OpenCharities

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

2020-12-31-accounts

Reference and administrative Reference and administrative Reference and administrative Reference and administrative details ofthe charity, its trustees and advisers
forthe year ended 31 December 2020
Trustees
Christopher
Gilbert, Chair
Anthony
Dowle
Timothy
Hammett
Raise Hassan
Catherine
Seddon
Chief Executive Officer Brett Parker
Registered Company Number 05848363
Registered Charity Number 1124524
Registered Office 143Coppetts Road
London
N10 1JP
Independent Auditors Williams
Giles
Professional Services Ltd
Chartered
Accountants
12Conqueror Court
Siitingbourne
Kent
ME10 5BH
Bankers Barclays Bank pic
223 Muswell
Hill Broadway
London
N10 1DD

Discontinued activities Continued activities
Unrestricted Restricted Unrestricted Restricted Total Total
funds funds funds funds funds funds
2020 2020 2020 2020 2020 20f9
Note 8 8 8 8
Income from:
Donations
and capital grants
2 144,451 40,033 184,484 268,655
Other income (ind. Covid-19 gov grr 2,3 244,651 244,651
Trading
activities
3 144,675 144,675 179,B75
Other activities to generate funds 4 60,024
Charitable
activities
5 22,436 22/36 143,423
Gain on sale of land 6 1,249,418
Investments 7 1,506 1,506
Total income 557,719 40,033 597,752 1,901,395
Expenditure
on:
Raising funds 408,897 408,897 439,648
Charitable
activities
666,843 42,218 709,061 750,1B5
Other expenditure 15,043 25,043
Cuber expenditure: prepayments on
discontinued
project
written off
Total expenditure 1,075,740 57,261 1,133,001 1,189,833
Net income I(expenditure) before
other gains and losses (518,021) (17,228) (535,249) 711,562
Net movement
in funds
(518,021) (17,228) (535,249) 711,562
Reconciliation
offunds:
Total funds brought forward (231,283) 2,372,952 37,596 2,179,265 1,467,703
Total funds carried forward (231,283) 1,854,931 20,368 1,644,015 2,179,265

"Ji" Continued activities
Unrestricted Restricted Unrestricted Restricted Total Total
funds funds funds funds funds funds
2020 2020 2020 2020 2020 2019
Note 6 6 8 6
Income from:
Donafions and capital grants 144,451 40,033 184,484 268,655
Other income gnd. Covid-19 gov grant) 151,598 151,598
Donafion ofprofits from trading subsidiary
Activities to generate
funds
60,024
Charitable
activifies
22,436 22,436 143,423
Gain on sale oftend 1,249,41S
Investirieilts 5,562 5,562 4,294
Total income 324,047 40,033 364,080 1,725,814
Expenditure
on:
Raising funds 8,9 168,293 168,293 163,394
Charitable
activities
8,9 666,843 42,218 709,061 750,185
Other expenditure 8, 9 15,043
Other expenditure: prepayments on
discontinued
project written off
Total expenditure S35,136 57,261 S92,397 913,579
Net income I
(expenditure)
before other
gains and losses (511,089) (17,228) (52$,317) 812,235
Net movement
In funds
(511,089) (17,228) (528,317) 812,235
Reconciliation
offunds:
Total funds brougM forward (231,283) 2,524,875 37,596 2,331,1881,518,953
Total funds carried forward (231,283) 2,013,786 20,36S 1,802,871 2,331,188

Consol- Consol-
Idated (dated Charity Chadty
2020 2019 2020 2019
Not» 8 Z 8
Fixed assets
Tangible assets 12 1,175,216 1,174,491 1,170/90 1,167,423
1,175,216 1,174,491 1,170,490 1,167,423
Current assets
Debtors 13 29,706 52,568 187,262 230,022
Prepayments and acrued income 13 42,083 34,131 23,42$ 7,769
Cash at bank and in hand 486,785 1,009,550 473,369 978,620
558,074 1,096,249 6&4,059 1,216,411
Creditors: amounts falling due within one
year 14 l70,608) (72,809) l51,678) (52,646J
Net current assets 487,466 1,023,440 632,381 1,163,765
Total assets less current liabilities 1g662g682 2197931 1s&02s871 23311$$
Creditors: amounts
than one year
falling due after more l18,667) (18,667)
Net assets 17 1,644,015 2,179,264 1,802,$71 2,331,188
Charity funds
Restricted funds
Unrestricted
funds
15
15
20,368
1,623,647
37,596
20,368
2,141,6681,782,503
37,596
2,293,592
Total funds 1s644,015 2,179,265 1,802,871 2,331,188

Total funds Total funds Total funds
2020 2019
E 6
Cash flows from operating
activities:
Net cash provided
by (used in) operating
activities (464,852) (650,227)
Cash flows from investing
activities:
Purchase of property,
plant and equipment
(57,913) (35,658)
Proceeds from sale ofproperty,
plant and equipment
1,660,000
Net cash provided
by (used in) investing
activities (57,913) 1,624,342
Loans over 12months taken out l(repaid) (100,000)
Rent deposit over 12months
received
18,667 18,667
Change
in cash and cash equivalents
in the reporting
period (504,098) 892,782
Cash and cash equivalents
at the beginning
of 1,009,550 116,448
the reporting
period
Cash and cash equivalents
at the end ofthe reporting
period 486,785 1,009,550
Reconciliation
ofnet income/(expenditure)
to net cash flow from operating activities
Net income/(expenditure)
forthe reporting
period
(as per the statement offinancial activities) (535,249) 711,562
Adjustments
for:
Depreciation
charges
57,188 55,527
Income from sale of leasehold
facilities
(60,000)
Gain on sale offreehold
land
(1,249,418)
The notes on pages 19lo 32form part ofthese financial statements. 15,410 (30,218)
(Decrease)fincrease
in creditors
(2,201) (77,680)
Net cash used in operating
activities
(464,852) (650,227)

Unrestricted Restricted Restricted Total Total
funds funds funds funds
2020 2020 2020 2019
Group and Charity 6 f 6
Donations
from trusts and foundations
121,764 40,033 161,797 222403
Donations
from companies
200 200 20,021
Donations
from individuals
22,487 22,487 26,231
Grants income (Covid-19grant) 151,598 151,598
296,049 40,033 336,082 268,655
Group and Charity 2019 225,655 43,000 266,655
All ofthe above income was received by the charity so the group snd charity tables are identical.
Income and expenditure from trading activities
Unrestricted Restricted Total Total
funds funds funds funds
2020 2020 2020 2019
Group 6 6 f
Trading income
Sale ofgood in charity shops 144,675 144,675 155,079
Commission
for sale
of Niollii suits 2024
Other income 22 772
Covid-19gov grant 93,053 93,053
237,728 237,728 179,875
Trading expenditure
Salaries and National Insurance 88,318 88,318 51,609
Rent ofretail shops 124,211 124,211 128,701
Other expenses 29,284 29,284 90,652
Depreciation
on tangible fixed assets
2,847 2,847 5,292
244,660 244,660 276,254
Net Income/(loss)
from trading
activities (6,932) (6,932) (96,379)
Net income/(loss)
from trading
activities 2019 (96,379) (96,379)

Income from other acti vities to generat e funds
Unrestricted Restricted Total Torsi
funds funds funds funds
2020 2020 2020 2019
Group and Charity 8 8
Sale ofleasehold facilities 50,000
Sale ofleasehold
facilities 2019
6O,OOO
Merchandise
fundraising
Sale ofChristmas
cards
24
24
Merchandise
fundraislng
2019 24
All ofthe above income was received by the charity sothe group and charity tables are identical.
Income from charitable activities
Unrestricted Restricted Total Total
funds funds funds funds
2020 2020 2020 2019
Group and Charity 8 8 8
Primary special school 115,173
Early intervention
and sessional services
22,436 28,250
Income from charitable activities 22,436 22,436 143,423
Income from charitable activities 2019 143,423 143,423

7 .Investment
in
c ome
Unrestricted Restdcted Total Total
funds funds funds funds
2020 2020 2020 2019
Group f 6 f
Bank interest 1,506 1,506
Loan interest
Loan interest 2019
Charity
Dividend
income from investments
Bank interest 1,506 1,506
Intercompany
loan
interest 4,056 4,056 4,294
Investmentlncome 2020 5,562 5,562 4,294
Investment
income
2019 4,294 4,294
8. Expenditure
analysis
by function and type offunding
Unrestricted Restricted Total Total
funds funds funds funds
2020 2020 2020 2019
Raising funds 6 6
Donations,
legacies
and capital grants 168,293 168,293 158,147
Trading activities 240,604 240,604 276,254
Other activities to generate funds 5,247
408,897 408,897 439,648
Charitable
activities
Primary special school 346,456
Early intervention and sessional services 657,257 42,216 699,475 336,691
Parents information project 8,540
Charity governance 9,586 9,586 58,498
666,843 42,218 709,061 T50,185
Other expenditure
Capital project and campaign 15,043 15,043
Total expenditure - Group 1,075,740 57,261 1,133,001 1,189,833
Total expenditure - Charity 835,136 57,261 892,397 913,579

Expenditure
analysis
ofdirect a nd support costs
Cost of Cost of
raising charitable Support
funds activities Other costs costs Total 2020 Total 2019
Group 6 6 6 6 6
Staff costs (charity) 82,082 287,233 6,616 288,820 664,751 641,105
Staff costs (trading)* 88,318 88,318 51,609
Other trading costs* 148,286 148,286 223,145
School direct costs 38,730
Other service costs 31,778 31,778 18,708
Fundraising
-voluntary
24,189 24,189 17,693
Fundraising
-events
0 5,247
Running
capital project
4,933 4,933
Capital project write-off
Investment
management
78 78
Audit 4,000 6,600 10,600 9,660
Other governance
costs
1,081 1,081 41,559
Communications 5,766 5,766 3,415
Depreciation 54,523 54,523 50,235
Premises, office & IT 56,962 56,962 64,172
Management
&HR
39,346 39,346 19,644
Financial administration 2,390 2,390 4,901
346,875 326,692 11,549 447,885 1,133,001 1,189,833
Support costs 62,.022 382,369 3,494 -447,885
Total expenditure
2020
408,897 709,061 15,043 1,133,001 1,189,833
Total expenditure
2019
439,648 750,185 1,189,833

.Net incomi ng
resources/(reso
ng
resources/(reso
ng
resources/(reso
urc es
ex
pend ed )
This is stated after charging:
Group Group Charity Chanty
2020 2019 2020 2019
6 f 6 f
Depreciation on tangible
fixed assets
57,188 55,527 54,342 50,235
Auditor's
remuneration
10,600 9,550 6,600 8,150
Auditor's
remuneration
-non-audit
Pension costs 14,999 14,006 12,174
During the year, no Trustees received any remuneration (2019:fNIL).
During the year, no Trustees received any benefits in kind (2019:fNIL).
No Trustees received reimbursement ofexpenses in 2020, (2019:fNIL).
.Staffcosts
Staff costs were as follows:
Group Group Charity Charrty
2020 2019 2020 2019
6 f 6 f
Wages and salaries 688,134 525,351 606,751 575,755
Social security costs 63,359 53,895 57,417 52 175
Pension costs 14,999 12,458 14,006 12,174
766,492 892714 678,174 641,105
The average number of people employed by the charitable group during the year was as follows:
Group Group Charity Charity
2020 2019 2020 2019
No. No. No. No.
School 0 6 6
Early intervention and sessional services 12 4 12 4
Fundraising 2 2 2 2
Retail shops 3 6
Support 9 7
26 25 23

.Tangible fixed assets
Land 8 Furniture 8 Fixtures a
buildings equipment fltsngs Total
Group 6 6 f
Cost
At 1 January 2020 1,206,691 206,819 118,134 1,531,644
Additions 53,298 4,615 57,913
Disposals (16,405) (16,405)
At 31 December 2020 1,206,691 243,712 122,749 1,573,152
Depreciation
At 1 January 2020 108,807 189,905 58,441 357,153
Charge for the year 21,154 13,026 23,008 57,188
On disposals (16,405) (16,405)
At 31 December 2020 129,961 186,526 81,449 397,936
Net book value
At 31 December 2020 1,078,730 57,186 41,300 1,175,216
At 31December 2019 1,097,884 15,914 59,693 1,174,491
Charity
Cost
At 1 January 2020 1,170,474 184,409 110,228 1,465,111
Additions 52,793 4,615 57,408
Disposals
At 31 December 2020 1,170,474 237,202 114,843 1,522,519
Depreciation
At 1 January 2020 72,590 173,500 51,597 297,687
Charge for the year 21,154 10,899 22,289 54,342
On disposals
At 31 December 2020 93,744 184,399 73,886 352,029
Net book value
At 31 December 2020 1,076,730 52,803 40,957 1,170,490
At31December 2019 1,097,884 10,909 58631 1157424

.Debtors
Group Group Charity Charily
2020
6
2019
f
2020
f
2019f
Due after more than one year
Amounts
owed by group
undertakings 121,000
Due within one year
Oustanding
fees
3,250 16,350 3,250 16,350
Amounts
owed by group
undertakings 63,012 55,546
Tax and social security
Other debtors 25,955 28,092
Prepayments 20,635 34,131 1,980 7,769
Accrued income 21,448 8,126 21,448 8,126
71,289 86,599 210,690 237,791
Induded
in the amounts
due tothe charity from group undertakings
iss loan ofF156,000 from CPotential
Trading Ltd,
a wholly owned subsidiary
ofthe charity.
The loan bears interest at the rate of2.5%above the Bank of England base
rate.
Creditors
Amounts
falling due within one year
Group Group Charity Charily
2020 2019 2020 2019
f f f
Trade creditors 13,589 28,537 11,804 23,758
Tax and social security 18,021 15,455 17,065 14,956
Other creditors 3,276 3,789 3,276 3,789
Accruals 22,799 12094 19,533 10,133
Loan from a corporate supporter
Deferred income 12,923 12,923
70,608 72809 51,678 52,646
Amounts
falling due after more than one year
Rent deposit 18,667 18,667
Loan from a trust
18,867 18,657

.Statement offunds
Brought Incoming Resources Gains) Carried
forward resources expended (losses) Transfers forward
6 6 6 6 6 6
Restricted funds
Capital campaign
fund
24,638 (15,043) 9,595
Equipment
fund
12,958 25 (2,210) 10,773
Early intervention
fund
40,008 (40,008)
Music therapy
fund
37,596 40,033 (57,261) 20,368
Designated
funds
Land &building
reserve
1,175,000 1,175,000
Redevelopment
reserve
Maintenance
reserve
140,000 140,000
Retail reserve 185,000 185,000
Innovation
reserve
250,000 250,000
Events reserve 30,000 30,000
General funds 361,668 557,719 (1,075,740) (156,353)
Total unrestricted 2,141,668 557,719 (1,075,740) 1,623,647
Total offunds 2,179,264 597,752 (1,133,001) 1,644,015
Restricted funds 2019
Capital campaign
fund
24,638 24,638
Equipment
fund
19,292 (6,334) 12,958
Early intervention
fund
40,000 (40,000)
Music therapy
fund
3,000 (3,000)
Parents podcasts fund
43,930 43,000 (49,334) 37,596
Designated
funds 2019
Land &building
reserve
1,267,249 (92,249) 1,175,000
Redevelopment
reserve
246,702 (246, 702)
Maintenance
reserve
140,000 f40,000
Retail reserve 185,000 185,000
Innovation
reserve
250,000 250.000
Events reserve 30,000 30,000
General funds 2019 (90,178) 1,858,395 (1,140,500) (266,049) 381,568
Total unrestricted
2019
1,423,773 1,858,395 (1,140,500) 2,141,668
Total offunds 2019 1,467,703 1,901,395 (1,189,833) 2,178,264

Purposes ofrestricted ofrestricted ofrestricted funds
Capital campaign fund The capital campaign
fund consists of monies donated forthe development
of
an extension and improvements
to the Centre's
building.
Equipment fund The equipment
fund consists of monies donated
for the purchase ofsmall
items and capital items for the fonrt-line services.
Early intervention fund The early intervention
fund consists of monies received for delivering
our
pre-
school and outreach services.
Music therapy fund The music therapy
fund consists of monies received for the provision of music
therapy.
Parents podcasts fund The parents podcasts fund consists of monies received for the provision of
podcasts
with helpful
information
for parents ofchildren
with disabilities.
Purposes ofdesignated funds
Land &building reserve The land and building
reserve represents
the unrestricted
funds invested
in the
charity's freehold
land and buildings
plus an allowance
for forthcoming
additions
which are not therefore available for other purposes.
Redevelopment reserve The redevelopment
reserve consisted of monies set aside by the Trustees
for
the development
ofa major extension tothe charity's
building,
but it has now
ben dosed because
itwas not possible to proceed with that plan.
Maintenance
reserve
The maintenance
reserve is monies set aside by the Trustees forthe future
maintenance
ofthe charity's
mand and buildings.
Retail reserve The retail reserve represents
money loaned to the charity's trading
subsidiary
company and therefore
not available for other purposes.
Innovation reserve The innovation
reserve is monies set aside by the trustees
in order to be able
to pilot new activities that do not yet have funding
induding
new services,
new
partnerships
and new fundraising
programmes.
Events reserve The events reserve is money set aside to allow for the organising
of
fundraising
and promotional
events where costs have to be paid out before
income is received.

Unrestricted
Restricted
Unrestricted
Restricted
Total Total
funds funds funds funds
2020 2020 2020 2019
6 6 6
Tangible fixed assets 1,165,621 9,595 1,175,216 1,174,491
Current assets 547,301 10,773 558,074 1,096,249
Creditors due within one year (70,609) (70,609) (72,809)
Creditors due after one year (18,667) (18,667) (18,667)
1,623,647 20,368 1,644,015 2,179,264
Tangible fixed assets 2019 1,149,853 24,638 1,174,491
Current assets 2019 1,083,291 12958 1,096,249
Creditors due within one year 2019 (72809) (72,809)
Creditors due after one year 2019 (18,557) (18,667)
2,141,658 37,596 2,179,264
Operating lease commitments
At 31 December 2020 the total ofthe future minimum annual lease payments under non cancellable
operating leases
was:
Charity Chority Group Group
2020 2019 2020 2019
6 5
Within
1 year
80,762 87,750
Between 1 and 5years 234,650 252,351
More than 5years 166,320 222,312
481,732 562413