OpenCharities

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

2021-03-31-accounts

Pages
Trustees'
Annual
Report
2to 15
Independent
Examiner's
Report
16
Statement
of Financial
Activities
17
Summary
Income and Expenditure
Account 18
Balance Sheet 19
Notes to the Accounts 20to 30
Detailed Statement
of Financial
Activities 31to 33

for the year ended 31March 2021
Unrestricted Restricted
funds funds Total funds Total funds
2021 2021 2021 2020
Notes f f f f
Income and endowments
from:
Donations and legacies 218,956 154,987 373,943 364,135
Charitable activities 3,562 3,562 60,859
Investments 392 392 773
Other 821 821 229
Total 223,731 154,987 378,718 425,996
Expenditure on:
Charitable activities 13,271 122,480 135,751 173,787
Other 227,872 227,872 245,701
Total 241,143 122,480 363,623 419,488
Net gains on investments
Net income 10 (17,412) 32,507 15,095 6,508
Transfers between funds 52,654 (52,654)
Net income
gains/(losses)
before other 35,242 (20,147) 15,095 6,508
Other gains and losses
Net movement
in funds
35,242 (20,147) 15,095 6,508
Reconciliation
offunds:
Total funds brought forward 249,267 94,216 343,483 336,976
Total funds carried forward 16 284,509 74,069 358,578 343,484

2021 2020
f f
Income 378,326 425,223
Interest
and
investment income 392 773
Gross income for the year 378,718 425,996
Expenditure 362,505 418,068
Depreciation and charges for
impairment offixed assets 1,118 1,420
Total expenditure
for the year
363,623 419,488
Net income before tax for the year 15,095 6,508
Net income for the year 15,095 6,508
at 31March 20 21 21 21
Company
No.
05294528 Notes 2021 2020
f f
Fixed assets
Tangible assets 13 1,118 2,236
1,118 2,236
Current assets
Debtors 14 4,316 7,199
Cash at bank and in hand 367,776 350,865
372,092 358,064
Creditors: Amount falling due within one year 15 (14,632) (16,817)
Net current assets 357,460 341,247
Total assets less current liabilities 358,578 343,483
Net assets excluding pension asset or liability 358,578 343,483
Total net assets 358,578 343,483
The funds ofthe charity
Restricted funds 16
Restricted
income
funds 74,069 94,216
74,069 94,216
Unrestricted
funds
16
General funds 174,620 171,595
Designated
funds
109,889 77,672
284,509 249,267
Reserves 16
Total funds 358,578 343,483

Fund accou Fund accou nting
Unrestricted funds These are available for use at the discretion ofthe trustees
in furtherance
ofthe
general objects ofthe charity.
Designated funds These are unrestricted
funds earmarked
by the trustees
for particular
purposes.
Revaluation funds These are unrestricted
funds which include a revaluation
reserve representing
the restatement
ofinvestment
assets at their market values.
Restricted funds These are available for use subject to restrictions
imposed
by the donor
or
through
terms of an appeal.
Income
Recognition of Income is included
in the Statement of Financial Activities
(SoFA) when
the
income charity becomes entitled to, and virtually
certain to receive, the income
and the
amount ofthe income can be measured
with sufficient
reliability.
Income with related Where income has related expenditure
the income and
related expenditure is
expenditure reported
gross in the SoFA.
Donations and Voluntary
income received
by way of grants, donations
and gifts is included in
legacies the the SoFA when
receivable
and
only when the Charity has unconditional
entitlement
to the income.
Tax reclaims on Income from tax reclaims
is included
in the SoFA at the
same time as the
donations and gifts gift/donation
to which
it relates.
Donated services These are only included
in income (with an equivalent
amount
in expenditure)
and facilities where the benefit to the Charity
is reasonably
quantifiable,
measurable
and
material,
Volunteer help The value of any volunteer
help received
is not included
in the accounts.
Investment income This is included
in the accounts when receivable.
Gains/(losses)
on
This includes
any gain or loss resulting
from revaluing
investments
to market
revaluation offixed value at the end ofthe year.
assets
Gains/(losses)
on
This includes
any gain or loss on the sale of investments.
investment assets

3
Statement of Financial Activities
- pri
or year
Unrestricted Restricted Total
funds funds funds
2020 2020 2020
Income and endowments
from:
Donations
and legacies
Charitable
activities
Investments
Other
215,000
60,859
773
229
149,135 364,135
60,859
773
229
Total 276,861 149,135 425,996
Expenditure
on:
Charitable
activities
Other
100,192
245,701
73,595 173,787
245,701
Total 345,893 73,595 419,488
Net income
Transfers between
funds
(69,032)
39,960
75,540
{39,960)
6,508
Net income before other
gains/(losses) (29,072) 35,580 6,508
Other gains and losses:
Net movement
in funds
Reconciliation
offunds:
(29,072) 35,580 6,508
Total funds brought
forward
Total funds carried forward
278,340
249,268
58,636
94,216
336,976
343,484

Income from donatio ns
and le
gacies
Unrestricted Restricted Total Total
2021 2020
Arts Council England NPO 218,956 218,956 215,000
Dance Well - Linbury
Trust / City Bridge Trust
65,470 65,470 65,285
ROAR —John Lyon's
Charity / BBCChildren ln 30,000 30,000 30,500
Need
NLHF 39,480 39,480 49,350
Move Well - Ageing
Better ln Camden
3,104 3,104 2,500
Dancing Brain - UCL 8,000 8,000 1,500
Pravaas
-Without
Walls
8,933 8,933
218,956 154,987 373,943 364,135

5 Income fr om charitable
activities
Unrestricted Total Total
2021 2020
Dance development 445 445 60,859
Education and
community 3,117 3,117
3,562 3,562 60,859
6 Income from investments
Unrestricted Total Total
2021 2020
Bank interest 392 392 773
392 392 773
7 Other income
Unrestricted Total Total
2021 2020
Donations 821 821 229
821 821 229

Not es to the Accounts
8 Expenditure
on charitable
activities
Unrestricted Restricted Total Total
2021 2020
Expenditure
on charitable
activities
Dance development 1,648 15,207 16,855 77,747
Education
and
community 11,623 107,273 118,896 95,680
Governance
costs
Trustees'
meeting costs
360
13,271 122,480 135,751 173,787
9 Other expenditure
Unrestricted Total Total
2021 2020
Advertising
and
corporate fundraising
3,471 3,471 4,375
Employee costs 177,768 177,768 192,783
Motor and travel costs 1,454 1,454 6,314
Premises costs 24,531 24,531 23,825
Amortisation,
depreciation,
impairment,
profit/loss
1,118 1,118 1,420
on disposal of fixed
assets
General
administrative
costs 13,054 13,054 15,034
Legal and professional
costs
6,476 6,476 1,950
227,872 227,872 245,701
10 Net income before transfers
2021 2020
This is stated after charging: f f
Depreciation
ofowned fixed
assets 1,118 1,420
In de pe ndent Examiner's fee 1,950 1,950

Staff costs
Salaries and wages 150,626 139,850
Social security costs 11,056 9,984
Pension costs 7,837 5,315
169,519 155,149
The average monthly
number offull time
equivalent
employees
during
the year was as f ollows:
2021 2020
Number Number
Direct charitable
activities
Fundraising
Management and
administration
Tangible fixed assets
Cost or revaluation
At 1April 2020 75,802 75,802
At 31March 2021 75,802 75,802
Depreciation and
impairment
At 1April 2020 73,566 73,566
Depreciation
the year
charge for 1,118 1,118
At 31March 2021 74,684 74,684
Net book values
At 31March 2021 1,118 1,118
At 31March 2020 2,236 2,236

14 Debtors
2021 2020
f
Trade debtors 1,795 2,340
Other debtors 9 1,925
Prepayments and accrued income 2,512 2,934
4,316 7,199
15 Creditors:
amounts
falling due within one
year
2021 2020
f f
Trade creditors 2,141 8,067
Other taxes and social security 4,270 4,425
Other creditors 1,078 (589)
Accruals and deferred income 7,143 4,914
14,632 16,817

Movement
in fund
s
Incoming
resources At 31
Resources Gross
At 1April (including
other
expended transfers March
2021
2020 gains/losses)
f
Restricted funds:
Restricted income funds:
Dance Well
—Linbury
Trust / City Bridge Trust 30,000 65,470 (39,183) (26,287) 30,000
ROAR - John Lyon's
Charity / BBCChildren ln
Need 25,636 30,000 (19,685) (10,315) 25,636
D'Oyle Carte/SEN 958 (825) (133)
National
Lottery Heritage
Fund 33,871 39,480 (60,766) (12,585)
Move Well - Ageing
Better In Camden 2,251 3,104 (2,021) (3,334)
Dancing
Brain
—UCL
1,500 8,000 9,500
Pravaas
-Without
Walls 8,933 8,933
Total 94,216 154,987 (122,480) (52,654) 74,069
Unrestricted
funds:
General funds 171,595 223,731 (241,143) 20,437 174,620
Designated
funds:
Strategic Development 17,278 217 17,495
Dance Production 34,527 20,000 54,527
Artist and Artform
Development 19,620 19,620
Community
and
Education 6,247 12,000 18,247
Total 77,672 32,217 109,889
Revaluation
Reserves:
Total funds 343,483 378,718 (363,623) 358,578

17 Analysis ofne t assets between
funds
Unrestricted Restricted
funds funds Total
f
Fixed assets 1,118 1,118
Net current assets 283,391 74,069 357,460
284,509 74,069 358,578
18 Reconciliation ofnet debt
At 31
At 1April Cash March
2020 flows 2021
f f f
Cash and cash equivalents 350,865 16,911 367,776
350,865 16,911 367,776
Net debt 350,865 16,911 367,776

Annual
co
mmitments
under non-ca
ncellable
operating
leases are as f ollows:
2021 2021 2020 2020
Land and Land and
Other Other
buildings buildings
f f
Operating leases with expiry
date:
Over five years 24,531 23,825
24,531 23,825

Pension commitment s
2021 2020
f f
The pension cost charge to the
company amounted to: 7,837 5,315

Unrestricted Restricted
funds funds Total funds Total funds
2021 2021 2021 2020
E E E f.
Income and endowments from:
Donations
and legacies
Arts Council
England
NPO 218,956 218,956 215,000
Dance Well
—Linbury
Bridge Trust
Trust / City 65,470 65,470 65,285
ROAR - John Lyon's
Children
In Need
Charity / BBC 30,000 30,000 30,500
NLHF 39,480 39,480 49,350
Move Well —Ageing
Camden
Better In 3,104 3,104 2,500
Dancing Brain
—UCL
8,000 8,000 1,500
Pravaas
—Without
Walls 8,933 8,933
218,956 154,987 373,943 364,135
Charitable
activities
Dance development 445 445 60,859
Education
and community
3,117 3,117
3,562 3,562 60,859
Investments
Bank interest 392 392 773
392 392 773
Other
Donations 821 821 229
821 821 229
Total income and endowments 223,731 154,987 378,718 425,996
Expenditure
on:
Charitable
activities
Dance development 1,648 15,207 16,855 77,747
Education
and community
11,623 107,273 118,896 95,680
13,271 122,480 135,751 173,427
Governance
costs
Trustees'
meeting
costs 360
360
Total ofexpenditure
activities
on charitable 13,271 122,480 135,751 173,787
Other expenditure
Advertising
and corporate
fundra ising
3,471 3,471 4,375
3,471 3,471 4,375
Employee costs

Detailed Statement of Detailed Statement of Financia I Activities
Salaries/wages 150,626 150,626 139,850
Employer's
NIC
11,056 11,056 9,984
Pension costs 7,837 7,837 5,315
Staff recruitment 1,116 1,116 1,841
Staff training 543 543 976
Staff welfare 1,996 1,996 2,129
Freelance staff 4,594 4,594 32,688
177,768 177,768 192,783
Motor and travel costs
Travel and subsistence 1,454 1,454 6,314
1,454 1,454 6,314
Premises costs
Rent 22,560 22,560 21,240
Rates 1,971 1,971 1,826
Premises cleaning 759
24,531 24,531 23,825
General administrative costs,
including
depreciation
and
amortisation
Depreciation
of
1,118 1,118 1,420
Bad debts 1
Bank charges 546 546 626
Equipment
repairs
and 209
maintenance
Genera
I insurances
2,723 2,723 3,627
Information
and publications
118
Postage and couriers 16
Software,
ITsupport
costs
and related 6,729 6,729 5,911
Stationery
and printing
92 1,015
Sundry expenses 1,436 1,436 1,208
Telephone,
fax and broadband
1,512 1,512 2,223
14,172 14,172 16,454
Legal and professional costs
Audit/Independent
fees
examination 1,950 1,950 1,950
Other legal and professional
costs
4,526 4,526
6,476 6,476 1,950
Total ofexpenditure ofother costs 227,872 227,872 245,701
Total expenditure 241,143 122,480 363,623 419,488
Net gains on investments
(17,412) 32,507 15,095 6,508
Transfers between funds 52,654 (52,654)
Net income before
gains/(losses)
other 35,242 (20,147) 15,095 6,508
Other Gains
Net movement
in funds
35,242 (20,147) 15,095 6,508
Reconciliation
offunds:
Total funds brought forward 249,267 94,216 343,483 336,976
Total funds carried forward 284,509 74,069 358,578 343,484