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
Reference and administrative details ofthe charity, its Trustees and advisers
Trustees'
report
3-7
Independent
examiner's
report
8-9
Statement offinancial activities 10
Balance sheet 11-12
Statement ofcash flows
Notes to the financial statements 14-30
The following
pages do not form
part ofthe statutory financial statements:

REFERENCE AND ADMINISTRATIVE DETAILS OF THE CHARITY, ITSTRUSTEES AND ADVISERS DETAILS OF THE CHARITY, ITSTRUSTEES AND ADVISERS DETAILS OF THE CHARITY, ITSTRUSTEES AND ADVISERS DETAILS OF THE CHARITY, ITSTRUSTEES AND ADVISERS DETAILS OF THE CHARITY, ITSTRUSTEES AND ADVISERS
FOR THE YEAR ENDED 31 MARCH 2021
Trustees Susan Margrethe Collins, Chair
Susan Bridget Ellenby
Jonathan
Evans
Quailyn
Gayadeen
Oliver Harrison
lmke Herholdt (resigned 5August 2020)
Naomi Kellman
Julian White
Philippa
lsobel
Buchanan (appointed 17 August 2020)
Company
registered
number 05706817
Charity registered
number 1116027
Registered office 51 Millbrook Road
London
SW9 7JD
General Manager Ms Naomi Howgate
Accountants Maxwell 8 Co
Registered
Accountants
and Registered Auditors
9Abbey Business Park
Monks Walk
Farnham
Surrey
GU9 8HT
Bankers CAF Bank
25 Kings
Hill Avenue
West Mailing
Kent
ME194JQ

r
Unrestricted Restricted Total Total
funds funds funds ful1ds
2021 2021 2021 2020
Note
Income from:
Donations
and
Riding fees and
Investments
grants
other income
484,121
15,590
162
116,217 600,338
15,590
162
419,920
61,894
376
Total income 499,873 116,217 616,090 482, 'l90
Expenditure
on:
Raising funds
9,982
Charitable
activities:
Riding stables
Governance
180,314
13,649
161,588 341,902
13,649
382,881
9,418
Other charitable
activities
(166) (166)
Total expenditure 193„797 161,588 355,385 402,281
Net movement in funds 306,076 (45,371) 260,705 79,909
Reconciliation offunds:
Total funds brought
forward
Net movement
in funds
347,955
306,076
727,335
(45,371)
1,075,290
260,705
995,38I
79,909
654,031 681,964 1,335„995 1,075,290
Total funds carried forward

2021 2020
Note
Fixed assets
Tangible assets 15 693,879 733,5'I 7
Current assets
Debtors 16 39,899 65,031
Cash at bank and in hand 695,806 506,257
735,705 571,288
Creditors: amounts
year
falling due within one {93,589) (209,5'I 5)
Net current assets 642,116 36'I,773
Total assets less current liabilities 1,335,995 1,095,290
Creditors: amounts falling due after more
than one year 18 (20,000)
Net assets excluding pension asset 1,335,995 'I,O?5,290
Total net assets 1,335,995 1,075,290
Charity funds
Restricted funds 681,964 727,335
Unrestricted
funds
654,031 347,955
Total funds 'l,335,995 1,075,290

2021 2020
f.
Cash flows from operating activities
Net cash used in operating activities 229,551 $65,353
Cash flows from investing activities
Proceeds from the sale oftangible
fixed
assets 3,000 4,000
Purchase oftangible fixed assets (18,002) (4,00'I)
Net cash used in investing activities (15,002)
Cash flows from financing activities
Repayments
of borrowing
(25,000) ('/0,000)
Net cash used in financing activities (25,000) (10,000)
Change
in cash and cash
equivalents in the year 189,549 155,352
Cash and cash equivalents at the beginning ofthe year 506,257 350,905
Cash and cash equivalents at the end of the year 695,806 506,257
The notes on pages 14to 30form part ofthese financial statements

Unrestricted Restricted Total
funds funds funds
2021 2021 2021
f.
Donations and grants 448,829 116,217 565,046
Government grants 35,292 35,292
484,121 116,217 600,338
Unrestricted Restricted Total
funds funds funds
2020 2020 2020
Donations and grants 303,358 1'i6,562 419,920

Grants and don ations - un restricted
2021
April Trust 2,600
Bakers Company 1,000
Beaverbrook
Foundation
Lady V 1,000
Chelsea Square Trust 2,500
Co-Operative
Bank
1,436
E 8 KTrust 5,000
IGY Foundation 50,000
John Laing Charitable Trust 1,000
John R Murray 20,000
J Paul Getty Jnr 9,167
Liam Treadwell Memoriam 1,554
Leathersellers 15,000
London Borough Lambeth 4,500
Margaret
Giffen
Charitable Trust 20,000
Muli Charitable Trust 5,000
Stephen
Clarke
1,000
Sir Peter O'Sullevan 62,500
The Brown Sorce Trust 15,000
The Underwood Trust 20,000
Vaseppi Trust 10,000
Items under F1,000 2,163
Donations 198,409
Total 2021 448,829

Opening Closing Total
deferred Receivable deferred funds
2021 2021 2021 2021
Allegra's
Ambition
6,666 6,666
Greater London Authority 41,691 (15,360) 26,331
High Tree Community 2,135 25,953 (2,247) 25,841
London Borough of Lambeth 12,500 12,500
National
Lottery
7,600 7,600
The London
Community
Foundation 7,815 (966} 6,849
The Walcot Foundation 6,250 29,000 (6,250} 29,000
The Worship
Company of Loriners
4,800 (4,800)
Items under E1,000 1,430 1,430
Total2021 61,542 84,298 (29,623) 116,217

Unrestricted Total
funds funds
2Q21 2021
Investment income - local cash 162 162
Unrestricted Total
funds funds
2020 2020
Investment income - local cash 376 376

Riding Stabl es - Direct Costs
2021 2020
Computer
and IT
5,097 10,'/26
Depreciation 54,156 52, 'I 69
Loss (profit) on disposal offixed assets 650 300
Horse expenditure 30,930 29,692
Insurance 6,109 6,500
Licences and permits 257 257
Miscellaneous 101 1,915
Staff Costs 201,856 205,466
Staff training and recruitmennt 2,749 2,'/74
Printing,
postage and stationery
1,413 '/,660
Property costs 28,341 37,804
Repairs 6,979 11,614
Staff welfare 1,055 1,764
Travel 426 'l,678
Website l25
Young people 1,783 19,637
341,902 382,881

Governance costs
2021 2020
Accountancy 10,516 9,1/6
Bank charges 301 292
Examiners fees 1,440 (360)
Professional 1,392 370
13,649 9,4'/8

Unrestricted Restricted Total
funds funds funds
2021 2021 2021
f.
Computer
and IT
5,097 5,097
Depreciation 8,785 45,371 54,156
Loss on disposal offixed assets 650 650
Horse expenditure 2,853 28,077 30,930
Insurance 6,109 6,109
Licences and permits 257 257
Miscellaneous 101 101
Staff Costs 121,840 80,016 201,856
Staff training and recruitment 2,749 2,749
Printing,
postage and stationery
1,413 1,413
Property costs 22,000 6,341 2&,341
Repairs 6,979 6,979
Staff welfare 1,055 1,055
Travel 426 426
Young people 1,783 1,783
Total 2021 180,314 161,588 341,902

Staff costs
2021 2020
Wages and salaries 1&7,974 'l88,9f4
Social security costs 10,347 12,843
Contribution to defined contribution pension schemes 3,535 3,709
201,856 205,466
Redundancy payments ofE9,975 were paid in the year.
Redundancy payments
ofE9,97 5were paid in the year.
The average number
of
persons employed by the charity during the year was as follows:
2021 2020
No. IVo.
Operational and administration staff
The average headcount expressed as full-time equivalents was:
2021 2020
No. No.
Operational and administration staff

S.hort-term
leasehold Fixtures and Computer
property Horses fittings equipment Total
Cost or valuation
At 1 April 2020 1,133,988 24,476 35„384 7,489 1,201,337
Additions 834 9,750 7,41S 18,002
Disposals (10,450) (10,450)
At 31 March 2021 1,134,822 23,776 42,802 7,489 1,208,889
Depreciation
At 1 April 2020 408,056 17,727 34,548 7,489 467,820
Charge for the year 45,371 5,183 2,270 52,824
On disposals (5,634) (5,634)
At 31 March 2021 453,427 17,276 36,818 7„489 515,010
Net book value
At 31 March 2021 681,395 6,500 5,984 693,879
At 31March 2020 725,932 6,749 836 733,5'I 7
16. Debtors
2021 2020
Due within one year
Trade debtors 24,021 49,968
Other debtors 1,500
Prepayments
and accrued
income 14,37S
39,899 65,03'I

2021 2020
Other loans 5,000 '/0,000
Trade creditors 1,815 294
Accruals and deferred income 86„774 '/99,221
93,589 209,515
2021 2020
Deferred income at 1 April 2020 190,709 '/58,906
Resources deferred during the year 77,595 190,709
Amounts released from previous periods {190,709) (158,906)
77,595 190,709

2021 2020
f.
Later than 5 years 423,723 446,793
2021 2020
Operating lease rentals 23,250 23,250
Changes in lease payments arising from CGVID-19 related rent
concessions (5,813)