OpenCharities

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

2021-06-30-accounts

Page
Directors'
and Trustees'
annual
report
Pari: 1- Introduction
Part 2- Overview ofActivities
and
Impaci
Part 3- Projects and Aid Delivery in Detail
Pari 4- Overseas Staff and Training
Part 5- Charity Infrasiructure
Part 6- Future Plans and Developments
Pari 7- Princ!pal Funding
Sources
independent Examiner's Report
Statement of Financial Activities
Balance sheet.
Notes to the accounts

Notes Unrestricted Restricted 2021 2020
Funds Funds
Income
Donations
and legacies
19,954 19,954 52,915
Income from charitable activities 82,226 82,226 55,328
Income from trading activities 34,658 34,658 37,466
investment
income
7 7 223
Total income 54,619 82,226 136,845 145,932
Expenditure
Cost of raising funds 6 3,598 3,598 12,321
Expenditure on charitable activities 6 32,871 82,226 115,097 145,298
Total expenditure 36,469 82,226 118,695 157,619
Net income/(expenditure) and net
movement
in funds for
the year 18,150 18,150 (11,687)
Reconciliation offunds
Totalfunds, brought forward 89,701 89,701 101,388
Total funds, carried forward 107,851 107,851 89,701

BALAIYiCE SIIEI=TAS AT 30JUNF 2021
Notes 2021 2020
f f
Fixed assets
Tangible fixed assets 1,031
Current assets
Debtors 12 24,666 6,136
Cash at bank and in hand 85,789 87,759
110,455 93,895
Liabilities
Creditors falling due within one year 13 2,604 5,225
Net current assets 107,851 88,670
Net assets 107,851 89,701
The funds ofthe charity
Unrestricted funds 14 107,851 89,701
Total charity funds 107,851 89,701

Unrestricted Restricted 2021 2020
Funds Funds
f 6
Individualdonations 14,954 14,954 47,258
Corporate donations 5,000 5,000 5,019
School donations 587
Other donations 51
19,954 19,954 52,915
Unrestricted Restricted 2021 2020
Funds Funds
Grants and donations:
The Foux Foundation 49,331 49,331 54,828
JAC Trust 25,000 25,000
Wes Gavette Memorial 7,895 7,895
Joy Welch Education 500
82,226 82,226 55,328
Unrestricted Restricted 2021 2020
Funds Funds
Shoes auction 34,605 34,605 37,321
Merchandising income 53 53 145
34,658 34,658 37,466

Unrestricted Restricted Restricted 2021 2020
Funds Funds
E f
Bankinterest 223
223
Investment income in 2020totalling f223was attributed to unrestricted
funds.
AI'.I@IYSi& OF ERI'LluDITLIFIE
Raising Funds Supporting 2021 2020
beneficiaries
in
rubbish dumps
Staff costs (Inc. Subcontractors) 33,672 33,672 46,662
Direct project costs 70,121 70,121 80,385
Volunteer costs 42 236 278 469
Shoe auction costs 2,110 2,110 5,198
Other fundraising
costs
216 216 5,070
Support costs (Note 7) 1,062 9,556 10,618 17,851
Governance costs (Note 7) 168 1,512 1,680 1,984
3,598 115,097 118,695 157,619

General Governance 2021 2020
Support Costs Costs
Administrative
staff
(Inc. subcontractors) 1,530 1,530 5,305
Premises and equipment 4 4 1,775
Communications
and ITcost
1,219 1,219 857
Book Keeping fees 5,550 5,550 7,000
Legal and professional costs 15 15 432
Depreciation 1,031 1,031 1,031
Other expenses 1,269 1,269 1,451
Trustee expenses 400
Independent
examiner's
fees 1,680 1,680 1,584
10,618 1,680 12,298 19,835
2021 2020
6 E
Net movement in funds is shown after charging:
Independent examiner's fees 1,680 1,584
Depreciation on tangible fixed assets 1,031 1,031

2021 2020
f f
STAFF COSTS
Salaries 16,500 43,257
National Insurance 1,707
Pension 401 1,026
16,901 45,990

AIIFIIBLI.
I
XF U ASSETS
2021 2020
Net book value: f f
Fixtures, fittings and equipment 1,031
1,031
Movements in the period:
Cost: Opening Closing
Balances Additions Disposals Balances
f f f f
Fixtures, fittings and equipment 4,760 4,760
4,760 4,760
Depreciation: Opening Closing
Balances Charge Disposals Balances
f f f
Fixtures, fittings and equipment 3,729 1,031 4,760
3,729 1,031 4,760

2021 2020
6
Grants receivable 24,666 5,000
Prepayments 1,136
24,666 6,136
CIIEOIIIOIt5'i nn'ioiints taliin8 cine within oni. ye;ir
2021 2020
E f
Trade creditors 41 703
Other creditors 883 2,198
Accruals 1,680 2,324
2,604 5,225

Balance at Income Expenditure Balance at
01.07.20 30.06.21
Restricted funds:
The Foux Foundation 49,331 49,331
JAC Trust 25,000 25,000
Wes Gavette Memorial 7,895 7,895
82,226 82,226
Unrestricted funds 89,701 54,619 36,469 107,851
Total funds 89,701 136,845 118,695 107,851
ii''/ 'is oi nio'vf nlenl'i !n 'Irinr! "Pieli ous I/e lt
Balance Balance
at01.07.19 Income Expenditure at30.06.20
f f f
Restricted funds:
The Faux Foundation 54,828 54,828
Joy Welch Education 500 500
55,328 55,328
Unrestricted funds 101,388 90,604 102,291 89,701
Total funds 101,388 145,932 157,619 89,701

Unrestricted Restricted
Funds Funds Total
f
Fixed assets
Net Current assets 107,851 107,851
107,851 107,851
Analysis offund balance net assets- previous Year
Unrestricted Restricted
Funds Funds Total
f f
Fixed assets 1,031 1,031
Net Current assets 88,670 88,670
89,701 89,701