OpenCharities

This text was generated using OCR and may contain errors. Check the original PDF to see the document submitted to the regulator.

2021-07-31-accounts

Contents
Page I Index
Page 2 Reference and Administrative
Information
Pages 3 - 5 Trustees' Report
Page 6 Report ofthe Independent
Examiner
Page 7 Statement ofFinancial Activities
Page 8 Balance Sheet
Pages 9 - 12 Notes to the Financial Statements

Note 2021 2020
Unrestricted Unrestricted
Funds Funds
g 8
INCOME AND ENDOWMENTS FROM
Donations and legacies 254,556 258,234
Other income - Iob Retention Scheme grants 12,349 13,084
Other 1 73
TOTAL 266,906 271,391
EXPENDITURE ON
Raising funds 36,055 38,373
Charitable activities 142,592 195,721
TOTAL 178,647 234,094
NET INCOME/(EXPENDITURE) 88,259 37,297
THK FUNDS OF THE CHARITY
Funds brought forward at I August 2020 133,378 96,081
Funds carried forward at 31stJuly 2021 12 221,637 133,378

3. Analysis ofincome from donations and legacies 2021 2020
Unrestricted Unrestricted
8 8
Donations 124,329 179.593
Grants 90.227 78.641
Other mcome
254,556 258.234

2021 2020
Unrestricted Unrestricted
8 8
36,055 38,373
36,055 38,373
lysis ofexpenditure lysis ofexpenditure lysis ofexpenditure on charitable on charitable activities 2021 2020
Unrestricted Unrestricted
8
T-shirts 842
London Marathon/5k run 584
Computer database 6,583 5,595
Gift ofLife Ball 54,253
Share of support and governance costs (Note 6) 135,425 135,031
142,592 195,721

6. Allocation of support and governance and governance and governance costs 2021 2021 2021 2020
Unrestricted Raising Charitable Unrestricted
Total funds activities Total
Supportcosts 8 8
Office expenses 3,874 775 3,099 2,987
Staff costs 105,720 31,716 74,004 109,271
Consulting fees 64,280 64,280 32,640
Rent 3,300
Computer and IT 4,002 1,201 2,801 4,561
General expenses 6,021 1,204 4,817 9,124
Internet costs 748 748 736
Telephone 4,025 4,025 4,174
Printing
and stationery
573 115 458 369
Sundry 697 697 168
Travel and motor expenses 4,385 877 3,508 4,385
Depreciation 836 167 669 956
Prior year adjustment (27,369) (27,369)
Total support costs 170,746 36,055 134,691 172,671
Governance
costs
—Independent examination 734 734 733
Total support and governance costs 171,480 36,055 135,425 173,404

7. Staff costs
2021 2020
Unrestricted Unrestricted
Salaries and wages 91,427 94,978
Social security costs 9,482 9,482
Pension costs 4,811 4,811
105,720 109,271
No employees received employee benefits (excluding employer pension costs) for the reporting
period ofmore than f60,000.
2021 2020
Average headcountin the year
Motor Computer
8. Fixed assets Vehicle equipment Total
8
Cost
At 1.8.2020 10,775 1,902 12,677
Additions
Disposals
At 31.7.2021 10,775 1,902 12,677
Depreciation
At 1.8.2020 9,337 1,331 10,668
Eliminated
on
disposal
Charge for the year 360 476 836
At 31.7.2021 9,697 1,807 11,504
Net BookValue 31.7.2021 1.078 95 1,173
Net BookValue 31.7.2020 1,438 571 2,009
2021 2020
9. Cash at bank and in hand Unrestricted Unrestricted
Current Account 78,759 30,454
Deposit Account 5,601 39,661
CafCash Gold Account 11,408 7,407
CafCash High Interest Account 125,431 77,225
221,199 154,747
10. Creditors: amounts
falling due within one year
2021 2020
Unrestricted Unrestricted
8 8
Accruals 735 725
Taxation and social security 22,653
735 23,378

alysis offund movements
2021 2020
Unrestricted Unrestricted
K
Balance at 1.8.2020 133,378 96,081
Income 266,906 271,391
Expenditure (178,647) (234,094)
Balance at31.7.2021 221,637 133,378

2020 2020 2020
Unrestricted Raising Charitable
Total funds activities
Support costs 0 8
Volunteers expenses
Oflice expenses 2,987 597 2,390
Staffcosts 109,271 32,781 76,490
Consulting fees 32,640 32,640
Rent 3,300 660 2,640
Computer and IT 4,561 1,368 3,193
General expenses 9,124 1,825 7,299
Internet costs 736 736
Telephone 4,174 4,174
Printing
and stationery
369 74 295
Sundry 168 168
Travel and motor expenses 4,385 877 3,508
Depreciation 956 191 765
Total support costs 172,671 38,373 I34,298
Governance costs - Independent examination 733 733
Total support and governance costs 173,404 38,373 135,031