OpenCharities

This text was generated using OCR and may contain errors. Check the original PDF to see the document submitted to the regulator.

2022-03-31-accounts

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