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

Contents Page
Welcome
by the Chair,
Chief Executive and Interim Chief Executive 1 —2
Directors' report 3 —18
Auditors'
report
19-22
Statement offinancial activities 23
Balance sheet 24
Cash flow statement 25
Notes to the financial statements 26-37

Reference and administrative
details
Reference and administrative
details
Reference and administrative
details
Reference and administrative
details
ofthe charity, its directors and advisers ofthe charity, its directors and advisers ofthe charity, its directors and advisers ofthe charity, its directors and advisers
Charity Number 1093569
Company Number 03339120
Registered Office Mea House
Ellison Place
Newcastle
upon Tyne
NE1 8XS
Directors Andrew
Silver
(Chair)
Lieutenant
General
Robin Brims (Vice Chair)
Julian Thomas
Leigh Thompson
Emma Richards
Mary Youngs
Elizabeth Watchorn
Terence Burke
Lisa Eaton (Retired 14'" February 2022)
Chris Alete (Appointed 23rd September 2021)
Key management
Company Secretary 8 Richard
Haigh
Chief Executive Officer
Auditors Haines Watts
17Queens
Lane
Newcastle
upon Tyne
NE1 1RN
Bankers Co-operative Bank Pic
PO Box101
1 Balloon Street
Manchester
M60 4EP

People 1 Achieve the best outcomes
/ impact with young people
1 Achieve the best outcomes
/ impact with young people
1 Achieve the best outcomes
/ impact with young people
2 Increase the numbers
ofyoung people using
KEY+
especially those who are currently
under-served
Partners 3 Build more funded
paitnerships
with organisations
working
with young people we want to reach
4 increase demand
and usage from delivery partners
Product 5 Develop, launch
and continually
refine Key+
Enablers 1 Bea 'learning
organisation'
2 Fully embrace our digital potential
3 Ensure that young people have voice and influence
4Actively work towards
equity,
equality,
diversity
and
inclusion
5 Develop a strong team ofstaff and volunteers
6 Utilise marketing
8 income generation
to achieve this plan

Restricted Unrestricted Designated Total Total
Funds Funds Funds 2022 2021
Notes E E E
Income from:
Donations 4 13,081 13,081 11,302
Charitable
activities
5 175,532 147,877 90,500 413,909 492,035
Investment
income
6 806
Totalincome 175,532 160,958 90,500 426,990 504,143
Expenditure
on:
Charitable
activities
7 216,044 155,427 182,46'I 553,932 391,945
Total expenditure 216,044 155,427 182,461 553,932 391,945
Net income before transfers (40,512) 5,531 (91,961) (126,942) 112,198
Transfers
Net movement
in funds
(40,512) 5,531 (91,961) (126,942) 112,198
Reconciliation
offunds
Total funds brought forward 170,831 142,018 208,071 520,920 408,722
Total funds carried forward 130,319 147,549 116,110 393,978 520,920

Notes
2022 2021
f E
Fixed assets:
Tangible assets 3,277 2,511
Current assets:
Debtors 12 14,368 4,391
Cash at bank and in hand 404,685 535,710
419,053 540,101
Liabilities:
Creditors: amounts falling
due within one year 13 ( 28,352 ) ( 21,692 )
Net current assets 390,701 518,409
Net assets 393,978 520,920
The funds ofthe charity:
Unrestricted
funds
147,549 142,018
Designated
funds
116,110 208,071
263,659 350,089
Restricted funds 130,319 170,831
14 393,978 520,920

Notes 2022 2021
f. 0
Net cash flow from operating
activities:
Net cash (used in) Iprovided
by operating
activities 17 (128,698) 136,782
Cash flows from investing activities
Investment
income received
806
Purchase oftangible fixed assets (2,327) (2,918)
Net cash (used in) investing
activities
(2,327) (2, 1 12)
Change
in cash and cash
equivalents in the
reporting
period
(131,025) 134,670
Cash and cash equivalents at the beginning ofthe year 535,710 401,040
Cash and cash equivalents at the end ofthe year 404,685 535,710
Cash and cash equivalents consist of:
Cash at bank and in hand 404,685 535,710

Designated Restricted Unrestricted Total
Funds Funds Funds 2021
Notes L' f F. F.
Income from
Donations 1 'I,302 11,302
Charitable activities 254,800 117,735 119,500 492,035
Investment income 806 806
Total income 254,800 117,735 131,608 504,143
Expenditure on:
Charitable activities 146,322 117,528 128,095 391,945
Total expenditure 146,322 117,528 128,095 391,945
Net movement in funds 108,478 207 3,513 112,198
Reconciliation offunds
Total funds brought forward 99,593 170,624 138,505 408,722
Total funds carried forward 208,071 170,831 142,018 520,920
4.
income from donations
2022 2021
F. L
Donations 13,081 'I 1,302
13,081 1'I,302

Keyfund Federation
Limited
(Acompany
limited by guarantee)
Notes tothe financial statements (Continued)
Forthe year ended 31March 2022

S.
Inc
ome from charitable activities
2022f 2021f
Grants receivable 386,417 484,987
Membership income 27,492 6,924
Other income 124
413,909 492,035
6.Income from charitable activities
2022 2021
f f
Interest receivable 806

Staff costs
Depreciation
and impairment
Direct project costs
Staff related costs
Travel expenses
Propertycosts
Office costs
ITcosts
Advertising
and PR
Legal and professional
Bank charges
Share ofsupport costs
Share ofgovernance costs
Analysis
by fund
Linrestricted
funds
- general
Unrestricted
funds
—designated
Restricted funds
2022
E
2021f
276,762 219,269
1,561 407
75,288 30,387
6,681 17,004
2,921 521
23,042 17,132
2,676 2,459
9,187 10,165
11,958 808
103,672 54,808
638 486
514,386 353,446
32,235 33,329
7,311 5,170
553,932 391,945
155,427 128,095
182,461 146,322
216,044 117,528
553,932 39'I,945

Support Governance 2022 Support Governance 2021
Costs Costs Total Costs Costs Total
E E E E E E
Staffcosts 42,608 42,608 33,329 33,329
Audit fees 5,740 5,740 4,608 4,608
Meeting costs 1,571 1,571 562 562
42,608 7,311 49,919 33,329 5,170 38,499

Staff c osts were as follows:
2022 2021
E E
Wages and salaries 269,993 220,770
Social security costs 22,248 16,508
Other pension costs 16,756 15,320
308,997 252,598
2022 2022 2021 2021
Number FTE Number FTE
Charitable activities 10 10 9'

2022 2021
E
Trade debtors 254
Prepayment and other debtors 14,368 4,137
14,368 4,391

2022 2021
F. F
Trade creditors 7,308 3,576
Social security costs 8,802 6,348
Accruals and deferred income 12,242 22,768
28,352 21,692

Brought Carried
forward Income Expenditure Transfers Forward
E E E E
Unrestricted funds
General funds 142,018 160,958 (155,427) 147,549
Designated funds
Project funds 188,321 90,500 (182,286) 96,535
Key Funds 19,750 (175) 19,575
Totalunrestricted funds 350,089 251,458 (337,888) 263,659
Restricted funds
Key Funds 80,230 59,500 (66,870) 72,860
Project funds
funds)
(previously core 90,601 116,032 (149,174) 57,459
Total restricted funds 170,831 175,532 (216,044) 130,319
Tota I funds 520,920 426,990 (553,932) 393,978

Y
ended 31
Y
ended 31
March March 2 21
Brought Carried
forward
E
Income
f
Expenditure Transfers
f
Forward
E
Unrestricted funds
General funds 138,505 131,608 (128,095) 142,018
Designated funds
Project funds 99,593 234,800 (146,072) 188,321
Key Funds 20,000 (250) 19,750
Total unrestricted funds 238,098 386,408 (274,417) 350,089
Restricted funds
Key Funds 67,406 40,465 (27,641) 80,230
Core funds 103,218 77,270 (89,887) 90,601
Totalrestricted funds 170,624 1'I7,735 (117,528) 170,831
Total funds 408,722 504,143 (391,945) 520,920
Included
in the
above funds are amounts that need to be separately disclosed
relating to funds
received fro
Virgin Money Foundation;
Brought Carried
forward Income Expenditure Transfers Forward
E E E E E
Project funds 20,673 (6,259) 14,414
Key Funds 13,700 (7,226) 6,474

activities
2022
E
2021f
Net (expenditure)/income
for
the year (126,942) 112,198
Investment
income
(806)
Depreciation
oftangible fixed
assets 1,561 407
(Increase)/decrease in debtors (9,977) 63,363
Increase/(decrease) in creditors 6,660 (38,380)
Net cash flow from operating activities (128,698) 136,782)