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 DM Light
BSFishlock
A Oswald
N Ward
AWhittaker-Brown
J Meggison-Hill
JC Morgan
Chair Nicholas Ward
Charity number 1112133
Principal address 16 Park Avenue
Little Paxton
Cambridgeshire
PE196PB
Independent examiner Parry Hancock
Webb House
20 Bridge Road
Park Gate
Southampton
Hampshire
SO31 7GE

Page
Trustees'
report
1-5
Statement
oftrustees'
responsibilities
Independent
examiner's
report
Statement
offinancial
activities
Balance sheet
Notes to the financial statements 10-22

Unrestricted Restricted Total Unrestricted Restricted Total
funds funds funds funds
Notes 2020
f
2020
f
2020
f
2019
f
2019
f
2019
f
~lggfg~fr
Donations
and legacies
Charitable
activities
31,723
48,421
257,589 31,723
306,010
42,573
33,971
165,466 42,573
199,437
Investments 1,435 1,435 8,020 8,020
Total income 81,579 257,589 339,168 84,564 165,466 250,030
~xmIII~re
Raising funds 5 30,262 30,262 35,404 35,404
Charitable
activities
6 25,817 217,632 243,449 12,518 175,276 187,794
Total resources
expended
56,079 217,632 273,711 47,922 175,276 223,198
Net gains/(losses)
investments
on
10
(12,918) (12,918)
Net movement in funds 12,582 39,957 52,539 36,642 (9,810) 26,832
Fund balances
January 2020
at 1 346,287 25,635 371,922 309,645 35,445 345,090
Fund balances at
December 2020
31 358,869 65,592 424,461 346,287 25,635 371,922

2020 2019
Notes f f
Fixed assets
Tangible assets 34 705
Current assets
Debtors 13 2,079 5,156
Investments 14 47,409 60,327
Cash at bank and in hand 380,642 331,737
Creditors: amounts falling due within 430,130 397,220
one year 15 (5,703) (26,003)
Net current assets 424,427 371,217
Total assets less current liabilities 424,461 371,922
Income funds
Restricted
funds
18 65,592 25,635
Unrestricted
funds
358,869 346,287
424,461 371,922

2 Donations Donations and legacies (ContlnuedI
Donations and gifts
Donations 29,209 39,913
GIR aid 2,514 2,660
31,723 42,573
3 Charitable activities
Social Social
change change
programs programs
for for
vulnerable vulnerable
young young
people people
2020 2019
6
Consultancy 48,421 33,971
Grants 257,589 165,466
306,010 199,437
Analysis by fund
Unrestricted
funds
Restricted
funds
48,421
257,589
33,971
165,466
306,010 199,437
Unrestricted Unrestricted
funds funds
2020 2019
f f
Short term investment
Interest receivable
income 1,435 6,134
1,886
1,435 8,020

Raising fun ds
Unrestricted Unrestricted
funds funds
2020 2019
6 6
Fu
isin
d ubi
i
Seeking donations,
grants and legacies
Consultancy
fees
Staging fundraising
events
Travel and subsistence
446
14,400
1,003
164
562
13,569
232
7,278
Advertising
Other fundraising
costs 114
133
131
396
Staff costs 13,333 12,441
Depreciation and impairment 669 795
Fundraising and publicity 30,262 35,404
30,262 35,404

Social Social
change change
programs programs
for for
vulnerable vulnerable
young young
people people
2020 2019
6
Staff costs 50,547 50,508
Travel 8 subsistence 1,086 760
Computer costs 3,795 12,750
Other charitable costs 27,942 63
Funding
Fees for
to Kick 4 Life Trust
charitable
activities
57,562
90,435
49,258
60,364
231,367 173,703
Share of
Share of
support costs (see note 7)
governance
costs (see note 7)
6,229
5,853
8,347
5,744
243,449 187,794
Analysts by fund
Unrestricted
funds
Restricted funds
25,817
217,632
12,518
175,276
243,449 187,794

7 Supportcosts Supportcosts Support Governance 2020 Support Governance 2019
costs costs costs costs
6 6
Staff costs 1,896 1,263 3,159 1,867 1,244 3,111
Travel and subsistence 610 610 2,873 2,873
Insurance 1,038 1,038 878 878
Telecommunications and
website 876 876 1,113 1,113
Medical costs 135 135 1,039 1,039
Print, post and stationery 1,613 1,613 423 423
Sundries 117 117
Bank charges 61 37 37
Accountancy
fees
4,590 4,590 4,500 4,500
6,229 5,853 12,082 8,347 5,744 14,091
Analysed between
Charitable activities 6,229 5,853 12,082 8,347 5,744 14,091
2020 2019
Indepenent examiner's fees 2,040 2,000
Payroll fees 510 500
Other fees 2,040 2,000
Total fees 4,590 4,500

The average monthly
numb
er
ofem
ploy ees
during
the year was:
2020 2019
Number Number
Fundraising, management, support and charitable work
Employment costs 2020
6
2019
f

9 Employees (Continued)
Wages and salaries 57,000 55,158
Social security costs 1,624 2,652
Other pension costs 8,415 8,250
67,039 66,060

Unrestricted Total
funds
2020 2019
E E
Revaluation
ofinvestments
(12,918)
11 Tangible fixed assets
Plant and Computers Total
equipment
E
Cost
At 1 January 2020 1,173 1,828 3,001
Disposals (63) (1,708) (1,771)
At 31 December 2020 1,110 120 1,230
Depreciation
and impairment
At 1 January 2020 932 1,364 2,296
Depreciation
charged
in the year 194 194
Eliminated
in respect ofdisposals
(50) (1,244) (1,294)
At 31 December 2020 1,076 120 1,196
Carrying
amount
At 31 December 2020 34 34
At 31 December 2019 241 464 705
12 Financial
Instruments
2020 2019
E E
Carrying
amount offinancial assets
Instruments
measured
at fair value through profit or loss 47,409 60,327

13 Debtors
2020 2019
Amounts
falling due
within one year: f
Other debtors 988 3,410
Prepayments and accrued income 1,091 1,746
2,079 5,156
14 Current asset investments
2020 2019
f 6
Investments 47,409 60,327
15 Creditors: amounts falling due within one year
2020 2019
Notes 6 f
Other taxation and social security 975 1,240
Deferred income 16 19,235
Other creditors 138 1,028
Accruals and deferred income 4,590 4,500
5,703 26,003
16 Deferred income
2020 2019
f 6
Arising from Grants 19,235

Movement In funds llilovement in funds
Balance at
1 January
2019
incoming
resources
Resources
expended
Balance at
1 January
2020
Incoming
resources
Resources
expended
Balance at
31 December
2020
f f f
Laureus Sport for
Good Foundation 34,636 (34,636) 25 343 (25 343)
Charitable
Trust
25,000 (25,000)
Comic Relief 4,307 33,751 (33,721) 4,337 3,750 (8,087)
King Baudouin
Foundation 31,138 30,172 (51,187) 10,123 48,861 (58,984)
UEFA Foundation 41,907 (30,732) 11,175 40,958 (52,133)
Laureus Sport for
Good Response
Fund 8,787 (4,787) 4,000
Comic Relief
Emergency
Grant
56,250 (56,250)
SOL Foundation 19,235 (9,235) 10,000
streetfootballworld 54,405 (2,813) 51,592
35,445 165,466 (175,276) 25,635 257,589 (217,632) 65,592

19 Analysis ofnet assets Analysis ofnet assets between funds
Unrestricted Restricted Total Unrestricted Restricted Total
funds funds funds funds
2020 2020 2020 2019 2019 2019
6 6 f f
Fund balances at 31
December 2020 are
represented
by:
Tangible assets 34 34 706 706
Current assets/
(liabilities) 358,835 65,592 424,427 345,578 25,638 371,216
358,869 65,592 424,461 346,284 25,638 371,922