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

Trustees D Greer (Chairman)
D Linnell
D O' Sullivan
A Crane
Chief executive J Vince
Secretary J Caladine
Charity number 1101899
Company number 04984515
Registered office Chantry
House
22 tJpperton Road
Eastbourne
East Sussex
BN21 1BF
Independent examiner Rachel Taylor FCA
Acuity Professional Partnership LLP
Fifth Floor
11 Leadenhall Street
London
EC3V 1LP
Bankers Lloyds Bank
104Terminus Road
Eastbourne
East Sussex
BN21 3AH

Page
Trustees' report 1-4
Statement ofTrustees' responsibilities
Independent
examiner's
report
Statement offinancial activities
Statement offinancial position 8-9
Notes to the financial statements 10-23

Unrestricted Restricted Total Unrestricted Restncted Total
funds funds funds funds
2020 2020 2020 2019 2019 2019
Notes 6 6 6 6 f
Income from:
Donations
and
legacies 315,530 112,701 428,231 492,754 72,582 565,336
Charitable
activities
33,656 6,056 39,712 36,654 24,687 61,341
Investments 309 309 313 313
Other income 4,580 4,580
Total income 354,075 118,757 472,832 529,721 97,269 626,990
~D9UI)tfy yg;
Chantable
activities
327,614 124,269 451,883 329,376 129,925 459,301
Net income/(expenditure)
for the year/
Net movement in funds 26,461 (5,512) 20,949 200,345 (32,656) 167,689
Fund balances at 1
January 2020 686,312 7,692 694,004 485,967 40,348 526,315
Fund balances at 31
December 2020 712,773 2,180 714,953 686,312 7,692 694,004

2020 2019
Notes F 6
Fixed assets
Property,
plant and equipment
14 125,383 129,330
Investments 15 4,270 5,168
129,653 134,498
Current assets
Inventories 16 4,601 5,148
Trade and other receivables 17 28,704 23,706
Cash at bank and in hand 562,564 542,659
595,869 571,513
Current liabilities
Other payables 18 10,569 12,007
Net current assets 585,300 559,506
Total assets less current liabilities 714,953 694,004
Income funds
Restricted
funds
19 2,180 7,692
Unrestricted
funds
Designated
funds:
Reserve fund 150,000 150,000
Management
fund
100,000 100,000
Development
fund
100,000 100,000
Building
and security
fund 60,000
Where most needed in general fund 11,178
20 421,178 350,000
General
unrestricted
funds 291,595 336,312
712,773 686,312
714,953 694,004

Unrestricted Restricted Total Unrestricted Restricted Total
funds funds funds funds
2020 2020 2020 2019 2019 2019
E E E E E E
Donations and gifts 224,626 112,701 337,327 228,226 72,582 300,808
Legacies receivable 90,904 90,904 264,528 264,528
315,530 112,701 428,231 492,754 72,582 565,336

2020 2019
E E
Courses, conferences and tours 6,056 24,687
Product sales and fees 33,656 36,654
39,712 61,341
Analysis by fund
Unrestricted
funds
33,656 36,654
Restricted funds 6,056 24,687
39,712 61,341

Unrestricted Unrestricted
funds funds
2020 2019
E E
FA Investment Israel Bond Growth 102 99
Interest receivable 207 214
309 313

7 Other income Other income
Unrestricted Total
funds
2020
6
2019f
Furlough government grant 4,580
8 Charitable
activities
2020 2019
Staff costs 200,190 176,396
Product costs (adjusted for stock) 19,481 19,910
Courses, conferences and tours 11,568 57,343
Printing, postage and stationery 36,892 37,260
Communication
and contributors
10,573 14,846
Education and promotional events 1,409 17,073
Advocacy 1,855 2,335
Training, Meetings
and
hospitality 621 2,141
282,589 327,304
Grant funding
ofactivities (see note 9)
113,701 76,082
Share of support costs (see note 10) 39,258 40,222
Share of governance costs (see note 10) 16,335 15,693
451,883 459,301
Analysis by fund
Unrestricted
funds
327,614 329,376
Restricted funds 124,269 129,925
451,883 459,301

9 Grants payable
2020f 2019
Grants to institutions:
CFI Jerusalem Projects 67,086 57,176
Non-CFI Projects 45,615 16,406
Other 1,000 2,500
113,701 76,082

Supportcosts
Support Governance Total Support Governance Total
costs
f
costs
f
2020
f
costs
f
costs
f
2019
Depreciation 5,890 5,890 6,045 6,045
Premises costs, head
office and north east
office 19,057 19,057 16,254 16,254
Office equipment,
software and
consumables 6,561 6,561 9,224 9,224
ITand web consultants 5,312 5,312 4,741 4,741
Travelling
and
accommodation 1,769 1,769 3,071 3,071
Miscellaneous 669 669 887 887
Accountancy
fees
10,214 10,214 9,200 9,200
Independent
examination
fees
800 800 1,580 1,580
Bank and finance
charges 4,352 4,352 3,715 3,715
Board expenses 969 969 1,198 1,198
39,258 16,335 55,593 40,222 15,693 55,915
Wpjys~b~egn
Charitable
activities
39,258 16,335 55,593 40,222 15,693 55,915

2020 2019
Number Number
Direct charitable work
Administration
Total 10
Employment costs 2020 2019
6 6
Wages and salaries 185,856 163,589
Social security costs 9,323 8,939
Other pension costs 5,011 3,868
200,190 176,396

Land and Fixtures, Total
buildings fittings and
equipment
6
Cost
At 1 January 2020 191,407 15,646 207,053
Additions 1,943 1,943
At 31 December 2020 191,407 17,589 208,996
Depreciation and impairment
At 1 January 2020 68,224 9,499 77,723
Depreciation charged in the year 3,300 2,590 5,890
At 31 December 2020 71,524 12,089 83,613
Carrying
amount
At 31 December 2020 119,883 5,500 125,383
At 31 December 2019 123,183 6,147 129,330

15 Fixed asset inves tments
Israel Bonds
Cost or valuation
At 1 January 2020 5,168
Valuation
changes
102
Disposals (1,000)
At 31 December 2020 4,270
Carrying
amount
At 31 December 2020 4,270
At 31 December 2019 5,168
16 Inventories
2020
f
2019f
Products for sale 4,601 5,148
Stock represents books, (audio) CD's and (video) DVD's and other related products.
17 Trade and other receivables
2020 2019
Amounts
falling
due within one year: 6
Trade receivables 50
VAT and Gift Aid recoverable 24,961 17,626
Prepayments
and accrued income
3,743 6,030
28,704 23,706
18 Other creditors falling due within one year
2020 2019
Trade payables 1,336 6,707
Accruals and deferred
income
9,233 5,300
10,569 12,007
ul4I
ul00.
Iu004'
tu
Iu
IO
E
O
Fl I CO CI
40
CLI
CL0
QE0
4l
CL
Iu
0
N
C
1
E
0
00
IC
'O
Cl'0
Cl
CL
CtQ
O
0
I
CCI
Ol
CO
LA
Ol
CO
CCI
C
CD
0
4I
C
0
E
)
Ol
0
E0
00
tuulLl
0
OO
I
IA
O
CO
K
ID
C
Iu
Ol
13C
tll
NC0
tu
Cl00
tu0
CO
ul0
N
00
tu
CCI
CD
CO
tu
0'0
u0
Q
0
E
CCI
N00C ID
TI
tu
tu
13
4l
13
C
Cl
II
30
N
'0
tll'00
Cl
CL
4I
CO
IA
CO
O
CCI
CO
LA
Cu
CD
Ol
4lO.
CC4l
E
)
cu tu
Ol K 'E
000
tll0
E0
IA CO
CCI
0
0
UJDZI-Z0
U
tll
Ol
C
ul
0.
E00
ul
luC
Qt
Cu
00
Ill
CIO
LA
4JJI-Z 0
4I0
UJK Cl cu4l
UJ
Vl
UJ0
UJ
4l11
0C
Ci
tu C
UZ Ci 00 IL
C
ICI
ID
QCZ Ci 0 m
UJZI-0I-
M
IUI-0Z
UJ
IE:
UJ
IE:0
'8
u
8
'C
(L
N
C
0
E00C
4I
C
Iu
C
ul
lu00
CO
C
tu
N
0
4l
C
4l
4l
0
U
I—
ul
X

Analysis ofnet as sets between funds sets between funds
Unrestricted Restricted Total Unrestricted Restncted Total
& funds & Designated funds
Designated funds
funds
2020 2020 2020 2019 2019 2019
E E E F E E
Fund balances are represented by:
Property, plant and
equipment 125,383 125,383 129,330 129,330
Investments 4,270 4,270 5,168 5,168
Current assets/
(liabilities) 583,120 2,180 585,300 551,814 7,692 559,506
712,773 2,180 714,953 686,312 7,692 694,004

2020 2019
E E
Within one year 3,000 2,197
Between two and five years 9,750
12,750 2,197

2020 2019
E E
38,567 37,345

Accountancy services
2020 2019
f f
Other related parties 10,214 9,200
10,214 9,200