| forthe y | ear ceded 312021 | |
|---|---|---|
| TRUSTEES | G Lubner CEO | |
| EBeinsrt ChiefExecudve | ||
| LBergnsm Management | Consutnmt | |
| KDeGier-Formanek CEO |
||
| GWJolmson Director (nnigaed 22.3.2021) JAJulyaa Bamster |
||
| N Olsba Solicitor | ||
| H W Sinclair Business Development | ||
| COMPANY SECRETARY | Sonebage Fleming Services Limited | |
| REGISTERED OFFICE | 15Sutlblk Street | |
| London | ||
| SW1Y4HG | ||
| REGISTERED COMPANY NUMBER |
04769362(England and Wales) | |
| 1101556 | ||
| AUDITORS | Grant Hanod Lerman Davis LLP ~Accounomts |
|
| Statutory Auditors | ||
| 1stHoar | ||
| Healtbaid Hause | ||
| Marlbomugh Hill |
||
| Harmw | ||
| Middlesex | ||
| HA1 IUD | ||
| Maitland dt Co |
||
| 5th Floor | ||
| 4448Dover Sheet | ||
| Landon | ||
| W1S4NX | ||
| Barclays Bank | ||
| 68Evington Rd | ||
| Leicester | ||
| LB2 1HJ |
| U~ | Restricted | 2021 Total |
2020 Total |
||
|---|---|---|---|---|---|
| fund | funds | funds | funds | ||
| INCOME ANDENDO~ FROM | Notes | 6 | 8 | f. | |
| Donations sud legacies | 2 | 1384,977 | 1401,953 | 2,886,930 | 2,113,503 |
| Other trading activities | |||||
| 260 | |||||
| Total | L385437 | 1,501,953 | 2,$87,190 | 2,113,719 | |
| EXPENDITURE ON | |||||
| Charitable activities |
|||||
| Charitable expeadibue |
845494 | 815368 | 1,660,962 | 2,161,139 | |
| Raising feuds | 84,647 | 84,647 | 94,341 | ||
| Total | 930,241 | $15,368 | 1,745,609 | 2455,480 | |
| NETINCOME/(EXPENDITURE) | 454,996 | 686485 | 1,141,581 | (141,761) | |
| Transfers betweca fends | 10 | 6$6,585 | (686,585) | ||
| Net movemeat in gands | 1,141,581 | 1,141,581 | (141,761) | ||
| RECONCILIATION OFFUNDS | |||||
| Total fends brought forward | 319,816 | 319,816 | 461,577 | ||
| TOTAL FUNDS CARRIED FORWARD | 1,461,397 | 1,461,397 | 319,$16 |
| 2021 | 2020 | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| Umestricted | Total | Total | |||||||
| Notes | fund | funds | fundsf | ||||||
| CURRENT ASSETS | |||||||||
| Debtors Cash at bank |
8 | 513283 952,914 |
513383 952,914 |
53,393 271~ |
|||||
| 1,466,197 | 1,466,197 | 324,616 | |||||||
| 9 | (4,800) | (4,800) | (4,800) | ||||||
| NET CURREPK ASSETS | 1,461397 | 1,461,397 | 319,816 | ||||||
| TOTAL ASSETSLESSCURRENT | |||||||||
| LIABILITIES | 1,461,397 | 1,461397 | 319,816 | ||||||
| NETASSETS | 1,461,397 | 1,461,397 | 319,816 | ||||||
| FUNDS | 10 | ||||||||
| Unresnicted fimds |
1,461397 | 319,816 | |||||||
| TOTAL FUNDS | 1,461,397 | 319,816 | |||||||
| The finaprisl statements wrac ..2.4./...Q...RR:................and were |
apped sigaed on |
by the itsbebalfby: |
Board of |
Tmstees | and~ for | issue on |
| Cash plow Statement | ||||
|---|---|---|---|---|
| forthe year ended 31December | 2021 | |||
| 2021 | 2020 | |||
| Nome | ||||
| Cash dews from operatbsg acthdtles | ||||
| Cash generated 0om operations | 681,431 | 1,877 | ||
| Net cash pmvided by operating activities | 681,431 | 1,877 | ||
| Cash Dews from Investhtg | acthtdes | |||
| Interest xeccived | 260 | |||
| Net cash pmvided by investing activities | 260 | 194 | ||
| Change in cash aml cash equivalents | In | |||
| the reporting period Cash and cash eqtdvalents |
atthe | 681,691 | 2,071 | |
| begimdng ofthe reportlag | period | 271+23 | 269,152 | |
| Cash and cash eqnlvaleats | atthe end | of | ||
| the reporting period | 952,914 | 271423 |
| RECONCILIATION OFNETINCOMEI(EXPENDITURE) TO NET OPERATING ACTIVITIES |
CASH FLOW FROM | |
|---|---|---|
| 2021 | 2020 | |
| Net income/(expend@are) for the reporting period (asper the Statement ofFinancial cthdttes) Adjestments for: |
1,141481 | (141,761) |
| Interest received (inccssmjldectease in debtors |
(260) (459,890) |
(194) 143,832 |
| Netcashprovided by operetlens |
6$1,431 | 1,877 |
| At 1.121 | Cash Sow | At3L1221 I |
|
|---|---|---|---|
| Net cash | |||
| Cash atbank | 271,223 | 6$1,691 | 952,914 |
| 271~3 | 681,691 | 952,914 | |
| 271~3 | 681,691 | 952,914 |
| forthe year ceded 31Dece | mber 2021 | ||
|---|---|---|---|
| 2. | DONATIONS AND LEGACIES | ||
| 2021 | 2020 | ||
| 2,886 rt30 | 2,113,503 | ||
| 3. | OTHER TRADING ACTIVITIES | ||
| 2021 | 2020 | ||
| f, | |||
| 22 | |||
| 4. | INVESTMENT INCOME | ||
| 2021 | 2020 | ||
| Deposit account interest | 260 | 194 | |
| 5. | CHARITABLEA~S COSTS | ||
| Direct | |||
| CostsI | |||
| 1,660,962 | |||
| 84,647 | |||
| 1,745,609 |
| Umestricted | ||||
|---|---|---|---|---|
| fund | ||||
| INCOME | AND ENDOWMENTS FROM | |||
| Donations | aod legacies | 1,443,216 | 670,287 | 2,113,503 |
| 22 | ||||
| 194 | ||||
| Total | 1,443,432 | 670487 | 2,113,719 | |
| EXPENDITURE ON Charitable activities Chuitsble~ Raising funds |
1,190,165 94341 |
970,974 | 2,161,139 94341 |
|
| Total | 1,284,506 | 970it74 | 2+55,480 |
| fortbe year ended 31December | fortbe year ended 31December | 2021 | 2021 | ||
|---|---|---|---|---|---|
| COMPARATIVES FORTHE STATEMENT OFFINANCIAL | ACTIVITIES-continued | ||||
| Umestricted | csutctcd | Total | |||
| gmd | fundsf | funds | |||
| NET INCOME/(KXPE5%ITURE) | 158,926 | (300,687) | (141,761) | ||
| Transfers between funds | (300,687) | 300,687 | |||
| Net movement ia funds | (141,761) | (141,761) | |||
| RECONCILIATION OFFUNDS | |||||
| Total funds brought forward | 461,577 | 461477 | |||
| TOTAL FUNDS CARRIED FORWARD | 319,816 | 319,816 | |||
| 8. | DEBTORS:AMOUNTS FALLING DUE WITIIIN ONE YEAR | ||||
| 2021 | 2020 | ||||
| f | |||||
| 513383 | 53393 | ||||
| 9. | CREDITORSr AMOUNIS FAILING DUEWITRIN ONE YEAR | ||||
| 2021 | 2020 | ||||
| 4,800 | 4,800 | ||||
| 10. | MOVEMENT IN FUNDS | ||||
| At | |||||
| At 1.1.21 | 31.12.21 | ||||
| f | |||||
| 319,816 | 454,996 | 686,585 | 1,461,397 | ||
| feeds | |||||
| Comnnmty trainmg snd Gmdens Core - ECD/CYD/YAP/Nutrition/360 |
90,495 | (90,495) | |||
| Social Services Tcdmology Ttansfonm Lives Sustainable Solutions Boxeboles Food Relief |
663,561 (25,412) (50444) 5,800 2,385 |
(663,561) 25,412 50~ (5,800) (2,385) |
|||
| 686,585 | (68g585) | ||||
| TOTAL FUNDS 319,816 |
1,141,581 | 1,461,397 |
| 1,385237 | (930PA1) | 454,996 | |||
|---|---|---|---|---|---|
| Restricted fends ~ty training snd Gardem Digital Commons aod Learning Liluarico Core - BCD/CYD/YAP/N rition/360 |
91,714 58,670 |
(i/19) (58,670) |
90,495 | ||
| Social Services Technology Tmnsfonns Lives Sustainable Solutions Boreholes FoodRelief |
836W9 7,065 500,000 5,800 2,465 |
(172,678) (32,477) (550444) (80) |
663,561 (25,412) (50444) 5,800 2,385 |
||
| 1401,953 | (815368) | 686,585 | |||
| TOTAL FUNDS | 2,887,190 | (1,745,609) | 1,141,581 | ||
| Comparatbres for movement |
in ttmds | ||||
| At | |||||
| At 1.1.20 | 31.12.20 | ||||
| 8 | f, | ||||
| ~funds | 461477 | 158,926 | (300,687) | 319,816 | |
| Community training and Gardens Digital Commons and Lesrmng Libraries Covid-19~ Core - BCD/CYD/YAP/Nunition/360 |
(7,912) (69,096) (2,019) |
7 r/12 69,096 2,019 |
|||
| Social Services Technology Tnmsfonm Lives |
(286,771) 65,111 |
286,771 (65,111) |
|||
| (300,687) | 300,687 | ||||
| TOTAL FUNDS | (141,761) | 319,816 |
| Movement | ||||
|---|---|---|---|---|
| in funds | ||||
| f | ||||
| 1,443,432 | (1484,506) | 158,926 | ||
| R striated funda Co~uaining and Gardens Digital Commons and le&ruing Libraties 360Social Services Covid-19~ Guu - ECD/CYD/Y'AP/Nutrition/360 |
43,480 67,539 25,000 395,351 |
(51392) (136,635) (25,000) (397370) |
(7,912) (69,096) (2,019) |
|
| Social Services Technology ~orms Lives |
30,766 iog,iSi |
(317437) (43,040) |
(286,771) 65,111 |
|
| 670/87 | (970,974) | (300,687) | ||
| 2,113719 | (2355480) | (141761) | ||
| A cunent year 12months and prior year 12mongn combined | position isas follows: | |||
| Transgm | ||||
| betwem | At | |||
| Un~ Smds | At 1.1.20 | gmds f |
31.1221 f |
|
| General fund | 461477 | 613822 | 385598 | 1,461,397 |
| Restricted funds | ||||
| Community training end Gardens Digtlsl Conunoas and Learning Libnuies Covid-19~ Core - ECD/CYD/YAP/Nubition/360 |
82,583 (69,096) (2,019) |
(82,583) 69,096 2g19 |
||
| Social Services Technology Transforms Lives Sustainable Solutions Boreboles FoodRelief |
376,790 39,699 (50344) 5,800 2,385 |
(376,790) (39,699) 50~ (5,800) (2385) |
||
| 385,898 | (385,898) | |||
| 999,820 | 1,461397 |
| A current year 12mouths and prior year 1 ss followu |
2moruhsnet moverucm in funds, includrd |
in the above a |
|---|---|---|
| Resources | Movement | |
| Un~ Smds | expended | m Smds f |
| General fimd | 2,828,669 (2,214,747) |
613,922 |
| estrlctnd lands ~ty training and Gmdem Digital Commoru and Learning Libraries 360Social Services Covid-19 Bmergcacy Core - ECD/CYD/YAP/N trition660 |
135,194 126409 25,000 395,351 (52,611) (195,305) (25,000) (397,370) |
82483 (69,096) (2,019) |
| Social Services Technology Tnmsfonns Lives Sustainable Solutions Boreholes Food Relief |
867,005 115416 500,000 5,800 2,465 (490/15) (75,517) (550444) (80) |
376,790 39,699 (50444) 5,800 2,385 |
| 2,172440 (1,786342) |
385,898 | |
| Included in~fimds am esigmned in 2022: |
5,000.909 (4,001,089) 999,820 fimds~in2021foruse towards below desigmned projects |
|
| -Digitisation (Digitising internal arcbitecnue and pograaum oifniugs): 6181,009 -CYDAlcxandra Centre (Core pmgramm costs, Learrau Management System, Digital books): 8225,685 -Cradleto~ Scale Up (Pilot Scale up ofC2Cmodel in4test conummities): 6198794 -Utbsudo RoofRcpiacememr $12,914 -BCDMfulmd Centre (ECD~p -655kofthe Fug ECDbudget grr Mfuleni Canna): 6165,637 -Cruytf Coom f33,516 ~fands:- |