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
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

r
m
'IDO
«t 0
m
LO
O
ID r
Ul
Q Ul
fa
C0
O
FLIO
«I
C
III CO
ca
I/I
o
LD
I
00
CO CO
ID
ID
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
«t
fa
m
00
Ch
M
Ih
m
4L'I
F
Lh
Ch«t
FLI
Ol
Ih
Lh
Ca
Ct

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«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