ANGEL SMILE
Director’s And Trustees Report And Accounts
Year Ending 31/JAN/2022
1
Contents
Organisation Details............................................... 3 Background ............................................................. 4 Services ................................................................... 4-5 Activities and Events .............................................. 6-9 Report of the Auditor ............................................. 10-11 Statement of financial activities ............................. 12 Balance Sheet ......................................................... 13 Notes .......................................................................14-18
2
Organisation Details
Charity Name ANGEL SMILE COUNSELLING AND SUPPORT SERVICES
Registered Office
Unit 3b First Way, Wembley, England, HA9 0JD
Charity Number 1121103
Company Number 12934406
Bankers Natwest
Independent examiner
Soka Kapundu 260 Shooters Hill Road London SE18 4LX Charity Name Angel Smile
3
Background
I am pleased to present Angel Smile director’s report together with the financial statement of the charity for the year ending 31/Jan/2022 which are prepared to meet the requirements for the director’s report and account for Companies Act purposes.
Angel Smile is a multi-faceted community organisation that aims to engage, educate, and empower members of the communities who have become disengaged and marginalised from accessing the help and support that they need. Angel Smile has been actively delivering a wide range of activities directly and indirectly since it was established back in 2006.
Services
Angel Smile is a frontline, multifaceted community organisation, which aims to engage, educate, and empower communities. We have over 6000 regular users a year. We run ongoing projects and activities for children, young people, adults, and elderly members of the community focusing on our core areas education & training, health & wellbeing and advice & advocacy creating safe spaces, experiences, and opportunities. We support our community through three key theme area,
1. Education and Training - Angel Smile Education and Training project focuses on providing short courses for our service users to improve their knowledge and skills, access to higher education and increase their chances for better employment opportunities. We have delivered workshops on Digital Inclusion supporting our service users who are digitally excluded to learn the basics on how to use a computer, how to access the internet to search for jobs and learn about digital security.
2. Health & Wellbeing - Angel Smile Health and wellbeing project focuses to improve the health and wellbeing through health eating, Activities, Events and workshops on mental health and other health related topics. Since the Covid-19 pandemic we have delivered a number of workshops, produced videos and held community discussion with our local public health departments, NHS, Public Health England and partner organisations that focus on improving the health and wellbeing of the community. The Covid-19 pandemic and the lockdowns have exacerbated the inequalities in health and wellbeing. Our aim is to raise
4
awareness and make health and wellbeing service and support accessible to our communities. We do this through workshops and activities that focus on health eating, Physical activity sessions and monthly community discussions. We have Women’s only activity sessions, Men’s only Sessions and community health clinic.
3. Advice & advocacy - Angel Smile Advice and Advocacy ensures on providing our communities with latest information related to social welfare, Housing, Employment, Education and health and wellbeing. We provide these services in English, Somali and Arabic. Our team receives regular training such as
-
a. Benefits and welfare training
-
b. Homelessness Law training
Our staff also have extensive experience working with schools and education settings for over 20 years. In 2022 we supported over 4000 people from different parts of London. We anticipate this number to grow post Covid-19. We currently have 2 full time staff and 10 active volunteers. Many of our trustees, staff and volunteers of us involved here at Angel smile staff, volunteers and trustees have lived experience of the issues that we are trying to address.
-
Angel Smile Youth Program: Angel Smile Youth Club is a very important part of all our youth programs, which enable us to attract young people and engage them into positive activities and programs. Angel Smile youth club consists of general activities, debates, art and craft, cooking sessions and sports activities for young people (aged 8-19 years old) from the local area and wider Brent. Our youth program has different strands, which focuses on the development of young people from a young age to become active members of the community. As we are back from the lockdown, we have seen an increasing number of young people joining our youth club.
-
Angel Smile youth film project : Our film project has been impacted hugely by the recent lockdown caused by the Covid-19 Pandemic it has been very difficult to arrange for our planned film showcase for the ‘Trapped Film’ nor we were able to start a new project. We hope after the pandemic is over we can resume our film projects.
5
Activities and Events
As the lockdown restriction was lifted, we re-launched our activities and events that are tailored to community needs. We have started new programs and improved our existing activities to meet the needs of the community and find solutions to the negative impact caused by Covid-19 pandemic and the lockdown. These activities include the following.
Census Support Centre
The Census 2022 was ‘digital first’ which made it important that we take part and offer support to ensure those without IT skills or access to the internet can participate. Angel Smile Network took part in focus groups with ONS and gave feedback on products/translations/communications, look at online/paper questionnaires and general census discussion. It was important to us that our services users and local communities’ information is collected to help inform the local authorities and government about demands for vital public services such as school places, hospital, Housing, GP services and other social care provision
Angel Smile is commissioned by Good Things Foundation who has been contracted by the Office for National Statistics (ONS) to support the delivery of the 2021 Census in England and Wales.
The 2021 Census spanned a 9-week period from the beginning of March to early May 2021 inclusive. Angel Smile staff and volunteers provide customers with face-to-face support and/or access to an internet-enabled device during this period.
Covid-19 Response Project
The disproportionality faced by BAME communities, and the health inequalities mentioned in multiple reports (ONS and NHS England, ATM) have captured clearly the extent to which the COVID-19 virus has affected low income families. Following the multiple reports, we conducted local surveys to understand the extent of the impact on our service users and the local community who are from a range of different backgrounds in order to tailor our services and support.
The feedback from the community included:
- Misleading information about Covid-19 and the vaccination has created fear, confusion, and worry, which caused more frustration as they struggled to access reliable sources.
6
-
Language barrier has caused misunderstandings leading them to ignore the social distancing rules, especially around bereavement and family gathering enabling the spreading of the virus.
-
Many were unaware of where to access food and financial support due to loss of income.
-
Anxiety and risk of homelessness also increased with the effects of overcrowded homes, sibling fighting, domestic abuse, worry of food, worry for parents who cannot support their children's schoolwork and increasing pressure.
To match the needs of our local communities and to ensure they have the support and resources they need we delivered the following support programs.
-
Free tuition for year 8s and year 9s at our centre twice a week throughout the summer, to ensure young people catch up with the work they've missed out on and had activities running 3 days a week allowing children and young people to socialize and be active.
-
Improves community engagement with public health and local authority initiatives, through workshops community events
-
We have created written and visual materials that have benefited the community and dispel myths about Covid- 19 and vaccines
-
We have created platforms for communities to get the right information about Covid-19, new restrictions, and most importantly Covid-19 vaccination related topics.
-
We held two health clinics offering our communities the chance to have a health screening and get information and advice on how to improve their health and wellbeing and prevent long term health conditions.
-
We’ve launched Angel Smile Wellness, A project that offers a holistic approach to improving health and wellbeing through activities, Health eating andmental health discussions.
Holiday And Food program
Children and young people who are eligible for free school meals attended our youth club activities free of charge. Each session includes a meal and a range of activities including physical activities with the aim of helping children and young people to be active, socialise and have a meal together. We also offered opportunities for food and nutrition education for parents and children.
7
Elays Outdoor and residential programs.
Healthy childhood development is fostered through sufficient physical activity (PA; including time outdoors) We have continued to deliver our summer seaside trips and youth residential trips throughout the school Holidays.
EU Settlement Scheme Support
In collaboration with the Citizen Advice Bureau and Settled, We held workshops and helplines to support the EU citizens living in the UK and their families who want to join them to live in the UK to apply for a settlement scheme. We have supported many members of the community to register and obtain pre- settled and settled status.
Meet the funders
The negative financial impact of coronavirus has left many charities and community groups in a bad financial situation, with many reporting that their financial position had deteriorated during the lockdown. To support organisations cope and meet the ever-demanding needs of the community we held a Meet the Funders event. In this event we invited the GLA to talk about their funding programmes. These events give attendees the opportunity to speak directly to funders, take part in discussions, get unique insights, and ask questions specific to their project or organisation.
Financial Review
This financial year we had unrestricted income of £4,471 and restricted income of £270,359. Total incomes were £274,830. We had a net movement of £4,337 on the unrestricted income and a net movement of £107,262 on restricted income. The charity had unrestricted reserves of £4,636 and restricted reserves of £107597. Total Reserves 2021-2022 was £112,233.
Reserves Policy
The Angel Smile’s policy is to maintain a level of unrestricted and undesignated reserves equivalent to six months' turnover. Currently we are working towards achieving this target.
8
Risk Management
The trustees have assessed the major risks to which Angel Smile is exposed and are satisfied that those systems are in place to mitigate exposure to the major risks including maintaining a risk register, which is reviewed annually.
Investment Policy
The charity does not produce a sufficient surplus to invest, as priority must be given to building our unrestricted reserves.
Agnes Mensa – Chairman
Date: 21/02/2022
9
INDEPENDENT EXAMINER’S REPORT TO THE TRUSTEES OF ANGEL SMILE YEAR ENDED 31[st ] JAN 2022
I report to the trustees on my examination of the financial statements of Angel Smile (‘the charity’) for the year ended 31[st ] Jan 2022.
Responsibilities and basis of report
As the trustees of the company (and also its directors for the purposes of company law) you are responsible for the preparation of the financial statements in accordance with the requirements of the Companies Act 2006(‘the 2006 Act’).
Having satisfied myself that the accounts of the company are not required to be audited under Part 16 of the 2006 Act and are eligible for Independent examination, I report in respect of my examination of the charity’s accounts as carried out under section 145 of the Charities Act 2011 (‘the 2011 Act’). In carrying out my examination I have followed the Directions given by the Charity Commission under section 145(5) (b) of the 2011 Act.
Independent Examiner’s Statement
Since the charity’s gross income exceeded £250,000 your examiner must be a member of a body listed in section 145 of the 2011 Act. I confirm that I am qualified to undertake the examination because I am a member of the Association of Certified Chartered Accountants (ACCA), which is one of the listed bodies.
I have completed my examination; I confirm that no matters have come to my attention in connection with the examination giving me cause to believe;
-
Accounting records were not kept in respect of the charity as required by section 386 of the 2006 Act; or
-
The financial statements do not accord with those records; or
-
The financial statements do not comply with the accounting requirements of section 396 of the 2006 Act other than any requirement that the accounts give a ‘true and fair’ view which is not a matter considered as part of an independent examination; or
-
The financial statements have not been prepared in accordance with the methods and principles of the statement of Recommended Practice for accounting and reporting by charities applicable to charities preparing their accounts in
10
accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS102).
I have no concerns and have come across no other matters in connection with the examination to which attention should be drown in this report in order to enable a proper understanding of the accounts to be reached.
Signed:
Date: 21/02/2022
Md Iqbal Hossain MBA, ACCA BK COMMUNITY ACCOUNTANT LTD Chartered Certified Accountant Arches 420-421 Burdett Road, London. E3 4AA.
11
| ANGELS SMILE | ANGELS SMILE | ANGELS SMILE | ANGELS SMILE | ANGELS SMILE | ANGELS SMILE | ||
|---|---|---|---|---|---|---|---|
| Statement of Financial Activities | |||||||
| (Including income and expenditure account) | |||||||
31 Jan 2021 |
|||||||
| Incoming | Unrest | TOTAL | Unrestric | TOTAL | |||
| Note | ricted | Restrict | Funds | ted | Restricte | Funds | |
| Resources | |||||||
| Funds | ed | 2022 | Funds | d Funds | 2021 | ||
| Donation and Legacies |
2 | 2,588 | 260,963 | 263,551 | 7,263 | 62,685 | 69,948 |
| Trading Income |
3 | 1,883 | - | 1,883 | 27,989 | - | 27,989 |
| Other Income | 4 | - | 9,396 | 9,396 | 5 | - | 5 |
| Total Income | 4,471 ===== |
270,359 ====== |
274,830 ======= |
35,257 ======= |
62,685 ======= |
97,942 ====== |
|
| Expenditure on: |
3 | ||||||
| Charitable activities |
134 | 163,097 | 163,231 | 37,245 | 67,830 | 105,075 | |
| Total expenditure |
134 ===== |
163,097 ====== |
163,231 ======= |
37,245 ======= |
67,830 ====== |
105,075 ====== |
|
| Net Income & net movement in funds |
4,337 | 107,262 | 111,599 | (1,988) | (5,145) | (7,133) | |
| Reconciliation of fund: |
|||||||
| Total funds brought forward |
299 | 335 | 634 | 2,287 | 5,480 | 7,767 | |
| Total funds carried forward |
4,636 ===== |
107,597 ====== |
112,233 ======= |
299 ======= |
335 ====== |
634 ====== |
TOTAL RECOGNISED GAINS AND LOSSES
The Charity has no recognised gains or losses other than the net movement in funds for the above period.
The statement of financial activities also complies with the requirements for an income and expenditure account under the Companies Act 2006.
The notes on pages 14 to 18 form part of these accounts.
12
ANGELS SMILE BALANCE SHEET AS AT 31 JAN 2022
| ANGELS SMILE BALANCE SHEET AS AT 31 JAN 2022 |
ANGELS SMILE BALANCE SHEET AS AT 31 JAN 2022 |
ANGELS SMILE BALANCE SHEET AS AT 31 JAN 2022 |
ANGELS SMILE BALANCE SHEET AS AT 31 JAN 2022 |
ANGELS SMILE BALANCE SHEET AS AT 31 JAN 2022 |
ANGELS SMILE BALANCE SHEET AS AT 31 JAN 2022 |
|---|---|---|---|---|---|
| FIXED ASSETS | Note | 2022 | 2021 | ||
| £ | £ | £ | |||
| Office Equipment | 8 | - | 10,199 | - | |
| Debtors | 9 | - | - | - | 11,000 |
| Cash at Bank in Hand | 140,933 | 13,239 | |||
| Total Current Assets | - | 140,933 | 24,239 | ||
| Creditors and Accruals | 10 | (38,899) | (23,605) | ||
| Net Current Assets | 102,034 | 634 |
|||
| Net Assets | 112,233 **====== ** |
634 ====== |
|||
| Unrestricted Funds | 11 | 4,636 | 299 | ||
| Restricted Funds | 11 | 107,597 | 335 | ||
| Total Funds | 112,233 **====== ** |
634 ====== |
The directors are satisfied that the company is entitled to exemption from the requirement to obtain an audit under section 477 of the Companies Act 2006 and that members have not required the company to obtain an audit in accordance with section 476 of the Act. The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of accounts. The accounts have been prepared in accordance with the provisions in Part 15 of the Companies Act 2006 applicable to companies’ subject to the small companies’ regime.
These accounts were approved by the Board of Directors and Trustees on 21/12/2022 and were signed on its behalf by:
Agnes Mensah - Chairman
21/02/2022
The notes on pages 14 to 18 form part of these accounts.
13
ANGEL SMILE Notes to the Accounts For the year ended 31 Jan 2022
1. Accounting Policies
The principal accounting policies are summarized below. The accounting policies have been applied consistently throughout the year.
Basis of Accounting
The financial statements have been prepared under the historical cost convention and in accordance with the applicable Accounting Standards and the Statement of Recommended Practice “Accounting and Reporting by Charities” published in March 2005 and the Companies Act 1985.
The company has taken advantage of the exemption in Financial Reporting Standard No. 1 from the requirement to produce a cash flow statement on the grounds that it is a small company.
Incoming Resources
Income from activities, voluntary income and donations are included in incoming resources when they are receivable, except when the donors specify that they must be used in future accounting periods or donors’ conditions have not been fulfilled, then the income is deferred. The income from fundraising ventures is shown gross, with the associated costs included in fundraising costs.
Resources Expended
Resources expended are included in the Statement of Financial Activities on accruals basis, inclusive of any VAT that cannot be recovered.
Expenditure that is directly attributable to specific activities has been included in these cost categories. Where costs are attributable to more than one activity, they have been apportioned across the cost categories on a basis consistent with the use of those resources.
Going Concern Basis
The financial statements have been prepared on the going concern basis, as in the opinion of the director and trustees, there are no issues arising which would suggest any other basis as being more appropriate.
Depreciation
Depreciation is provided using the following rates and bases to reduce by annual instalments the cost, less estimated residual value, of tangible assets over the estimated useful lives:
Furniture, Fixtures, Fittings and Equipment - 20% on a reduced line basis.
14
ANGEL SMILE
Notes to the Accounts
For the year ended 31 Jan 2022
2. Income from donations and legacies:
| Grants, donations, and legacies: | Unrestricted | Restricted | 2022 | 2021 |
|---|---|---|---|---|
| Funds | Funds | |||
| £ | £ | £ | £ | |
| Donation & Voluntary contribution | 2,588 | - | 2,588 | 6,242 |
| London Borough of Wandsworth | - | 55,925 | 55,925 | 15,291 |
| London Sustain | - | - | - | 1,000 |
| Southwest London & St Georges | - | - | - | 15,000 |
| Trust for London | - | - | - | 26,100 |
| Wandsworth CAB | - | - | - | 700 |
| WCEN | - | - | - | 1,020 |
| The Aziz Foundation | - | - | - | 4,595 |
| COVID-19 Response Fund | - | 100,000 | 100,000 | - |
| Trust for London | - | 13,600 | 13,600 | - |
| The London Community Foundation |
- | 10,000 | 10,000 | - |
| The Church Urban | - | 20,000 | 20,000 | - |
| LB Ealing | - | 20,000 | 20,000 | - |
| NBRLY Community Foundation | - | 400 | 400 | - |
| Anti- Tribalism Movement | - | 15,000 | 15,000 | - |
| Mayor’s Office | - | 8,650 | 8,650 | - |
| Good Things Foundation | - | 10,388 | 10,388 | - |
| BPS PY | - | 7,000 | 7,000 | - |
| TOTAL | 2,588 ======= |
260,963 ====== |
263,551 ======= |
69,948 ======= |
3. Trading Income:
| Unrestricted | Restricted | 2022 | 2021 | |
|---|---|---|---|---|
| Funds | Funds | |||
| £ | £ | £ | £ | |
| Tuition Fees & Events | 1,883 | - | 1,883 | 27,989 |
| TOTAL | 1,883 ======= |
- ====== |
1,883 ======= |
27,989 ======= |
15
Notes to the financial statements (continuing)
Year ended 31 Jan 2022
4. Other Income:
| Unrestricted | Restricted | 2022 | 2021 | |
|---|---|---|---|---|
| Funds | Funds | |||
| £ | £ | £ | £ | |
| In Kind | - | 9,396 | 9,396 | - |
| Bank Interest | - | - | - | 5 |
| TOTAL | - ======= |
9,396 ====== |
9,396 ======= |
5 ======= |
5. Expenditure on Charitable Activities by Fund type:
| Un- | Un- Restricted |
|||
|---|---|---|---|---|
| Charitable activities & | restrict | Restricte | Total | restricte Funds Total |
| Support Cost | ed | d | 2022 | d 2021 |
| Funds | Funds | Funds | ||
| £ | £ | £ | £ £ £ |
|
| Salary, pension & Sessional | **116,346 ** | 116,346 | 26,473 40,757 67,230 |
|
| Venue hire & Rent | - | 13,000 | 13,000 | 2,200 - 2,200 |
| Telephone, Internet, Website & Media |
- | 2,064 | 2,064 | 1,033 2,067 3,100 |
| Voluntary Exp | - | 3,300 | 3,300 | - - - |
| Travel Expenses | - | 528 | 528 | - 819 819 |
| Refreshments | - | 642 | 642 | - 2,849 2,849 |
| Insurance | - | 1,254 | 1,254 | 1,269 - 1,269 |
| Printing and stationery | - | 1,158 | 1,158 | 1,813 181 1,994 |
| Utilities | - | 4,875 | 4,875 | - - - |
| Interpretation expenses | - | - | - | - 180 180 |
| Professional & Bookkeeping | - | 8,354 | 8,354 | 550 - 550 |
| Training | - | 225 | 225 | - 500 500 |
| Project Activities | - | 6,422 | 6,422 | - 12,317 12,317 |
| Summer Trip Costs | - | - | - | - 3,050 3,050 |
| Cleaning Costs | 116 | - | 116 | 3,805 - 3,805 |
| Organisational Development/Subscription |
- | 2,379 | 2,379 | 13 2,000 2,013 |
| Pensioners Club | - | - | - | - 2,900 2,900 |
| Bank Charge | 18 | - | 18 | - 210 210 |
| Repair & Maintenance | - | - | - | 89 - 89 |
| Depreciation | - | 2,550 | 2,550 | - - - |
| Total | 134 ===== |
163,097 ====== |
163,231 ====== |
37,245 ====== 67,830 ====== 105,075 ====== |
16
Notes to the financial statements (continuing)
Year ended 31 Jan 2022
6. Staff Costs:
| 2022 | 2021 | |
|---|---|---|
| £ | £ | |
| Salaries & Sessional fees | 116,346 | 67,230 |
| TOTAL | 116,346 ======= |
67,230 ======= |
The average Number of employees during the year 21/22 was 5 also Sessional workers 21/22 was 13. Year 20/21 employees was 3 and Sessional Worker was 11.
7. TRUSTEES EXPENSES
No expenses are paid to Trustees. No employee earned more than £60,000 during the year (2021: nil).
8. Related party transactions
There are no related party transactions to disclose for 2022 (2021: none) There are no donations from related parties which are outside the normal course of business and no restricted donations from related parties.
9. Taxation
The charitable company is exempt from corporation tax as all its income is charitable and is applied for charitable purposes.
10. Fixed Assets
| Computer Equipment | Total | |
|---|---|---|
| £ | £ | |
| Cost | ||
| At 1 Feb 2021 | 912 | 912 |
| Additions | 12,749 | 12,749 |
| At 31 Jan 2022 | 13,661 | 13,661 |
| Depreciation | ||
| At 1 Feb 2021 | 912 | 912 |
| Charge thisperiod | 2,550 | 2,550 |
| At 31 Jan 2022 | 3,462 | 3,462 |
| Net book value | ||
| At 31 Jan 2022 | 10,199 | 10,199 |
| At 31 Jan 2021 | - | - |
17
11. Debtors & Receivable
| 2022 | 2021 | |
|---|---|---|
| £ | £ | |
| Grants Debtors | 0 | 11,000 |
| Total | 0 ======== |
11,000 ======= |
12. Creditors
| 2022 | 2021 | |
|---|---|---|
| £ | £ | |
| Other Creditors | 23,055 | |
| Barclays Bank | 37,699 | - |
| Independent examination | 1,200 | 550 |
| Total Creditors | 38,899 ====== |
23,605 ===== |
Accruals: Provision for Accountancy fees.13.
Analysis of charitable Funds:
| Tangible fixed assets Restricted Net Current assets Net Assets |
Unrestricted Restricted Total Fund |
|---|---|
| Fund Funds 2022 |
|
| £ £ £ |
|
| - 10,199 10,199 |
|
| 4,636 97,398 102,034 |
|
| 4,636 107,597 112,233 ======== ======= ======= |
Benefits in kind There were no benefits in kind in the period.
Independent examination and accountancy services During the period, the cost of the examination was £1,200.
Glossary of terms Restricted funds: These are funds given to the charity, subject to specific restrictions set by the donor, but still within the general objects of the charity. Creditors These are amounts owed by the charity, but not paid during the accounting period. Debtors: These are amounts owed to the charity, but not received in the accounting period. Prepayments: These are services that the charity has paid for in advance, but not used during the accounting period.
18