581,2S3 479,395 41,218 520,613
Fund balances at 31
March 2021 740,954 6,221 747,175 575,717 5,576 581,293

2021 2020
Notes f f
Fixed assets
Tangible assets 10 350,000 350,000
Current assets
Debtors 82,778 70,419
Cash at bank and in hand 362,329 196,591
445,107 267,010
Creditors: amounts falling due within
one year 12 (47,932) (35,717)
Net current assets 397,175 231,293
Total assets less current liabilities 747,175 581,293
Income funds
Restricted funds 6,221 5,576
Unrestricted
funds
General
unrestricted
funds 690,954 525,717
Revaluation
reserve
50,000 50,000
740,954 575,717
747,175 581,293

2021 2020
Notes 6 6
Cash flows from operating activities
Cash generated from/(absorbed by) 14
operations 165,738 (28,867)
Investing activities
Investment income received 1,061
Net cash (used in)/generated from
investing activities 1,061
Net cash used in financing activities
Net increase/(decrease)
in
cash and cash
equivalents 165,738 (27,806)
Cash and cash equivalents at beginning ofyear 196,591 224,397
Cash and cash equivalents at end ofyear 362,329 196,591

2021 2020
6 6
Legal aid agency 74,686 35,896
Universal credit 52,703 46,745
Immigration
advice
51,695 13,842
NatWest 85,333 44,000
Advice Bureau contributions 723 3,866
Other fee earning activities 40,494 3,618
Business support grant 25,000
330,634 147,967

Total Unrestricted
funds
2021 2020
6 6
Interest receivable 1,061
Unrestricted Restricted Total Unrestricted Restricted Total
funds funds funds funds
2021 2021 2021 2020 2020 2020
6 6 6 f f
Fundraisin and ublicit
Staffcosts 361,509 50,340 411,849 318,361 40,512 358,873
361,509 50,340 411,849 318,361 40,512 358,873

Support Governance 2021 Support Governance 2020
costs costs costs costs
6 6 6 6 6 6
Auditors' remuneration 3,000 3,000 2,750 2,750
Annual General Meeting
costs 905 905 846 846
3,905 3,905 3,596 3,596
Analysed between
Charitable activities 3,905 3,905 3,596 3,596

2021 2020
Number Number
Management
IAdministration
21 18
Employment
costs
2021 2020
6
Wages and salaries 382,821 329,476
Social security costs 24,109 22,727
Other pension costs 4,919 6,670
411,849 358,873

Cost or valuation
At 1 April 2020 350,000
At 31 March 2021 350,000
Carrying
amount
At 31 March 2021 350,000
At 31 March 2020 350,000
11 Debtors
2021 2020
Amounts
falling due
within one year:
Other debtors 2,813 7,647
Prepayments and accrued income 79,965 62,772
82,778 70,419
12 Creditors: amounts falling due within one year
2021 2020
f
Other creditors 6,647 1,988
Accruals and deferred income 41,285 33,729
47,932 35,717

The mcome funds ofthe chanty indude restrided funds oompnsing funds oompnsing the following unexpended unexpended balances ofdonations balances ofdonations balances ofdonations end grants held on trust for specific purposes purposes purposes
Movement in funds Movement in funds
Salarrea at In emne R m m T Sal n at Ineemlns Rasa ress Tmn f S I t
1 April 2010 1 April 2020 mae aa p dd 21 Mach 2021
6 E E E E E E 6
Restncted funds 41.218 54.559 (52.149) (38.052) 5,576 85,543 (61,315) (23,583) 6.221

14 Cash generated
from
Cash generated
from
operations operations 2021 2020
6
Surplus
for
the year 165,882 10,680
Adjustments for:
Investment income recognised in statement offinancial activities (1,061)
Movements in working capital:
(Increase) in debtors (12,359) (51,435)
Increase
in
creditors 12,215 12,949
Cash generated
from/(absorbed
by) operations 165,738 (28,867)
15 Analysis ofchanges in net funds
The charity had no debt duding the year.