OpenCharities

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

2021-12-31-accounts

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:-