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

Page
Trustees'
annual
report (incorporating
the
director's report)
Independent
auditor's
report to the members
Statement
offinancial
activities (including income and
expenditure
account)
13
Statement offinancial position 14
Statement ofcash flows 15
Notes to the financial statements 16
The following
pages
do not form part ofthe financial statements
Detailed statement offinancial activities 26
Notes to the detailed statement offinancial activities 27

Front Line Domestic Abuse Crisis and Resettlement
Support -
Women
1063
Children
164
Education,
Empowerment
and Wellbeing - accessed by
Women
450
Front Line Domestic Abuse Crisis and Resettlement
Support -
Women
1063
Children
164
Education,
Empowerment
and Wellbeing - accessed by
Women
450
Front Line Domestic Abuse Crisis and Resettlement
Support -
Women
1063
Children
164
Education,
Empowerment
and Wellbeing - accessed by
Women
450
No Recourse to Public Funds specialist support - accessed by
Women 162
Children 58
Prevention -accessed by
Women 345
Professionals 62

2021 2020
Unrestricted Restricted
Note funds funds Total funds
f
Total funds
E
Income and endowments
Donations
and legacies
5 25,101 441,082 466,183 373,462
Total income 25,101 441,082 466,183 373,462
Expenditure
Expenditure
on charitable
actMties 6,7 405,468 405,468 362,118
Total expenditure 405,468 405,468 362,118
Net income and net movement in funds 25,101 35,614 60,715 11,344
Reconciliation
offunds
Total funds brought forward 324,669 324,669 313,325
Total funds carried forward 349,770 35,614 385,384 324,669

31 March 2021
2021 2020
Note
Current assets
Debtors 12 53,651
Cash at bank and in hand 452,888 317,021
452,888 370,672
Creditors: amounts falling due within one year 13 67,504 46,003
Net current assets 385,384 324,669
Total assets less current liabilities 385,384 324,669
Net assets 385,384 324,669
Funds ofthe charity
Restricted funds 35,614
Unrestricted
funds
349,770 324,669
Total charity funds 15 385,384 324,669

2021 2020
F
Cash Rows from operating activities
Net income 60,715 11,344
Adjustments
for:
Accrued expenses/(income) 40,092 (27,410)
Changesin:
Trade and other debtors 53,651 (37,492)
Trade and other creditors (18,591) 19,738
Cash generated from operations 135,867 (33,820)
Net cash from/(used
in) operating
activities 135,867 (33,820)
Net Increase/(decrease) in cash and cash equivalents 135,867 (33,820)
Cash and cash equivalents at beginning ofyear 317,021 350,841
Cash and cash equivalents at end ofyear 452,888 317,021

Unrestricted Restricted Total Funds
Funds
f
Funds
f
2021
Grants
Catalyst,
Lynsdale, T Rowe
Price and Winston
Churchill 3,500 8,277 11,777
City Bridge Trust 25,002 25,002
National
Lottery Covid Fund
41,696 41,696
MOJ Covid fund 19,400 19,400
Tate 8 Lyle Sugars
Tampox tax fund 14,908 14,908
Heinz, Anna &Carol Krock Foundation
National
Lottery Community
Funds 99,728 99,728
Garfield Weston Foundation 15,000 15,000
London Waves 1 - 3 61,750 61,750
BBCChildren
In Need
54,012 54,012
MOPAC 17,500 17,500
Comic Relief 36,817 36,817
The Salway Fund
The Tudor Trust 37,000 37,000
Comic Relief Resilience 24,992 24,992
London Borough ofRedbridge
London Borough of Newham
25,101 441,082 466,183
Unrestricted Restricted Total Funds
Funds Funds 2020
f.
Donations
Fundraising
and donations
8,801 8,801

Unrestricted Restricted Total Funds
Funds Funds 2020
F F f
Grants
Catalyst, Lynsdale, T Rowe Price and Winston
Churchill
City Bridge Trust
National Lottery Covid Fund
MOJ Covid fund
Tate &Lyle Sugars 2,200 2,200
Tampox tax fund 10,000 10,000
Heinz, Anna &Carol Krock Foundation 5,300 5,300
National Lottery Community Funds 105,444 105,444
Garfield Weston Foundation
London Waves
1 - 3
BBCChildren
In Need
37,492 37,492
MOPAC 25,000 25,000
Comic Relief 49,392 49,392
The Satway Fund 5,000 5,000
The Tudor Trust 35,000 35,000
Comic Relief Resilience
London Borough ofRedbridge 22,003 22,003
London Borough of Newham 67,830 67,830
86,931 286,531 373,462
Expenditure
on charitable
actlvNes by fund type
Unrestricted Restricted TotaIFunds
Funds
E
Funds
f
2021
f
Women and crises Services 115,360 115,360
Children Services 45,547 45,547
Education
and Empowerment
Services 133,565 133,565
Support costs 110,996 110,996
405,468 405,468
Unrestncted Restricted Total Funds
Funds Funds 2020
Women and crises Services 61,859 215,036 276,895
Children Services 4,000 59,495 63,495
Education
and Empowerment
Services 5,000 12,000 17,000
Support costs 4,728 4,728
75,587 286,531 362,118

Grant funding Support Total funds Total fund
ofactivies costs 2021 2020
F
Women and crises Services 115,360 115,360 276,895
Children
Services
45,547 45,547 63,495
Education and Empowerment Services 133,565 133,565 17,000
Governance costs 110,996 110,996 4,728
294,472 110,996 405,468 362,118
Auditors
remuneration
2021 2020
Fees payable for the audit of the financial statements 1,800 1,800
Staffcosts

11. None oft
Tangible
he trustee
paid any remunerations
during the
fixed assets
year.
Equipment Total
f
Cost
At 1 April 2020 and 31 March 2021 7,642 7,642
Depreciation
At 1April 2020 and 31 March 2021 7,642 7,642
Carrying amount
At 31March 2021
At 31 March 2020
12. Debtors
2021 2020
R
Debtors 53,651

2021
f
2020
f
Accruals and deferred income 56,800 16,708
Social security and other taxes 3,543 770
Other creditors 7,161 28,525
67,504 46,003

At
At 31March 20
1 April 2020
f
Income Expendituref Transfers
f
f 21
General funds 74,669 25,101 (20,000) 79,770
Designated Fund 250,000 20,000 270,000
324,669 25,101 349,770
At
At 31 March 20
1 April 2019
f
Income Expendituref Transfers
f
f 20
General funds 113,325 86,931 (75,587) (50,000) 74,669
Designated Fund 200,000 50,000 250,000
313,325 86,931 (75,587) 324,669
Restricted funds
At
At 31March 20
1 April 2020
f
Income Expendituref Transfers f 21
Restricted Funds 441,082 (405,468) 35,614
At
At 31 March 20
1 April 2019
f
Income
f
Expenditure
f
Transfers
f
f 20
Restricted Funds 286,531 (286,531)

16. Analysis of net as se ts between funds
Unrestricted Restricted Total Funds
Funds Funds
f
2021
Current assets 349,773 103,115 452,888
Creditors less than 1 year (67,504) (67,504)
Net assets 349,773 35,611 385,384
Unrestricted Restricted Total Funds
Funds Funds 2020
P F
Current assets 370,672 370,672
Creditors less than 1 year (46,003) (46,003)
Net assets 324,669 324,669
17. Analysis ofchanges in net debt
At
At 1 Apr 2020 Cash flows 31 Mar 2021
f
Cash at bank and in hand 317,021 135,867 452,888

2021 2020
R F
Income and endowments
Donations
and legacies
Fundraising
and donations
6,601 8,801
Catalyst,
I ynsdale, TRowe
Price and Winston Churchill 11777
City Bridge Trust 25,002
National
Lottery Covid
Fund 41,696
MOJ Covid fund 19,400
Tate 8 Lyle Sugars 2,200
Tampox tax fund 14,908 10,000
Heinz, Anna &Carol Krock Foundatio 5,300
National
Lottery Community
Funds 99,728 105,444
Garfield Weston Foundation 15,000
London Waves 1 - 3 61,750
BBCChildren
In Need
54,012 37,492
MOPAC 17,500 25,000
Comic Relief 36,817 49,392
The Satway Fund 5,000
The Tudor Trust 37,000 35,000
Comic Relief Resilience 24,992
London Borough ofRedbridge 22,003
London Borough of Newham 67,830
466,183 373,462
Total income 466,183 373,462
Expenditure
Expenditure
on charitable
activities
Wages and salaries 175,098 205,503
Employer's
NIC
11,976 17,457
Pension costs 1,440 4,624
Legal and professional fees 1,800 1,800
Other office costs 215,154 132,734
405,468 362,118
Total expenditure 405,468 362,118
Net income 60,715 11,344

Year ended 31 March 20 21
2021 2020
Expenditure
on charitable
activities
Women and crises Services
Grant funding actlvitles
Wages/salaries 77,960 127,653
Employer's
NIC
5,516 12,849
Pension costs 1,440 4,624
Other ofhce costs 30,444 131,769
115,360 276,895
Children Services
Grant funding activities
Wages/salaries 37,985 58,981
Employer's
NIC
3,204 3,684
Other office costs 4,358 830
45,547 63,495
Education
and Empowerment
Services
Grant funding activities
Wages/salaries 27,000 16,265
EmpioyeVs
NIC
1,828 600
Other office costs 104,737 135
133,565 17,000
Governance costs
CEO's salary (5%) 32,153 2,604
Governance
costs - employer's
NIC 1,428 324
Governance
costs - audit fees
1,800 1,800
Governance
costs - other office
costs 75,615
110,996 4,728
Expenditure
on charitable
activities 405,468 362,118