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 ofthe Company, its Trustees and Advisers
Trustees' Report 2-10
Independent
Auditors'
Report on the Financial Statements 11-13
Statement ofFinancial Activities 14
Balance Sheet 15-16
Statement ofCash Flows
Notes tothe Financial Statements 18-29

Trustees Julian Blake, Trustee Julian Blake, Trustee
Paresh Solanki, Trustee
Joy Francis, Trustee
Christina
Pribichevich - Zoric, Trustee
Company registered
number 04886768
Charity registered
number 1110263
Registered office 78 Brading Crescent
London
E113RS
Company secretary Julian Blake
Chief executive officer Milica Pesic
Independent auditors Desaur LLP
Chartered
Certified
Accountants
Statutory Auditor
CEME Campus
Marsh Way
Rainham
Essex
RM13 8EU
Bankers Barclay Bank Pic
15Great Portland Street
London
W1W 8QA

Unrestricted Restricted Total Total
funds funds funds funds
2020 2020 2020 2019
Note F
Income from:
Donations
and
legacies 3 200,887 1,115,322 1,316,209 1,716,112
Investments 4 1,690 1,690 2,800
Other income 5 19,912 19,912
Total income 222,489 1,115,322 1,337,811 1,718,912
Expenditure
on:
Raising funds 6 35,319 35,319 28,265
Charitable
activities
513,724 710,587 1,224,311 1,829,832
Total expenditure 549,043 710,587 1,259,630 1,558,097
Net (expenditure)/income (326,554) 404,735 78,181 (139,185)
Transfers
between
funds 14 116272 (116'272)
Net movement in funds (210,282) 288,463 78,181 (139,185)
Reconciliation of funds:
Total funds brought foneard 809,580 55,022 864,602 '(,003,787
Net movement in funds (210,282) 288,463 78,181 (139,'I85)
Total funds carried forward 599,298 343,485 942,783 864,602

2020 2019
Cash flows from operating activities
Net cash used
in operating
activities 519,989 (388,709)
Cash flows from investing activities
Net cash provided
by investing
activities
Cash flows from financing activities
Net cash provided
by financing
activities
Change
in cash and cash
equivalents
in
the Year 519,989 (388,709)
Cash and cash equivalents at the beginning ofthe Year 531,795 920,504
Cash and cash equivalents at the end of the Year 1,051,754 531,795
The notes on pages 18to29form part ofthese financial statements

Unrestricted Restricted Total Total
funds funds funds funds
2020 2020 2020 2019
6 6
Grants 200,887 1,115,322 1,316,208 1,716,112
Total 2019 236,116 1,477,996 1,716,112

Unrestricted Total Total
funds funds funds
2020 2020 2019
5
1,690 1,590 2,800
2,800 2,800

Unrestricted Total Total
funds funds funds
2020
E
2020f 2019
19,912 19,912

Unrestricted Total Total
funds funds funds
2020 2020 2019
5 5
Consultation costs 35,319 35,319 28,265
Total 2019 28,265 28,265

Activities
undertaken Support Total Total
directly costs funds funds
2020 2020 2020 2019
6 5
Training workshops and conferences 920,577 303,734 1,224,311 f,829,832
Total 2019 f,543,905 285,927 1,829,832
Analysis ofdirect costs
Total Total
funds funds
2020 2019f
Project expenses 820,577 1,543,905
Analysis ofsupport costs
Total Total
Activities funds funds
2020 2020 2019
F
Staffcosts 182,740 182,740 f94,525
Depreciation 283 283 377
Audit fees 2,500 2,500 2,250
Rental expense 19,045 16,045 37,953
Consultancy fees 2,167 2,167 18,620
ITCosts 1,848 1,848 11,612
Volunteer expenses 505
Finance costs 2,015 2,015 14,584
Oflice costs 52,973 52,973 45,287
Exchange differences 40,163 40,163 (39,786)
303,734 303,734 285,927
Total 2019 285,927 285,927

2020f 2019
Z
2,500 2,250

Staff costs
2020 2019
6 5
Wages and salaries 162,050 172,086
Social security costs 17,861 19,376
Contribution to defined contribution pension schemes 2,829 3,063
182,740 'I94,525
2020 2019
No. No.
Executive Director and Co-ordinator Director and Co-ordinator
Project Manager
Fundraising and charitable activities
2020 2019
No. No.

Plant and Fixtures and
machinery fittings Total
K 5
Cost orvaluation
At 1 January 2020 2,305 6,283 8,588
At 31 December 2020 2,305 6,283 8,588
Depreciation
At 1 January 2020 1,911 5,547 7,458
Charge for the Year 99 184 283
At 31 December 2020 2,010 5,731 7,741
Net book value
At 31 December 2020 295 552 847
At31December 2019 394 735 1,130
12. Debtors
2020 2019
F
Due within one year
Other debtors 25,004 380,187
25,004 380,187
13. Creditors: Amounts falling due within one year
2020 2019
5 5
Other taxation and social security 6,812 2,734
Other creditors 511 5,853
Accruals and deferred income 127,530 40,124
134,853 48,511

Statemen t of funds - curr ent Year
Balance at
Balance at 1 31
January Transfers December
2020 Income Expenditure in/out 2020
6 K 8
Unrestricted funds
General Funds 809,580 222,489 (549,043) 116,272 599,298
Restricted funds
European Union 68,315 712,805 (163,430) (253,879) 363,911
ICFJ - Infotainment (20,053) 185,354 (206,020) (30,719)
US State Department (4,375) 207,063 (341,137) 138,449
Others 11,135 (842) 10,293
55,022 1,115,322 (710,587) (116,272) 343,485
Total offunds 864,602 1,337,811 (1,259,630) 942,783

Statement offunds - prior Year
Balance at
Balance at 31
1January Transfers December
2019f income
f
Expenditure
rr
inrrout
f
2019
5
Unrestricted
funds
General Funds 983,028 240,916 (655,307) 240,943 809,580
Restricted funds
European
Union
27,866 428,056 (282,227) (105,380) 68,3'i5
ICFJ - Infotainment (20,054) 564,451 (558,392) (6,058) (20,053)
US State Department 1,812 485,489 (352,171) (129,505) (4,375)
Others 11,135 11,135
20,759 1,477,996 (1,202,790) (240,943) 55,022
Total offunds 1,003,787 1,477,996 (1,858,097) 864,602

Summary
offunds - cu
rrent Year
Balance at
Balance at 1 31
January Transfers December
2020
6
Income
6
Expenditure in/out
K
2020f
General funds 809,580 222,489 (549,043) 116,272 599,298
Restricted funds 55,022 1,115,322 (710,68'7) (116,272) 343,485
864,602 1,337,811 (1,259,630) 942,783

Balance at
Balance at 31
1Januar)r Transfers December
2019 Income
f
Expenditure
5
infoul
f
2019
6
General funds 983,028 240,916 (655,307) 240,943 809,580
Restricted funds 20,759 1,477,996 (1,202,790) (240,943) 55,022
1,003,787 1,718,912 (1,858,097) 864,602

Analysis ofnet assets between funds - cur rent period
Unrestricted Restricted Total
funds funds funds
2020f 2020
6
2020
K
Tangible fixed assets 847 847
Current assets 733,303 343,485 1,076,788
Creditors due within one year (134,852) (134,852)
Total 599,298 343,485 942,783

Analysis ofnet assets between funds - prio r period
Unrestricted Restricted Total
funds funds funds
2019f 2019 2019
5
Tangible fixed assets 1,130 1,130
Current assets 856,960 55,022 911,982
Creditors due within one year (48,510) (48,510)
Total 809,580 55,022 864,602

non-cancell abl e
operating
leases as follows:
2020
6
2019
f
Not later than 1 year 18,650
Later than 1 year and not later than 5years 12,433
31,083