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

Trustees LBHarwood (Chair) (Chair)
J Hunter
M A Lishman
E LPlachciak
J Lunn (Appointed 12 November 2020)
N Saulle (Appointed 12 November 2020)
Charity number 1100976
Company number 04777720
Registered office 21-23 Blackburn Road
Accrington
BB51HF
Chief executive officer Amanda
Greenwood
Auditor R P Smith & Co
2 Southpoit Road
Chorley
Lancashire
PR7 1LB
Bankers Unity Trust Bank
Nine Brindleyplace
Birmingham
B1 2HB
Solicitors Robinson's Solicitors
Beckett House
17Sovereign Court
Wyrefields
Poulton
FY6SJX

Page
Chairperson's report
Chief Executive Officer's report
Trustees'
report
4-12
Statement
of
trustees' responsibilities
Independent auditor's report 13-15
Statement
of
financial activities 16
Balance sheet 17
Statement
of
cash flows 18
Notes to the financial statements 19-32

Unrestricted Restricted Total Unrestricted Restricted Total
funds funds funds funds
2021 2021 2021 2020 2020 2020
Notes 8 6 8 6
n owments f
Donations
and legacies
3 39,079 39,079 13,107 13,107
Charitable
activities
4 1,818,434 502,566 2,321,000 1,409,116 696,303 2,105,419
Other trading
activities
5 10,459 10,459 25,071 25,071
Investments 6 3,380 3,380 1,975 1,975
Other income 7 19,536 19,536
Total income 1,871,352 502,566 2,373,918 1,468,805 696,303 2,165,108
~Edit
Raising funds 39,075 39,075 53,343 53,343
Charitable
activities
9 1,980,915 392,512 2,373,427 1,826,768 676,630 2,503,398
Total resources
expended 2,019,990 392,512 2,412,502 1,880,111 676,630 2,556,741
Net gains/(losses) on
investments 12 1,069 1,069 (2,537) (2,537)
Net (outgoing)/
incoming
resources
before transfers (147,569) 110,054 (37,515) (413,843) 19,673 (394,170)
Gross transfers
between
funds
13,905 (13,905) 31,984 (31,984)
Net movement in funds (133,664) 96,149 (37,515) (381,859) (12,311) (394,170)
Fund balances at 1
April 2020 808,635 78,121 886,756 1,190,494 90,432 1,280,926
Fund balances at 31
March 2021 674,971 174,270 849,241 808,635 78,121 886,756

2021 2020
Notes f F f
Fixed assets
Tangible assets 14 245,312 247,019
Investments 15 19,723 15,592
265,035 262,611
Current assets
Debtors 16 313,093 203,888
Cash at bank and in hand 486,880 650,545
799,973 854,433
Creditors: amounts falling due within
one year 17 (215,767) (230,288)
Net current assets 584,206 624,145
Total assets less current liabilities 849,241 886,756
Income funds
Restricted funds 22 174,270 78,121
Unrestricted
funds
Designated
funds
20 150,000 133,500
General
unrestricted
funds 524,971 675,135
674,971 808,635
849,241 886,756

2021 2020
Notes F F
Cash flows from operating activities
Cash absorbed
by operations
25 (163,983) (30,005)
Investing activities
Proceeds on disposal oftangible fixed
assets 119,536
Purchase of investments (3,062)
Investment income received 3,380 1,975
Net cash generated
from investing
activities 318 121,511
Net cash used in financing activities
Net (decrease)/increase
in
cash and cash
equivalents (163,665) 91,506
Cash and cash equivalents at beginning ofyear 650,545 559,039
Cash and cash equivalents at end ofyear 486,880 650,545

Unrestricted Unrestricted
funds funds
2021 2020
6
Donations and gifts 39,079 13,107
Charitable activities
Charitable Charitable
activities activities
2021 2020
f 6
Courses 7,899 1,270
Services provided under contract 1,801,280 2,100,130
Performance related grants 511,821 4,019
2,321,000 2,105,419
Analysis by fund
Unrestricted funds 1,818,434 1,409,116
Restricted funds 502,566 696,303
2,321,000 2,105,419

Unrestricted Unrestdcted
funds funds
2021 2020
5 5
Fundraising events 5,450 18,851
Shop income 2,945
Other income 5,009 3,275
Other trading activities 10,459 25,071
6 Investments
Unrestricted Unrestricted
funds funds
2021 2020
6 F
Interest receivable 3,380 1,975
7 Other income
Total Unrestricted
funds
2021 2020
6 f
I4et gain on disposal oftangible fixed assets 19,536
8 Raising funds
Unrestricted Unrestricted
funds funds
2021f 2020
5
Fundraisin and ublicit
Staging fundraising events 639 6,424
Staff costs 38,436 46,919
Fundraising and publicity 39,075 53,343
39,075 53,343

Analysis ofcharitab le expenditure
Charitable Charitable
activities activities
2021 2020
f f
Staff costs 1,756,117 1,778,433
Training costs 5,529 22,999
Volunteer expenses 217 4,343
Tutor, course fees and bank staff 8,820 6,423
IT and communication costs 78,635 75,405
Books and leaflets 5,457 3,666
Travelling costs 5,317 37,929
Rent, rates, utilities and room hire 30,061 62,018
Repairs and renewals 28,467 49,286
Postage,
stationery
and office costs 1,828 10,561
Sundry expenses 5,528 16,237
Bursary payments 2,800
Subcontracted
services
138,992 147,302
Insurance 9,839 11,486
Bank charges 757 1,108
Other charitable
expenditure
35,405 6,213
2,110,969 2,236,209
Share ofsupport costs (see note 10) 197,011 232,064
Share ofgovernance costs (see note 10) 65,447 35,125
2,373,427 2,503,398
Analysis
by fund
Unrestricted
funds
1,980,915 1,826,768
Restricted
funds
392,512 676,630
2,373,427 2,503,398
For the year ended 31 March 2020
Unrestricted
funds
1,826,768
Restricted
funds
676,630
2,503,398

Support co sts
Support Governance 2021 Support Governance 2020
costs costs costs costs
F 8 f F
Staff costs 197,011 197,011 232,064 232,064
Audit fees 2,200 2,200 2,200 2,200
Accountancy 5,364 5,364 5,732 5,732
Professional fees 53,295 53,295 24,046 24,046
Staff recruitment costs 2,881 2,881 1,440 1,440
Depreciation 1,707 1,707 1,707 1,707
197,011 65,447 262,458 232,064 35,125 267,189
Analysed
between
Charitable
activities
197,011 65,447 262,458 232,064 35,125 267,189

Unrestricted Unrestricted
funds funds
2021 2020
F F
1,069 (2,537)

and part tim e staff):
2021 2020
Number Number
Charitable activities 91 92
Employment
costs
2021 2020
6
Wages and salaries 1,810,467 1,873,991
Social security costs 144,908 149,880
Other pension costs 36,189 33,545
1,991,564 2,057,416

Tangible fix ed assets
Freehold
land
Leasehold Fixtures and Equipment Total
and huildmgs land and fittings
buildings
F
Cost
At 1 April 2020 116,000 125,156 57,152 34,740 333,048
At 31 March 2021 116,000 125,156 57,152 34,740 333,048
Depreciation and impairment
At 1 April 2020 54,896 32,840 87,736
At 31 March 2021 54,896 32,840 87,736
Carrying
amount
At 31 March 2021 116,000 125,156 2,256 1,900 245,312
At 31 March 2020 116,000 125,156 2,538 3,325 247,019

15 Fixed asset investme nts
Listed
investments
F
Cost or valuation
At 1 April 2020 15,592
Additions 3,062
Valuation
changes
1,069
At 31 March 2021 19,723
Carrying
amount
At 31 March 2021 19,723
At 31 March 2020 15,592
16 Debtors
2021 2020
Amounts
falling due
within one year: F. 6
Trade debtors 239,141 126,506
Other debtors 63,753 52,500
Prepayments
and accrued income
10,199 24,882
313,093 203,888
17 Creditors: amounts falling due within one year
2021 2020
Notes 8
Deferred
income
18 114,603 67,690
Trade creditors 20,579 16,060
Gross amounts
owed
to contract customers 62,197
Other creditors 70,239 41,934
Accruals and deferred income 10,346 42,407
215,767 230,288
18 Deferred income
2021 2020
f 6
Deferred contract income 114,603 67,690

Movement
in funds
Balance at Incoming Balance at Transfers Balance at
1 April 2019 resources 1 April 2020 31 March 2021
E E E E E
Designated fund 133,500 133,500 16,500 150,000
133,500 133,500 16,500 150,000

Analysis of net assets between funds
Unrestricted Restricted Total Unrestricted Restricted Total
funds funds funds funds
2021 2021 2021 2020 2020 2020
E E E F E E
Fund balances at 31
March 2021 are
represented by:
Tangible assets 245,312 245,312 247,019 247,019
Investments 19,723 19,723 15,592 15,592
Current assets/
(liabilities) 409,936 174,270 584,206 546,024 78,121 624,145
674,971 174,270 849,241 808,635 78,121 886,756

Movement Movement in funds
Balance at Incoming Resources Transfers Balance at
1 April 2020 resources expended 31 March 2021
6 6 6 6
Lottery Digital Fund 16,988 97,267 (70,298) 43,957
BBOAge of Opportunity 4,678 34,470 (19,819) 19,329
BBOinvest
ln Youth
706 9,231 (16,236) 6,299
ES IF 26,847 23,460 (22,960) 27,347
Int Comm SAsian Women 2,715 (5,571) 2,856
Preston
Community
Network 6,299 3,000 (9) 9,290
Smallwood
Trust- Unlock Your
Potential 4,804 (876) 3,928
Culture
Club
8,113 (8,113)
BUPA 2,678 13,316 (70) 15,924
FOWSA 2,208 (2,208)
Smallwood
-Setto
Go and Covid 19
Response 2,085 24,998 (18,924) 8,159
B&Q Foundation 5,000 (44) 4,956
BBOChanging
Futures
107,004 (95,261) (11,743)
Big Lottery - Positive Outcomes
Women
For 77,751 (61,622) (996) 15,133
BWD Complex Case Hub 30,000 (23,284) 6,716
Smallwood
Trust- Barclays Life
Skills 33,742 (23,595) 10,147
Starting
Well
43,327 (33,943) 9,384
78,121 502,566 (392,512) (13,905) 174,270

There were no disclosable
related
party transactions transactions during during the year (2020- none).
24 Analysis ofchanges
in net funds
The charity had no debt during the year.
25 Cash generated
from operations
2021 2020
8 f.
Deficit for the year (37,515) (394,170)
Adjustments
for:
Investment
income recognised
in statement
offinancial activities (3,380) (1,975)
Gain on disposal oftangible
fixed assets
(19,536)
Fair value gains and losses on investments (1,069) 2,537
Depreciation
and impairment
oftangible
fixed assets 1,707 1,707
Movements
in working
capital:
(Increase)/decrease
in debtors
(109,205) 287,663
(Decrease)/increase
in creditors
(61,434) 81,400
Increase
in deferred
income
46,913 12,369
Cash applied to operations (163,983) (30,005)