| Trustees | J.Reynolds | ||||
|---|---|---|---|---|---|
| D.Lewis | |||||
| V.Edwards | |||||
| A. Bellini | |||||
| T.Proctor | |||||
| J.Marchant | (Appointed | 11 September | |||
| 2020) | |||||
| Chief Executive | R.Lawrance | ||||
| Co-founders | K.Millen | ||||
| D.Pezzani | |||||
| Charity number | IH8361 | ||||
| Company | number | 06111574 | |||
| Trading address | Gateway | ||||
| The Old Police Station | |||||
| High Street | |||||
| Hoddesdon | |||||
| Heits. | |||||
| EN11 8BJ | |||||
| Registered | office | Bratton House | |||
| Church Lane | |||||
| Wormley | |||||
| Herts. | |||||
| EN10 7QG | |||||
| Accountants | HB Accountants | ||||
| Plumpton | House | ||||
| Plumpton | Road | ||||
| Hoddesdon | |||||
| Herts. | |||||
| AL4 OLB | |||||
| Beakers | Barclays Bank | ||||
| 51High Street | |||||
| Hoddesdon | |||||
| Herts. | |||||
| EN11 8TG | |||||
| Investment | advisors | St.James's | Place Wealth Management | ||
| St.James's | Place House | ||||
| I Tetbuiy | Road | ||||
| Gloucestershire | |||||
| GL7 1FP |
| Page | |||
|---|---|---|---|
| Trustees' report | 1-5 | ||
| Independent | examiner's | report | |
| Statement of | financial | activities | |
| Balance sheet | |||
| Notes to the | financial | statements | 10-20 |
| Current financial year | Current financial year | |||||||
|---|---|---|---|---|---|---|---|---|
| Unrestricted | Unrestricted | Restricted | Total | Total | ||||
| funds | funds | funds | ||||||
| general | designated | |||||||
| 2021 | 2021 | 2021 | 2021 | 2020 | ||||
| Notes | ||||||||
| Income from: | ||||||||
| Voluntary income |
556,434 | 556,434 | 515,535 | |||||
| Activities for generating | funds | 85,830 | 85,830 | 664,321 | ||||
| Investments | 5,556 | 5,556 | 7,056 | |||||
| Total income | 647,820 | 647,820 | 1,186,912 | |||||
| m ch |
||||||||
| Raising funds | 115,650 | 115,650 | 670,141 | |||||
| Charitable activities |
407,803 | 3,645 | 411,448 | 380,859 | ||||
| Total resources | expended | 523,453 | 3,645 | 527,098 | 1,051,000 | |||
| Net gains/(losses) on investments |
44,281 | 44,281 | (27,249) | |||||
| Net incoming/(outgoing) | resources | |||||||
| before transfers | 168,648 | (3,645) | 165,003 | 108,663 | ||||
| Net incoming/(outgoing) | resources | |||||||
| before transfers | 168,648 | (3,645) | 165,003 | 108,663 | ||||
| Gross transfers | between | funds | (100,000) | 100,000 | ||||
| Net movement | in funds | 68,648 | 100,000 | (3,645) | 165,003 | 108,663 | ||
| Fund balances at I April | 2020 | 241,626 | 900,000 | 3,645 | 1,145,271 | 1,036,608 | ||
| Fund balances | at 31March 2021 | 310,274 | 1,000,000 | 1,310,274 | 1,145,271 |
| Prior financial | year | ||||||
|---|---|---|---|---|---|---|---|
| Unrestricted | Unrestricted | Restricted | Total | ||||
| funds | funds | funds | |||||
| general | designated | ||||||
| 2020 | 2020 | 2020 | 2020 | ||||
| Notes | |||||||
| facome from: | |||||||
| Voluntaiy income |
500,560 | 14,975 | 515,535 | ||||
| Activities for generating | funds | 664,321 | 664,321 | ||||
| Investments | 7,056 | 7,056 | |||||
| Totalincome | 1,171,937 | 14,975 | 1,186,912 | ||||
| Raising funds | 670,141 | 670,141 | |||||
| Charitable activities |
355,949 | 24,910 | 380,859 | ||||
| Total resources | expeuded | 1,026,090 | 24,910 | 1,051,000 | |||
| Net gains/(losses) on investments |
(27,249) | (27,249) | |||||
| Net incoming/(outgoing) | resources before | ||||||
| transfers | 118,598 | (9,935) | 108,663 | ||||
| Net movement | in funds | 118,598 | (9,935) | 108,663 | |||
| Fund balances at 1April | 2019 | 123,028 | 900,000 | 13,580 | 1,036,608 | ||
| Fund balaaces | at 31March 2020 | 241,626 | 900,000 | 3,645 | 1,145,271 |
| 2021 | 2020 | |||||
|---|---|---|---|---|---|---|
| Notes | 8 | |||||
| Fixed assets | ||||||
| Tangible assets | 9,493 | 21,596 | ||||
| Current assets | ||||||
| Stocks | 12 | 77,338 | ||||
| Debtors | 13 | 55,366 | 56,089 | |||
| Investments | 14 | 349,825 | 701,743 | |||
| Cash atbank and in | hand | 987,261 | 381,916 | |||
| 1,392,452 | 1,217,086 | |||||
| Creditors: amounts | falling due within one | |||||
| year | 15 | (91,671) | (93,411) | |||
| Net current assets | 1,300,781 | 1,123,675 | ||||
| Total assets less current liabifittes | 1,310474 | 1,145,271 | ||||
| Income funds | ||||||
| Restricted funds | 16 | 3,645 | ||||
| Ijnre~tri ~dgtdg | ||||||
| Designated funds |
17 | 1,000,000 | 900,000 | |||
| General unrestricted | funds | 310,274 | 241,626 | |||
| 1,310,274 | 1,141,626 | |||||
| 1,310,274 | 1,145371 |
| Unrestricted | Restricted | Total | Total | |
|---|---|---|---|---|
| general funds | funds | 2021 | 2020 | |
| Grants, gills and donations | 184,253 | 184,253 | 297,654 | |
| Covid-19 support grants | 343,926 | 343,926 | ||
| Donated goods and services | 28,255 | 28,255 | 217,881 | |
| 556,434 | 556,434 | 515,535 | ||
| For the year ended 31March 2020 | 500,560 | 14,975 | 515,535 |
| Unrestricted | Unrestricted | ||||
|---|---|---|---|---|---|
| funds | funds | ||||
| general | general | ||||
| 2021 | 2020 | ||||
| Fundraising | events | 85,830 | 664,321 | ||
| 5 | Investments | ||||
| Unrestricted | Unrestricted | ||||
| funds | funds | ||||
| general | general | ||||
| 2021 | 2020 | ||||
| Income from | listed | investments | 4,895 | 5,492 | |
| Interest receivable | 661 | 1,564 | |||
| 5,556 | 7,056 | ||||
| 6 | Raising funds | ||||
| 2021 | 2020 | ||||
| Fundraisin | activities ex enses | ||||
| Staging fundraising | events | 12,774 | 436,318 | ||
| Staffcosts | 89,522 | 161,469 | |||
| Share ofsuppott costs (see note 9) | 11,507 | 66,065 | |||
| Share ofgovernance | costs (see note 9) | 1,847 | 6,289 | ||
| 115,650 | 670,141 |
| 7 | Charitable | activities | ||||
|---|---|---|---|---|---|---|
| 2021 | 2020 | |||||
| Staffcosts | 166,115 | 195,115 | ||||
| Teens events | and activities | 19,902 | 84,021 | |||
| Stock gifted | for Covid-19 support | 77,338 | ||||
| Legal and professional | fees | 58,724 | 44,874 | |||
| 322,079 | 324,010 | |||||
| Share ofsupport costs | (see note 8) | 77,007 | 51,908 | |||
| Share ofgovernance | costs (see note 8) | 12,362 | 4,941 | |||
| 411,448 | 380,859 | |||||
| Analysis by |
fund | |||||
| Unrestricted | funds - | general | 407,803 | 355,949 | ||
| Restricted funds | 3,645 | 24,910 | ||||
| 411,448 | 380,859 |
| Support costs | ||||||
|---|---|---|---|---|---|---|
| Support costs | Governance | 2021 | 2020 | Basis ofallocation | ||
| costs | ||||||
| Staffcosts | 12,240 | 10,003 | 22,243 | 15,074 | ||
| Depreciation | 12,103 | 12,103 | 14,315 | |||
| Premises | 41,931 | 41,931 | 36,310 | |||
| Motor and travel | 528 | 528 | 7,183 | |||
| Printing, postage, |
||||||
| stationery and telephone |
6,166 | 6,166 | 8,831 | |||
| Information technology |
8,880 | 8,880 | 8,896 | |||
| Bank, credit card and | ||||||
| justgivlng charges |
1,475 | 1,475 | 6,080 | |||
| Staffexpenses | 3,866 | 3,866 | 6,423 | |||
| Volunteers | 13,308 | |||||
| Legal and professional | fees | 5,730 | ||||
| Other expenses | 1,325 | 1,325 | 2,007 | |||
| Audit fees | 2,160 | |||||
| Accountancy | 4,206 | 4,206 | 2,886 | |||
| 88,514 | 14,209 | 102,723 | 129,203 | |||
| Analysed between |
||||||
| Fundraising | 11,507 | 1,847 | 13,354 | 72,354 | ||
| Charitable activities |
77,007 | 12,362 | 89,369 | 56,849 | ||
| 88,514 | 14,209 | 102,723 | 129,203 |
| The average monthly |
number of | employees | during the year was: | ||
|---|---|---|---|---|---|
| 2021 | 2020 | ||||
| Number | Number | ||||
| Charitable activities, |
fund-raising | and support | 12 | ||
| Einployment costs |
2021 | 2020 | |||
| Wages and salaries | 251,324 | 336,277 | |||
| Social security costs | 20,566 | 28,824 | |||
| Other pension costs | 5,990 | 6,557 | |||
| 277,880 | 371,658 |
| 11 | Tangible fixed assets | |||||
| Computer | Ptstures, fittings | Motor vehicles | Total | |||
| equipnient | ar equipnieut | |||||
| Cost | ||||||
| At 1April 2020 | 7,556 | 96,750 | 19,617 | 123,923 | ||
| At 31March | 2021 | 7,556 | 96,750 | 19,617 | 123,923 | |
| Depreciation | and impairment | |||||
| At 1April 2020 | 7,556 | 79,808 | 14,963 | 102,327 | ||
| Depreciation | charged in the year | 10,939 | 1,164 | 12,103 | ||
| At 31March | 2021 | 7,556 | 90,747 | 16,127 | 114,430 | |
| Carrying amount |
||||||
| At 31March | 2021 | 6,003 | 3,490 | 9,493 | ||
| At 31March | 2020 | 16,942 | 4,654 | 21,596 | ||
| 12 | Stocks | |||||
| 2021 | 2020 | |||||
| Goods for resale | 77,338 |
| 13 | Debtors | ||||||
|---|---|---|---|---|---|---|---|
| 2021 | 2020 | ||||||
| Amounts | falling due | within | one year: | f. | |||
| Other debtors | 12,221 | 11,444 | |||||
| Prepayments | and accrued income | 43,145 | 44,645 | ||||
| 55,366 | 56,089 | ||||||
| 14 | Current | asset investments | |||||
| 2021 | 2020 | ||||||
| Listed investments | 349,825 | 300,649 | |||||
| Unlisted | investments | 401,094 | |||||
| 349,825 | 701,743 | ||||||
| 15 | Creditors: amounts | falling due withiu one year | |||||
| 2021 | 2020 | ||||||
| f. | |||||||
| Accruais | and | deferred | income | 91,671 | 93,411 |
| Movement | in funds | |||||||
|---|---|---|---|---|---|---|---|---|
| Balance at | Incoroing | Resources | Balance st | Resources | Balance at | |||
| 1April 2019 | resources | expended | 1April 2020 | expended | 31hlsrch 2021 | |||
| 8 | ||||||||
| Teens | activities | gills | 13,580 | 14,975 | (24,910) | 3,645 | (3,645) |
| Movement | in | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| funds | |||||||||
| Balance at | Incoming | Balance at | Transfers | Balance at | |||||
| IApril 2019 | resources | IApril 2020 | 31March 2021 | ||||||
| The | House | OfTeens | Unite | 900,000 | 900,000 | 100,000 | 1,000,000 | ||
| 900,000 | 900,000 | 100,000 | 1,000,000 |
| 10 | Analysis o(nel assets betwee | funds | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Unrestricted | Designated | Restricted | Total | Unrestricted | Ucs gnated | Restncled | Total | ||||
| funds | funds | funds | funds | funds | ftttt4s | ||||||
| 2021 | 2021 | 2021 | 2021 | 2020 | 2020 | 2020 | 2020 | ||||
| f. | 5 | f. | 5 | ||||||||
| Fund balances al 31Marcb 2021 | a e represented | by | |||||||||
| Tangtble assets | 9,493 | 9,493 | 21,596 | 21,596 | |||||||
| Cur utt assets/(liabilities) | 300,781 | 1,000,000 | 1,300,781 | 220,030 | 900,000 | 3,645 | 1,123,675 | ||||
| 310,274 | 1,000,000 | 1,310,274 | 241,626 | 900,000 | 3,645 | 1,145,271 |
| 2021 | 2020 | |||
|---|---|---|---|---|
| Other | related | patries | 840 | 840 |
| 840 | 840 |