OpenCharities

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

2021-04-30-accounts

Trustees Professor Philip Baker Baker
Mr Stephen
Owen
Mr Huw Francis
Dr Girish Kunigiri
Mr Simon Gribbon
Mrs Rebecca Brown
Mr Daniel Flemmings-Danquah
Mrs Sally-Ann
Flemmings-Danquah
Pastor Jonathan Holder
Secretary David Fawcett
Charity number 1131922
Company number 06883209
Principal address 43 Melton Street
Leicester
LE13N9
Registered oflice 43 Melton Street
Leicester
LE13N8
independent examiner David T Mayfield
Maygeld
&Co (Accountants)
Ltd
2 Merus Court
Meridian
Business Park
Leicester
LE191RI
Bankers Lloyds TSBBank Pic
The Roundway
284a Humberstone Lane
Leicester
LE4 9JN

Page
Trustees report 1-3
Independent examiner's report
Statement of financial activities
Balance sheet 6-7
Notes to the financial statements

Unrestricted Designated Restricted Total Total
funds funds funds
general
2021 2021 2021 2021 2020
Notes
Income from:
Donations
and
legacies 221,811 111,805 333,616 328,563
Raising funds 293 293 32,768
investments 1,186 1,186 1,133
Total income 223,290 111,805 335,095 362,464
~Elf
Charitable
activities
6 116,154 101,367 217,521 297,595
Net incoming resources before transfers 107,136 10,438 117,574 64,869
Gross transfers between funds (50,000) 50,000
Net income forthe year/
Net movement in funds 57,136 50,000 10,438 117,574 64,869
Fund balances at 1May 2020 57,620 100,000 38,212 195,832 130,963
Fund balances at 30April 2021 114,756 150,000 48,650 313,406 195,832

2021 2020
Notes
Fixed assets
Tangible assets 10 1,878
Current assets
Debtors 10,110 21,211
Cash at bank and in hand 303,578 171,072
313,688 192,283
Creditors: amounts falling due within one
year 13 (2,160) (6,207)
Net current assets 311,528
Total assets less current liabilities 313,406
Income funds
Restricted funds 15 48,650
Unrestricted
funds
Designated
funds
16 150,000 100,000
General unrestricted funds 114,756 57,620
264,756
313,406

Unrestricted Restfficted Total Total
funds funds
general
2021 2021 2021 2020
Donations and gifts 38,588 38,588 69,302
Legacies receivable 595 595 53,666
Grants receivable 182,628 111,805 294,433 205,595
221,811 111,805 333,616 328,563
Forthe year ended 30April 2020 166,973 161,590 328,563

3 Donations and legacies (Continued)
Donations and gifts
Gift Aid 2,992 2,992 8,527
Regular giving 5,002 5,002 3,202
Faith groups 4,215 4,215 10,549
Other groups 983 983 1,751
Online giving 17,348 17,348 16,439
Individuals 6,741 6,741 12,306
Businesses 506 506 12,939
Schools / Universities 1,699
Other donations 801 801 1,890
38,588 38,588 69,302
Legacies receivable
Legacy 595 595 50,000
Other Legacies 3,666
595 595 53,666
Grants receivable for core activities
Carlton Hayes 23,305 23,305 22,625
Henry Smith 23,500 23,500 49,500
Tudor Trust 2,000 30,000 32,000
CAF 15,236 15,236
Big Lottery Covid Fund 27,314 27,314
Wyggeston
Hospital
15,000 15,000 15,000
Stoneygate
Trust
8,625 8,625 18,250
Lloyds Foundation 35,000 35,000 35,000
Awards
For All
9,750
Leicestershire
and Rutland
Community Foundation 13,155 13,155
Other 101,298 101,298 55,470
182,628 111,805 294,433 205,595

Unrestricted Unrestricted
funds funds
general general
2021 2020
Fundraising events 293 19,735
Rent income 13,033
Raising funds 293 32,768
Investments
Unrestricted Unrestricted
funds funds
general general
2021 2020
Interest receivable 1,186 1133

Unrestricted Restffcted Total Total
Funds Funds 2021 2020
Staff costs 55,774 31,905 87,679 72,758
Amortisation
and
depreciation 5,908 5,908 42,358
Meal service provision 197 197 10,586
Outreach 17,070 17,070 28,523
Me ntoring
costs
1,697 1,697 1,661
Support services 38,940 38,940 48,170
Events and activities 3,619 3,619 7,890
Equipment 851 581 1,432 5,741
Rent and insurance 15,096 15,096 16,206
Administration 118 118 1,073
Utilities 6,977 6,977 11,560
Maintenance
and
cleaning 675 675 4,910
Donations 3,630 3,630 7,500
Motor and travel 766 766 527
Other charitable expenditure
15,000 4,350 19,350 4,014
106,689 96,465 203,154 263,477
Share ofgovernance
costs (see note 7)
12,155 2,212 14,367 34,118
118,844 98,677 217,521 297,595
Analysis
by fund
Unrestricted
funds
- general 116,154 116,154
Restricted funds 2,690 98,677 101,367
118,844 98,677 217,521
Forthe year ended 30April 2020
Unrestricted
funds
- general 125,076 125,076
Restricted
funds
172,519 172,519
125,076 172,519 297,595

Support and Governance
Supportcosts Governance 2021 2020
costs
Events 2,630 2,630 824
Independent examiners fees 2,580 2,580 1,500
Loan interest 1,625 1,625 1,625
Equipment 478 478 1,914
Rent and insurance 5,032 5,032 5,402
Administration 39 39 358
Utilities 2,325 2,325 3,853
Maintenance and cleaning 1,637 1,637 5,906
Amortisation ofleasehold improvements 1,500 1,500 13,293
Depreciation ofequipment 470 470 826
14,367 14,367 34,118
Analysed
between
Charitable
activities
14,367 14,367 34,118

2021 2020
Number Number
Employment costs 2021 2020
Wages and salaries 87,679 72,758

10 Tangible gxed assets
leasehold Fixtures and Total
improvements Sttinss
Cost
At 1May 2020 84,261 12,954 97,215
At 30April 2021 84,261 12,954 97,215
Depreciation
and impairment
At 1May 2020 78,261 9,198 87,459
Depreciation
charged
in the year 6,000 1,878 7,878
At 30April 2021 84,261 11,076 95,337
Carrying amount
At 30April 2021 1,878 1,878
At 30April 2020 6,000 3,756 9,756
11 Debtors
2021 2020
Amounts
falling due
within one year:
Other debtors 10,110 21,211
12 Loans and overdrafts
2021 2020
gankloans 4,167
Payable within one year 4,167

Creditors: amounts
falling due within one year
2021 2020
flutes
Bankloans 12 4,167
Accruals and deferred income 2,160 2,040
2,160 6,207

Movement
in funds
Movement
in funds
Balance at1 Income Expenditure Transfers Balance at 30
May 2020 April 2021
Generalfund 11,557 207,695 (96,016) (50,000) 73,236
Wyggeston Hospital 15,000 15,000 (15,000) 15,000
Legacy 24,000 595 24,595
Co-op 950 950
Iamie Vaidy 6,113 (5,138) 975
57,620 223,290 116,154 (50,000) 114,756
Movement in funds
Balance at 1 Income Expenditure Balance at 30
May 2020 April 2021
Key Fund 936 (935) 1
Henry Smith 11,088 23,500 (29,650) 4,938
Carlton Hayes 7,542 23,305 (11,720) 19,127
Awards For All 4,062 (4,062)
Lloyds Foundation 14,584 35,000 (35,000) 14,584
Tudor Trust 30,000 (20,000) 10,000
38,212 111,805 101,367 48,650

Movement Movement in funds
Balance at1 Income Expenditure Transfers Balance at 30
May 2020 April 2021
Property Fund 100,000 50,000 150,000
100,000 50,000 150,000
Ol
0
o
IV
CI
III
r
r
o
00
III
lrf
Ot
I
IIC
D
L
II
oo IV
04
00
frl
rv
00
Irl
fit
I
f0L
00
Vt
C
IL
CIo 3
8
Olo
g
C
I
Ut
C
IL
o
04o
IO
IO
I
rrt
00
r
o
ftl
r
C
00 00
0 IV
CI
44
I
00
rtl
Irl
m
'C IO o o
04
Cl
I/I
IO
Ct
04 00
d'
IO
IC
8
C
Ol
IO
III
C
IL
04
CI
04
o oooo
IOo
C
c
IV
o
0
00
r
00
~I 04 04
CI
0Z zI-Z0
g
C
Ot
OI
Ot ~z C.
IJI 40C Ot
4I
z
IJI
I
+~R
rA
CL
0
C
IO
Ol
IO
04o
IV
IJJ
o
z
IIJ
CC
OZ
z
044
X
0
0
IC'
Jr
Ih
4I
IO
e
0
C.
o
m
f0
OlII
Ol
w
4I
Ift
fO
I
IU
'40
Tl
IO
I
fft
O
Cl
IJJ
Z
I-
0
I
VI
I-
0
Z
404
~O
4L
C Ol
C
IL
Ot
00
CI-
C
OI
0