| REPORT AND FINANCIAL STATEMENTS |
|---|
| YEAR ENDING 31 MARCH 2022 |
| Charity Number 1093239 |
| Company Number 04335024 (ENGLAND AND WALES) |
| 2022 | 2021 | |||||
|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | |||
| funds | funds | funds | funds | |||
| Notes | 6 | E | K | |||
| Income from: | ||||||
| Donations | 2 | 30,381 | 30,381 | 35,109 | ||
| Chsdtable activities |
4 | 594,665 | 594,665 | 732,415 | ||
| Interest receivable | 61 | 61 | 216 | |||
| Other income | 3 | 18,171 | 24,515 | 42,686 | 30,742 | |
| Total Income | 48,613 | 619,180 | 667,793 | 798,482 | ||
| Expenditure on: |
||||||
| Raising funds | 681 | 681 | 5,823 | |||
| Charitable scfivities |
4,164 | 656,446 | 660,610 | 722,685 | ||
| Total expenditure | 4,845 | 661,291 | 728,508 | |||
| Net incomel(expenditure) | 43,7M | ~(37,268 | 6,502 | 69,974 | ||
| Transfers between | funds | (14,064) | 14.064 | |||
| Net movement in funds |
29,704 | (23,202) | 6,502 | 69,974 | ||
| Total funds brought forward | 348.901 | 43,527 | 392,428 | 322,454 | ||
| Total funds csrrfed | forward | 378,605 | 398,930 | 392,428 |
| Prior year figures | Prior year figures | 2021 | |||
|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | |||
| funds | funds | funds | |||
| Notes | f | f | |||
| Income from: | |||||
| Donations | 35,109 | 35,109 | |||
| Charitable activities |
732,415 | 732,415 | |||
| Interest receivable | 216 | 216 | |||
| Other income | 3,635 | 27,107 | 30,742 | ||
| Total income | 38,960 | 759,522 | 798,482 | ||
| Expenditure on: |
|||||
| Raising funds | 5,823 | 5,823 | |||
| Charitable activities |
6,690 | 715,995 | 722,685 | ||
| Totalexpenditure | 12,513 | 715,995 | 728,508 | ||
| Net income/(expenditure) | 26,447 | 43,527 | 69,974 | ||
| Transfers between | funds | ||||
| Net movement in funds |
26,447 | 43,527 | 69,974 | ||
| Total funds brought forward | 322,454 | 322,454 | |||
| Total funds carried forward | 348,901 | 43,527 | 392,428 |
| 2022 | 2021 | ||||||
|---|---|---|---|---|---|---|---|
| Unrestricled | Restricted | Total | UnrestrhM | Total | |||
| Fixed assets | Notes | funds f |
funds f |
funds f |
funds f |
funds f |
|
| Tangible assets | 12 | 10,479 | 10,479 | 10.618 | 10,616 | ||
| Current assets | |||||||
| Debtors Cash at bsntt and in hand |
13 | 41,379 330.911 |
40,648 1/86 |
82,027 332,197 |
54,305 290,670 |
45,815 18.740 |
100,120 307,410 |
| 372.290 | 41,934 | 414,225 | 344,975 | 62,555 | 407,530 | ||
| Uabgittss | |||||||
| Creditors: Amounts failing due within one )tear |
14 | (4,164) | (21,810) | (25,774) | (6,690) | (19,028) | (25,718) |
| Net current assets | 20,325 | 388,451 | 338485 | 43,527 | 381,812 | ||
| Total assets less current ftsbgittss | 20,325 | 398.930 | 348,901 | 43,527 | 392,428 | ||
| The funds ofthe Charity | |||||||
| Unrestricted funds: |
|||||||
| General fund | 378,605 | 378,605 | 348,901 | 348,901 | |||
| Youlh Progrsmmes Youth Sports Programmes Young Hsabh 6 Ltfest)tte Programmes Youth Enterprise 8 Learning RestrieM funds: |
17 | 15,955 4,370 |
15,955 4,370 |
11,877 4,176 4,680 43,527 |
22,794 11,878 4.175 4,680 43.527 |
||
| Total Charity funds | 378.605 | 20,325 | 348.901 | 43.527 | 392,428 |
| 2022 | 2021 | |||||||
|---|---|---|---|---|---|---|---|---|
| Total | Total | |||||||
| funds | funds | |||||||
| Notes | E | |||||||
| Cash flows from operating | activities: | |||||||
| Net cash (used in)/provided | by operating | activities | 18 | 28,412 | 13,002 | |||
| Cash flows from investing | activities: | |||||||
| Interest income | 61 | 216 | ||||||
| Purchase ofproperty, plant and equipment Net cash provided by/(used in) investing |
activities | (3,686) (3,625) |
6,785) (6,569) |
|||||
| Change in cash and cash equivalents |
in | the | reporting | period | 24,787 | 6,433 | ||
| Cash and cash equivalents | at the beginning | ofthe reporting | period | 307+10 | 300,977 | |||
| Cash and cash equivalents | at the end | of | the | reporting | period | 332,197 | 307810 |
| * | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| INCOME FROM CHARITABLE ACllVITIES | 2022 | 2021 | ||||||||||||
| 5 | f | |||||||||||||
| Activity | ||||||||||||||
| Other grants snd contracts Youth Wmk pm(acta income from~acgvlgee in 2022 snd 2021 wwe |
restricted. | 732,415 732.415 |
||||||||||||
| Details ofgrants received am asfollows: | 2021 | |||||||||||||
| National Lottery Communily Fund (Y/H) |
||||||||||||||
| Violence Rsducgon Unit's Sbonger Future Programme |
(Y/H) | 75,OOO | ||||||||||||
| Impact Partnershlps Fund (S) |
60,000 | |||||||||||||
| Henry Smith (Y) | ||||||||||||||
| Chgdren in Need's COVtD-19 Next Steps Progrmnme |
(Y) | 44,800 | ||||||||||||
| London Community Foundation Wave 5Covkd 19- (Y) |
44,769 | |||||||||||||
| The Jugs snd Hans Trust (Y) | 43,850 | |||||||||||||
| Hackney Summer Hogdsy AcUvtgea 6Food Program |
{Y/H) | |||||||||||||
| Southwark {Y/S} |
28,969 | |||||||||||||
| Berkeley Foundation (Y/H) Hackney Giving Equitable Vaccination Fund Uptake - YouthE~Covid-19 Fund {Y) |
Round 2 (H) | 19.967 17,000 13,180 |
19,967 | |||||||||||
| Chgdren in Need - Oubasch {Y) |
10,000 | 10,000 | ||||||||||||
| Awards for All Communky Fund (S) |
10,000 | |||||||||||||
| Jack pstchsy Reigrgte Grants (Y) | 9,900 | |||||||||||||
| London Borough ofHackney Incretmbrg Universal |
COVID-19 V | cinstiom {Y) | 7,500 | |||||||||||
| Hackney Giving Covid-19 In/ormsgon Grants (H) |
7,500 | |||||||||||||
| Young ondonsrs Fund (Y/8/H/E) |
4.500 | 27.900 | ||||||||||||
| Lambeth snd Soulhwmk -Summer Food and Fun |
(Y/H) | 4,320 | 3.298 | |||||||||||
| Jack Patency Foundstkm - Youth Achievement Awards |
(Y) | 3,750 | 2,500 | |||||||||||
| West Hackney Parochktt (E) |
3250 | 3250 | ||||||||||||
| WoodroNe Bergen (H) | ||||||||||||||
| London Youth Creative Futunm |
1,900 | |||||||||||||
| Sougmark Easter Food and Fun (Y/S) | 1,350 | |||||||||||||
| tragln Media 02 Togsdrer Fund (H) | 1,000 | |||||||||||||
| Children in Need Money Heroes Progmrnme {Y) |
1,000 | |||||||||||||
| London Youth October Half Tenn Funding {Y) | ||||||||||||||
| Nsoonsl Lottery corontwkua commungy support |
Fund | - | covid (Y/H) | 60.000 | ||||||||||
| Giobsfs Make some Noise (Y) | 50,000 | |||||||||||||
| Young London Summer snd Autumn AcgvNes 2020 - |
Groundworka | (Y/H) | ||||||||||||
| GLA - Thrive (H) | 25,000 | |||||||||||||
| Ger%std Weston (Y) | 25,000 | |||||||||||||
| Hackney Giving Coransvkue Response Fund {H} |
19,200 | |||||||||||||
| Youth Endowment Fund (H) |
17,818 | |||||||||||||
| Bkrs Hut Board (Y) | 15.635 | |||||||||||||
| Nike Sports Impact Fund - King Baudoukn Foundation |
(3) | 15.000 | ||||||||||||
| Hackney Grants (Y) | 12,600 | |||||||||||||
| East End Communky F undstion Phsas 1 Immediate |
Relief (H) | 10,000 | ||||||||||||
| London Community Foundation - Youth Sockg Acgon Fund |
(Y) | 10,000 | ||||||||||||
| London Commungy F undstion Wave 2 Crisis Fund (H) |
'l0,000 | |||||||||||||
| LSH/DEFRA Covid-19 Food and Essentitgs Grant |
(H) | 9,880 | ||||||||||||
| London Commungy Foundstkm Covid- 19Weve 1 |
(H) | 5,000 | ||||||||||||
| Esat End Community Foundation Coop Covid 19Fund |
(H} | 5.000 | ||||||||||||
| Sported -Taclding Inequsgges Fund (S) |
4,500 | |||||||||||||
| Hackney Councg - MHCLG operational support funding |
(H) | 3,437 | ||||||||||||
| London Borough of Hackney -Food Power Fund (H) | 3,380 | |||||||||||||
| East End Community Foundation Emergency Fund |
Phase | 3{H) | 3,000 | |||||||||||
| UK Youth (Y) | ||||||||||||||
| Street Games - The Peer Foundation 2020(S) |
1,500 | |||||||||||||
| West Hackney Parochial - Coronavirua Emergency Parent Zone Community Quiz (H} G~Tesco (H) |
Relief | Project (H} | 1,000 1,000 |
|||||||||||
| Purposes ofrestricted funds: |
732,415 | |||||||||||||
| (Y} Youth work Programme -tkutreaeb aad detached delivered in (S) Youth Span Progmnmea -Spent acaeiune delivered m edmele, |
eerarea and youth rlub bxeed eamtcr and youth clubs |
activirca | ||||||||||||
| (Hl Young kiealrb & Lifestyle Programmer - Pragraaanm that address tbe personal devekcpmear ofyomtg people such ar workshops. (5) Youth Farerpriee &Learning -Prcgrammee rargeniag young people in developing their career &.eppenuaitee |
mental aed pbyareal | wellbeing |
| TANGIBLE | FIXEDASSETS | ||||
|---|---|---|---|---|---|
| Office | snd | ||||
| computer | Fixtures and |
||||
| equipment | fitfings | Total | |||
| 8 | 9 | 6 | |||
| COST | |||||
| At 1 April 2021 | 62,089 | 117,127 | |||
| Additions | 3.686 | 3,8SS | |||
| Disposal | (540) | (540) | |||
| At 31 March | 2022 | 55,038 | 120,273 | ||
| DEPRECIATION | |||||
| At 1 April 2021 | 59,727 | 46,784 | 106,511 | ||
| Charge for year | 1.506 | 2,317 | 3,823 | ||
| Disposal | (540) | (540) | |||
| At 31 March 2022 | 49,101 | 109,794 | |||
| NET BOOK VALUE | |||||
| At 31 March 2022 | 4,542 | 5,937 | 10,479 | ||
| At 31 March 2021 | 2,362 | 8,254 | 10,616 | ||
| DEBTORS:AMOUMT8 FALUNG DUE WITHIN ONE YEAR | |||||
| 2022 | 2021 | ||||
| E | 8 | ||||
| Trade debtors | |||||
| Prspayrrxrnts | and accrued income | 12,514 | 12,535 | ||
| Other debtors | 3,009 | 3,009 | |||
| 82,027 | 100,120 | ||||
| CREDITORS: | AMOUNTS FALUNG DUE WITHIN ONE YEAR | ||||
| 2022 | 2021 | ||||
| Trade creditors | 4,776 | 5.586 | |||
| Social security Acouats |
and other taxes | 11,594 7,699 |
9,784 9,358 |
||
| Deferred income | 1,705 | 990 | |||
| 25.774 | 25,718 |
| Land and f |
buildings 5 |
|
|---|---|---|
| Operating leases which expire: | 2022 | 2021 |
| Within one year | 34,800 | 34,800 |
| Greater than one year less than five years | 69,600 | 104,400 |
| FOR | THE YEAR E | NDED | 31MARCH 2022 | ||||||
|---|---|---|---|---|---|---|---|---|---|
| 17. | MOVEMENT IM |
FUNDS | |||||||
| Incoming | Resources | Transfer | |||||||
| At 1.4.21 | resources | expended | between | funds | At 31.322 | ||||
| 5 | L | 6 | f | 6 | |||||
| Unrestricted funds |
|||||||||
| General fund | 48,613 | (4,645) | (14,064) | 378,605 | |||||
| Restricted funds | |||||||||
| Youth Work Programme | (Outreach and Detached) | 423,531 | (452,877) | 6,552 | |||||
| Youth Sports Programmes | 11,877 | 27,445 | (23,366) | 15,955 | |||||
| Young Heaah & Youth Enterprise |
Lifestyle Programmes &Learning |
4.176 4,680 43.527 |
158,062 10.143 619,199 |
(168,750) ~18.452 ~658,446 |
7,512 14,084 |
4,370 20,325 |
|||
| TOTAL FU)4DS | 392,428 | 697,799 | ~681,291 | ||||||
| Restricted funds | all relale | toa tivities carried out within the charity. |
| NIOVEINENT | IN FUNDS | |||||||
|---|---|---|---|---|---|---|---|---|
| Incoming | Resources | Transfer | ||||||
| At 1.4.20 f |
resources E |
expended 6 |
between f |
funds | At 31.3.21 6 |
|||
| Unrestricted | funds | |||||||
| General fund | 322,454 | (12,513) | 348,901 | |||||
| Restricted funds | ||||||||
| Youth Work | Programme | (Outreach and Detached) | 374,252 | (351,458) | 22,794 | |||
| Youth Sports | Programmes | 101,460 | (89.582) | 11,878 | ||||
| Young Health 8 Lifestyle Programmes Youth Enterprise 8 Learning |
273,647 10,163 |
(269,472) ~5.483 |
4,175 4,680 |
|||||
| 759,522 | P15,995) | 43,527 | ||||||
| TOTAL FUNDS | 798,482 | (728.508) | 392,428 |
| 2021 | ||||||
|---|---|---|---|---|---|---|
| E | ||||||
| Net (expenditure)llncome | forthe reporting | period (as per the statement ofttnanrdal | activities) | 6,502 | 69,074 | |
| Adjustments for: |
||||||
| Depredadon charges |
3.823 | 2,538 | ||||
| Interest income | (61) | (216) | ||||
| (Increase)ldecrease | in debtors | 18.093 | (65,542) | |||
| Increase/(decrease) | in creditors | 55 | 6,248 | |||
| Net cash (used in)/provided | by operadng | activities | 28,412 | 13,002 |
| 2022 | 2021 | ||
|---|---|---|---|
| Total | Total | ||
| funds | funds | ||
| Income from: | k | 6 | |
| Donations | 30,381 | 35,109 | |
| interest receivable | 61 | 216 | |
| Charitable activities |
594,665 | 732,415 | |
| Other | 42,686 | 30,742 | |
| Total income | 66?,793 | ||
| Raising funds | |||
| Marketing tt advertising | 5,823 | ||
| 5.823 | |||
| Charitable activities |
|||
| Wages | 378,386 | 371,004 | |
| Social security | 35,265 | 35,303 | |
| Staff costs - other | 15,688 | 11,165 | |
| Volunteer expenses | 1+37 | 2,045 | |
| Benegcisry costs | 69,551 | 136,278 | |
| Project management | costs | 66,207 | 64,205 |
| Marketing tt advertising |
681 | 5,823 | |
| Premises | 55,592 | 53,338 | |
| General o%ce | 30,016 | 34,296 | |
| 652,623 | 713,457 | ||
| Goverance | |||
| Auditors' remuneration |
4,164 | 6,690 | |
| 4,164 | 6,690 | ||
| Depreciation and gain on disposal |
|||
| Fixtures and fittings | 2,317 | 1.856 | |
| Oltice and computer | equipmsnt | 1,506 | 682 |
| 3,823 | 2,536 | ||
| Total expenditure | 661,291 | 728,508 | |
| Met (expenditure)lincome | 6,502 | 69,974 |