| Page | |||
|---|---|---|---|
| Report of | the Trustees | 3 —7 | |
| Report of | the Independent | Auditors | 8-10 |
| Statement | of Financial Activities | ||
| Balance Sheet | 12 | ||
| Cash Flow | 13 | ||
| Notes to the Financial Statements | 14-22 |
| Ch CI |
Lll C IL Ia0 |
LU | Ch I CO m ID |
th Lh «t ID |
LO F |
Q r |
ID I/I ID F mLO |
ID I/I ID F mLO |
LD m 00 |
rfl FC «t Ca LO |
00 CaQ r O |
lh ID IO lh Ol rtl ID |
|||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| '0 Ol 'L L Ol |
ltl 0C IQ |
00 Q m r |
00 CCI Ih CI rh |
m CI m f«O 00 |
m CI FaO 00 |
Ch ~t ID Ol |
Ol ID CFI «t |
m LD ID |
Ul OI Ctl CO |
||||||||||||||||||
| '0 | «I L |
Ol r CO |
Lh r I/I |
O f« r |
m 'IDO |
«t | 0 | ||||||||||||||||||||
| m LO |
O f« |
ID | r Ul |
Q | Ul fa |
||||||||||||||||||||||
| C0 | |||||||||||||||||||||||||||
| O FLIO |
«I C |
III | CO ca |
I/I o |
LD I 00 |
CO | CO ID |
ID f« |
O Q |
«t Ch m |
Ih | Ih rh |
Lh Ua |
C3 | |||||||||||||
| LL Ia |
fh | r | CI | ID CI Ifl |
|||||||||||||||||||||||
| 0 | 00 | Ca | 00 | LO | ID | ||||||||||||||||||||||
| Ol | III 0 |
Ul «t |
Ih | O r FLI |
O FLI |
I/I Lh Ol |
Ih FLI FLI |
||||||||||||||||||||
| U. | ID | Lh | Ol 00 |
CFI 00 |
Ctl | OlO | |||||||||||||||||||||
| ttl | ID | ||||||||||||||||||||||||||
| Ol IL |
ID | ID | |||||||||||||||||||||||||
| al C OlIC0 |
Lh 10L IL |
LU | IXI CO F fa |
I/I ID Q «I' WLh tfl ID f« |
«t fa m |
00 Ch |
M Ih m |
4L'I F Lh |
Ch«t FLI Ol Ih |
Lh Ca Ct f« f« |
Ul m IXI fa aa |
O M Ih fa |
Ih CO O Lh |
||||||||||||||
| C0 | |||||||||||||||||||||||||||
| Ia | |||||||||||||||||||||||||||
| LIa0.0 | |||||||||||||||||||||||||||
| Ol02 | aaC C |
||||||||||||||||||||||||||
| L0 | |||||||||||||||||||||||||||
| LJ | |||||||||||||||||||||||||||
| E | |||||||||||||||||||||||||||
| «'0 | |||||||||||||||||||||||||||
| OJ | |||||||||||||||||||||||||||
| taI | |||||||||||||||||||||||||||
| OJC | |||||||||||||||||||||||||||
| OJaa | Ol | ||||||||||||||||||||||||||
| IU Ia |
E Ol |
||||||||||||||||||||||||||
| 0 | Itl | ||||||||||||||||||||||||||
| OJ0C OJ |
IJ | ||||||||||||||||||||||||||
| rt F«iO r«I |
Ol | OL JC Ol OIu |
taC LC al |
||||||||||||||||||||||||
| Ol | |||||||||||||||||||||||||||
| Lh | 0 | ||||||||||||||||||||||||||
| 'v ') u r FOr OL 0 r e e IO I/I |
~ Ee Cie FFI ~ r Iar I5 e e 40 |
10C 0 Ol ta alC 4Iaa E0«Ol ltl E IJ 0 I uC 0 IJI0 C I OJ 0 E 00$ u 2 C C |
i3 E 0 « + C IO 00 c OJ 0 |
4l Zlta u E o g tll Ol IJ 0 IJJ Ol L 00 c E uC |
4I E0uL Ia 0 I |
0 2 LU X lu |
Ltl C v- aa C Ia OI C aa 0 Ih trl 0 V |
C Q 0 E 0 10 IO 00 C la C |
0u Vl al fa 0 Ja 'al nl v'C ta Ol J=C V V |
Itl u Ol uC Ia L aJ 0 LJ |
Ol 0 I. Ol la 0 |
Ul IL' ID 2 |
Ol alta 0 IJI C 00 XF Itt 0 |
La 5 N ra c C E OJJl c o 0 |
0 Z Z Z IU 0 Z |
Ih '0 Cl u Z ta 0 J- 20 0 VC Z «- p — V uIa I- |
0 C: IL p 0 CO V 0 LL ta'. I |
OJ la Iau 0 00 C E0IJC Ol 0 Xlia Ol |
0 Ia0. E 0 f« f«0 '«F OJaa ta0. C0 L«al 0C Ol |
| 2020 | 2019 | |||
|---|---|---|---|---|
| Total Funds | Total Funds | |||
| Notes | f | f | ||
| FIXEDASSETS | 51,875 | |||
| CURRENT ASSETS | ||||
| Debtors falling due within one year | 12 | 69,840 | 76,260 | |
| Cash at bank | 7,412,939 | 7,079,239 | ||
| 7,482,779 | 7,155,499 | |||
| CREDITORS | ||||
| Amounts falling due within one year |
13 | (874,554) | (759,834) | |
| NET CURRENT ASSETS | 6,608,225 | 6,395,665 | ||
| TOTAL ASSETS | 6,660,100 | 6,395,665 | ||
| FUNDS OF THE CHARITY | 15,16 | |||
| Unrestricted funds —General |
Fund | 50,875 | 275,710 | |
| Restricted funds —Client Funds | 6,609,225 | 6,119,955 | ||
| TOTAL CHARITY FUNDS | 6,660,100 | 6,395,665 |
| 2020 | 2019 | ||||||
|---|---|---|---|---|---|---|---|
| f | f | ||||||
| CASH FLOWS FROM OPERATING ACTIVITIES | |||||||
| Net Income for the year, as | per the Statement | of Financial | Activities | 264,435 | (681,423) | ||
| Adjustment for: |
|||||||
| Increase/(Decrease) in creditors |
114,720 | 176,405 | |||||
| (Increase)/Decrease in debtors |
6,420 | 16,721 | |||||
| Acquisition oftangible assets |
(51,875) | ||||||
| 333,700 | (488,297) | ||||||
| Cash and Cash Equivalents | at the beginning | of the reporting | period | 7,079,239 | 7,567,536 | ||
| Cash and Cash Equivalents | at the end ofthe reporting | period | 7,412,939 | 7,079,239 |
| 2020 | 2019 | ||||||
|---|---|---|---|---|---|---|---|
| f | f | ||||||
| Deposit account interest | 27,878 | 63,879 | |||||
| 3. INCOMING |
RESOURCES FROM CHARITABLE | ACTIVITIES | |||||
| Unrestricted | Restricted | Total | Total | ||||
| Funds | Funds | 2020 | 2019 | ||||
| f | f | f | f | ||||
| Fees | 234,536 | 234,536 | 242,508 | ||||
| Contributions | to Educational | Grants | |||||
| Programme | 30,925 | 30,925 | 78,067 | ||||
| Government | grant | from CJRS | 31,075 | 31,075 | |||
| Tax efficient giving | from donors —gift aided | 8,446,415 | 8,446,415 | 7,305,884 | |||
| donations | |||||||
| 296,536 | 8,446,415 | 8,742,951 | 7,626,459 | ||||
| 4. FUNDRAISING |
AND PROMOTION | ||||||
| 2020 | 2019 | ||||||
| f | f | ||||||
| Staff costs | |||||||
| Advertising | 11,968 | 16,720 | |||||
| 11,968 | 16,720 |
| Unrestricted | Unrestricted | Restricted | Restricted | Total | Total | |||||
|---|---|---|---|---|---|---|---|---|---|---|
| Funds | Funds | 2020 | 2019 | |||||||
| f | f | f | f | |||||||
| Donations to UK and | other charities | 7,957,145 | 7,957,145 | 7,802,303 | ||||||
| Educational | Grants | Programme | —staff costs | 60,516 | 60,516 | 59,027 | ||||
| Educational | Grants | Programme | —non-staff | 33,840 | 33,840 | 38,824 | ||||
| costs | ||||||||||
| Educational | Grants | Programme | —grants to | 249,978 | 249,978 | 264,000 | ||||
| schools | ||||||||||
| 344,334 | 344,334 | 361,851 | ||||||||
| Support costs | 187,247 | 187,247 | 185,212 | |||||||
| 531,581 | 7,957,145 | 8,488,726 | 8,349,366 | |||||||
| During the year to 31December | 2020 three members | of staff were | allocated | part-time to the | Education | |||||
| Grants Programme (2019:three). |
||||||||||
| 6. SUPPORT |
COSTS | |||||||||
| An analysis ofthe major support | costs in Note 5 is | as follows: | ||||||||
| 2020 | 2019 | |||||||||
| f | f | |||||||||
| Staff costs | 146,704 | 139,469 | ||||||||
| Other administration | costs | 40,543 | 45,743 | |||||||
| 187,247 | 185,212 | |||||||||
| 7. NET INCOMING |
RESOURCES | |||||||||
| Net Incoming | Resources are stated after charging: | |||||||||
| 2020 | 2019 | |||||||||
| f | f | |||||||||
| Depreciation | ||||||||||
| Auditors' remuneration |
5,700 | 5,649 | ||||||||
| 8. TRUSTEES' REMUNERATION |
AND BENEFITS |
| . STAFF C |
OSTS | ||
|---|---|---|---|
| 2020 | 2019 | ||
| f | E | ||
| Salaries | 182,624 | 174,414 | |
| Social security costs | 17,535 | 17,429 | |
| Pension costs | 7,061 | 6,653 | |
| 207,220 | 198,496 | ||
| The above | costs are split as follows: | ||
| 2020 | 2019 | ||
| f | f | ||
| Educational | Grants Programme | 60,516 | 59,027 |
| Support Costs | 146,704 | 139,469 | |
| 207,220 | 198,496 |
| for the Year Ended | 3 | 1 | December 2020- continued | ||
|---|---|---|---|---|---|
| 11. FIXEDASSETS | |||||
| Computer | |||||
| Systems | |||||
| f | |||||
| COST | |||||
| Additions during the year |
51,875 | ||||
| DEPRECIATION | |||||
| At 1January 2020 and 31December 2020 | |||||
| NET BOOK VALUE | |||||
| At 31December 2020 | 51,875 | ||||
| At 31December 2019 | |||||
| 12. DEBTORS:AMOUNTS | FALLING DUE WITHIN ONE YEAR | ||||
| 2020 | 2019 | ||||
| f | f | ||||
| Amounts owed by associated |
undertakings | 40,114 | 21,988 | ||
| Other debtors | 29,726 | 54,272 | |||
| 69,840 | 76,260 | ||||
| 13. CREDITORS: AMOUNTS | FALLING DUE WITHIN ONE YEAR | ||||
| 2020 | 2019 | ||||
| f | f | ||||
| Trade creditors and accruals | 227,691 | 286,593 | |||
| Amounts owed to associated |
undertakings | 646,863 | 473,241 | ||
| 874,554 | 759,834 |
| 2020 | 2019 | ||||
|---|---|---|---|---|---|
| f | f | ||||
| Financial | assets measured | at | fair value through | ||
| income | and expenditure | 7,482,779 | 7,155,499 | ||
| Financial | liabilities measured |
at fair value through | |||
| income | and expenditure | 874,554 | 759,834 |
| Unrestricted | Restncted | Total | Total | |||||
|---|---|---|---|---|---|---|---|---|
| Funds | Funds | 2020 | 2019 | |||||
| f | f | f | f | |||||
| Fixed assets | 51,875 | 51,875 | ||||||
| Current assets | 821,638 | 6,661,148 | 7,482,779 | 7,155,499 | ||||
| Current liabilities |
(822,638) | (51,916) | (874,554) | (759,834) | ||||
| 50,875 | 6,609,225 | 6,660,100 | 6,395,665 | |||||
| 6. MOVEMENT | IN FUNDS | |||||||
| Movement | ||||||||
| 2019 | in Funds | 2020 | ||||||
| f | f | f | ||||||
| Unrestricted | funds —General | Fund | 275,710 | (224,835) | 50,875 | |||
| Restricted funds | —Client | Funds | 6,119,955 | 489,270 | 6,609,225 | |||
| Total Funds | 6,395,665 | 264,435 | 6,660,100 | |||||
| et movement | in | funds, | included | in the above, are as follows: | ||||
| Incoming | Resources | Movement | ||||||
| resources | expended | in Funds | ||||||
| f | f | |||||||
| Unrestricted | funds —General | Fund | 293,339 | (518,174) | (224,835) | |||
| Restricted funds | —Client | Funds | 8,446,415 | (7,957,145) | 489,270 | |||
| Total Funds | 8,739,754 | (8,475,319) | 264,435 |