OpenCharities

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

2020-12-31-accounts

Page
Reference and administrative
details
Trustees'
Report
Report of the Independent
Examiner
28
Statement
of Financial
Activities 29
Balance Sheet 30
Notes to the Financial Statements 31

Unrestricted Restricted Total Total
Fund Fund Funds Funds
Notes 2020 2020 2020 2019
INCOME:
Donations 162,160 26,025 188,185 59,965
Charitable
activities
104,415 19,036 123,451 220,514
Investment
income
1
TOTAL INCOME 266,575 45,061 311,636 280,480
EXPENDITURE:
Raising funds 55 55 154
Charitable
activities
176,595 58,838 235,433 275,324
TOTAL EXPENDITURE 176,650 58,838 235,488 275,478
NET INCOME/(DEFICIT) 89,925 (13,777) 76,148 5,002
RECONCILIATION OF FUNDS
Funds bought forward at 1 January 2020 53,562 28,868 82,430 77,428
Total funds balance carried forward at
31 December 2020
143,487 15,091 158,578 82,430

INCOME FROM DONA TIO NS
2020
f
2020 2020
K
2019f
General Restricted Total Total
Fund Fund
Donations
Bromley Trust 10,000 10,000 10,000
Comic Relief Recovering
Funding
Joseph Rowntree
Charitable
Trust
The Fore
70,236
4,667
26,025 26,025
70,236
4,667
44,950
Three Guineas Trust 38,300 38,300
Tudor Trust 34,000 34,000
Other 4,957 4,957 5,015
162,160 26,025 188,185 59,965

2020 2020 2020 2019
6 6 6 5
Notes General Restricted Total Total
Fund Fund
Grants for the provision of goods 4a 19,036 19,036 45,560
&services
Training,
Other
consultancy 8 contracts 4b
4c
100,847
3,568
100,847
3,568
169,044
5,910
104,415 19,036 123,451 220,514

2020 2020 2020 2019
f
General Restricted Total Total
Fund Fund
4a Grants for the provision ofgoods &
services
Comic Relief Tech vs Abuse 19,036 19,038 23,795
Legal Education
Foundation
19,765
London Catalyst 2,000
19,036 19,035 45,560
4b Training,
consultancy
&contracts
School of Law, Queen Mary University of 30,000 30,000 30,000
London
Tees, Esk 8 Wear Valley NHS Foundation 11,057 11,057 63,000
Trust
Open training
Public sector
courses
training
and 3,154
44,787
3,154
44,787
1,080
25,410
consultancy
Voluntary
sector training
and 10,704 10,704 12,586
consultancy
Other training and consultancy 31,025
Reimbursed expenses 1,145 1,145 5,943
100,847 400 040 460,044
4c Other
Royalties,
publishing
Sale of resources
&speaking fees 3,085
483
3,085
483
3,316
2,579
Other 15
3,568 3,568 5,910

Cost of Expenditure
fund on charities 2020 2019
raising activities
f
Totalf Total
f
Staff costs 157,804 157,804 168,467
Programme Costs 15,690 15,690 24,217
Office expenses 19,777 19,777 30,393
Direct fundraising costs 55 55 154
Premises costs 30,000 30,000 30,000
Support costs 7,860 7,860 10,020
Direct governance costs 4,302 4,302 12,227
55 235,433 235,488 275,478
.
ANALYSIS
OF SUPPORT AND GOVERNANCE COSTS
Support Governance 2020 2019
Costs costs Total Total
f f f f
Independent Examination 2,142 2,142 2,184
Management committee expenses 205
Payroll and accounting services 7,860 2,160 10,020 10,020
Independent Strategic Review 9,550
Other governance costs 288
7,860 4,302 12,162 22,247

Staff costs i ncluded the following:
2020 2019
f. f.
Gross salary 145,404 155,266
Employer's national insurance 10,283 11,520
Employer's pension contributions 2,137 1,681
157,804 168,467

11. DEBTORS
2020 2019
f. f
Debtors 10,411 8,475
Other debtors 2,417 2,549
12,828 11,024
12. CASH AT BANK
2020 2019
CAF account 161,616 94,717
Barclays bank 1,480 1,080
Petty cash 73
Stripe 24
163,096 95,894

CREDITORS
2020 2019
5 5
Trade creditors 1,370 498
Accruals 11,327 9,935
Social security 3,842 13,085
Other creditors 807 970
17,345 24,488
14.
ANALYSIS OF NET ASSETS BETWEEN FUNDS
14.
ANALYSIS OF NET ASSETS BETWEEN FUNDS
2020 Fixed Net 2020 2019
Assets Current Total Total
Assets
Unrestricted Funds 143,487 143,487 53,562
Restricted Funds 15,091 15,091 28,868
Net assets 158,578 158,578 82,430
2019 Fixed Net 2019 2018
Assets Current Total Total
Assets
F
Unrestricted Funds 53,562 53,562 40,350
Restricted Funds 28,868 28,868 37,078
Net assets 82,430 82,430 77,428
15.
FUNDS

2020 Balance at Income Expenditure Balance at
1 Jan 2020 2020 2020 31 Dec
2020
Restricted
Funds
Comic Relief Recovering Funding 26,025 26,025
Comic Relief Tech vs Abuse 19,828 19,036 30,579 8,285
Co-op Local Community Fund 4,702 4,702
The Law Society Charity 363 363
Legal Education Foundation 1,975 234 1,741
London Catalyst 2,000 2,000
Total Restricted Funds 28,868 45,061 58,838 15,091
Unrestricted
Funds
53,562 266,575 176,650 143,487
Total Funds 82,430 311,636 235,488 158,578
2019 Balance at Income Expenditure Balance at
1 Jan 2019 2019 2019 31 Dec
2019
6
Restricted
Funds
Comic Relief Tech vs Abuse 23,795 3,967 19,828
Co-op Local Community Fund 4,702 4,702
The Law Society Charity 7,500 7,137 363
Legal Education Foundation 22,676 19,765 40,466 1,975
London Catalyst 2,000 2,000
Matrix Chambers 2,200 2,200
Total Restricted Funds 37,078 45,560 53,770 28,868
Unrestricted
Funds
40,350 234,920 221,708 53,562
Total Funds 77,428 280,48 275,478 82,430