OpenCharities

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

2021-12-31-accounts

Trustees Joseph Cerrell, Trustee
Craig Cohon, Trustee (appointed 26 August 2020)
Patricia O'Hayer, Trustee (resigned 1 January 2021)
Hannah
Pawlby, Trustee
John Reid, Chairman
Philippe Vogeleer, Trustee
Sawsan Chebli, Trustee (appointed 2 February 2022)
Company registered
number 07186340
Charity registered
number 1137815
Registered office 8All Saints Street
London
N1 9RL
Company secretary Mrs Wendy Courtenay
Independent auditors Accendo Consulting
Ltd
Chartered
Certified Accountants
and Statutory Auditors
160City Road
London
EC1V2NX
Bankers HSBC Bank Pic
28 Borough
High Street
Southwark
London
SE1 1YB

Restricted Unrestricted Total Total
funds funds funds funds
2021 2021 2021 2020
Note E
Income from:
Donations
and
legacies 101,565 1,932,508 2,034,073 1,765,185
Charitable
activities
125,468 125,468 109,966
Investments 16 16 205
Total income 101,565 2,057,992 2,159,557 1,875,356
Expenditure
on:
Raising funds 58,854 58,854 62,949
Charitable
activities
101,566 1,936,686 2,038,261 1,737,386
Total expenditure 101,665 1,995,540 2,097,106 1,800,335
Net movement in funds 62,452 62,452 75,021
Reconciliation offunds:
Total funds
brought
forward 586,080 586,080 511,059
Net movement in funds 62,452 62,452 75,021
Total funds carried forward 648,532 648,532 586,080

2021 2020
Note
Fixed assets
Tangible assets 14 10,780 17,563
10,780 17,563
Current assets
Debtors 15 490,008 120,876
Cash at bank and in hand 276,079 513,805
766,087 634,681
Creditors: amounts falling due within one
year 16 (128,335) (66,164)
Net current assets 637,752 568,517
Total assets less current liabilities 648,532 586,080
Net assets excluding pension asset 648,532 586,080
Total net assets 648,532 586,080
Charity funds
Restricted funds 18
Unrestricted
funds
18 648,532 586,080
Total funds 648,532 586,080

2021 2020
R
Cash flows from operating activities
Net cash used
in operating
activities (233,134) 56,883
Cash flows from investing activities
Purchase
oftangible fixed assets
(4,592) (6,705)
Net cash used ln Investing activities (4,592) (6,705)
Cash flows from financing activities
Net cash provided
by financing
activities
Change
In cash and cash
equivalents
In
the year (237,726) 50,178
Cash and cash equivalents at the beginning of the year 513,805 463,627
Cash and cash equivalents at the end of the year 276,079 513,805
The notes on pages 30to 48 form part ofthese financial statements

Restncted Unrestricted Total
funds funds funds
2020 2020 2020
Donations 21,266 21,266
Grants 1,734,698 1,734,698
Government grants 9,221 9,221
9,221 1,755,964 1,765,185

Unrestricted Total
funds funds
2021 2021
Income from charitable activities - Campaigns UK 429 429
Income from charitable activities - Campaigns Global 125,039 125,039
125,468 125,468
Unrestricted Total
funds funds
2020 2020
Income from charitable activities - Campaigns Global 109,966 109,966

Unrestricted Total
funds funds
2021 2021
E
Investment income 16 16

Unrestricted Total
funds funds
2020 2020
Investment income - local cash 205 205
7. Expenditure on raising funds
Costs ofraising voluntary income
Unrestricted Total
funds funds
2021 2021
E
Costs of raising voluntary income - wages and salaries 57,317 57,317
Costs of raising voluntary income - pension costs 1,537 1,537
58,S54 58,554

Unrestricted Total
funds funds
2020 2020
Costs of raising voluntary income - wages and salaries 61,376 61,376
Costs of raising voluntary income - pension costs 1,573 1,573
62,949 62,949

Restricted Unrestricted Total
funds funds funds
2021 2021 2021
Campaigns UK 65,035 293,130 358,165
Campaigns Europe 415,807 415,807
Campaigns Global 36,530 911,994 948,524
Special events 315,755 316,766
101,565 1,936,686 2,038,251

Restncted Unrestricted Total
funds funds funds
2020 2020 2020
Campaigns UK 9,221 315,944 325,165
Campaigns Europe 513,448 513,448
Campaigns Global 514,850 514,850
Special events 383,923 383,923
9,221 1,728,165 1,737,386

Activities
undertaken Support Total
directly costs funds
2021 2021 2021
K
Campaigns UK 306,003 52,162 358,166
Campaigns Europe 367,225 48,582 415,807
Campaigns Global 788,435 160,089 948,524
Special events 270,836 44,919 316,756
1,732,499 305,752 2,038,251

Analysis o fexpenditure
by activities (c
ontinued)
Activities
undertaken Support Total
directly costs funds
2020 2020 2020
Campaigns UK 262,465 62,700 325,165
Campaigns Europe 434,673 78,775 513,448
Campaigns Global 422,533 92,317 514,850
Special events 332,623 51,300 383,923
1,452,294 285,092 1,737,386

Campaigns Campaigns Campaigns Special Total
UK Europe Global events funds
2021
K
2021
E
2021 2021f 2021
Staff costs 198,676 195,352 609,753 226,731 1,230,512
Depreciation 2,146 1,959 4,608 1,852 10,565
Other Charitable Expenditure 105,181 169,914 174,074 42,253 491,422
306,003 367,225 788,435 270,836 1,732,499
Campaigns Campaigns Campaigns Special Total
UK Europe Global events funds
2020 2020 2020 2020 2020
E
Staff costs 178,715 261,773 373,942 199,884 1,014,314
Depreciation 2,167 2,724 3,192 1,774 9,857
Other Charitable Expenditure 81,583 170,176 45,399 130,965 428,123
262,465 434,673 422,533 332,623 1,452,294

Campaigns Campaigns Campaigns Special Total
UK Europe Global events funds
2021 2021 2021 2021 2021
Staff costs 31,865 29,075 68,413 27,492 156,845
Campaign expenses 4,444 4,712 57,637 3,748 70,541
Governance costs 15,853 14,795 34,039 13,679 78,366
52,162 48,582 160,089 44,919 305,752
Campaigns Campaigns Campaigns Special Total
UK Europe Global events funds
2020 2020 2020 2020 2020
Staff costs 47,225 59,332 69,532 38,638 214,727
Campaign expenses 3,235 4,064 4,763 2,647 14,709
Governance costs 12,240 15,379 18,022 10,015 55,656
62,700 78,775 92,317 51,300 285,092

Audit ors'
remuneration
2021 2020
Z
Fees payable to the Company's auditor for the audit ofthe Company's
annual accounts 3,000 2,800

2021 2020
Wages and salaries 1,300,665 1,168,981
Social security costs 193,941 144,106
Contribution to defined contribution pension schemes 26,282 26,117
1,520,888 1,339,204
2021 2020
No. No.
Administration and management 24 19
2021 2020
No. No.

Fixtures and Computer
fittings equipment Total
Cost or valuation
At 1 January 2021 29,596 21,198 50,794
Additions 4,592 4,592
Disposals (2,960) (2,960)
At 31 December 2021 29,596 22,830 52,426
Depreciation
At 1 January 2021 17,644 15,587 33,231
Charge for the year 5,925 4,640 10,565
On disposais (2,150) (2,150)
At 31 December 2021 23,569 18,077 41,646
Net book value
At 31 December 2021 6,027 4,753 10,780
Af31December 2020 11,952 5,611 17,563
Debtors
2021 2020
Due within one year
Trade debtors 436,745 96,353
Other debtors 51,102 20,570
Prepayments
and accrued income
2,161 3,953
490,008 120,876

2021 2020
Trade creditors 40,444 f,868
Other taxation and social security 33,361 35,629
Other creditors 13,402 5,234
Accruals and deferred income 41,128 23,433
128,336 66,164

2021 2020
Financial assets
Financial assets measured at fair value through income and expenditure 276,079 513,805

Statemen t offunds - current year
Balance at
Balance at 1 31
January December
2021 Income Expenditure 2021
R
Unrestricted funds
General Funds - all funds 686,080 2,067,992 (1,995,540) 648,532
Restricted funds
Restricted Funds - all funds 101,665 (101,565)
Total of funds 586,080 2,159,557 (2,097,105) 648,532

Summary
offunds - prior year
Balance at
Balance at 31
1 January December
2020 Income Expenditure 2020
General funds 511,059 1,866,135 (1,791,114) 586,080
Restricted funds 9,221 (9,221)
511,059 1,875,356 (1,800,335) 586,080
20. Analysis ofnet assets between funds
Analysis ofnet assets between funds - current year
Analysis
Analysis
ofnet assets between funds
ofnet assets between funds - current year
Unrestricted Total
funds funds
2021 2021
Tangible fixed assets 10,780 10,780
Current assets 766,087 788,087
Creditors due within one year (128,335) (128,335)
Total 648,532 848,532
Analysis of net assets between funds - prior year
Unrestncted Total
funds funds
2020 2020
Tangible fixed assets 17,563 17,563
Current assets 634,681 634,681
Creditors due within one year (66,164) (66,164)
Total 586,080 586,080

21. Reconciliation
ofnet movement
Reconciliation
ofnet movement
Reconciliation
ofnet movement
Reconciliation
ofnet movement
in funds to net cash flow from operating to net cash flow from operating activities
2021 2020
Net income for the year (as per Statement of Financial Activities) 62,452 75,021
AdJustments for:
Depreciation charges 10,565 9,858
Loss on the sale of fixed assets 810
Decrease/(increase) in debtors (369,132) 311,165
Increase/(decrease) in creditors 62,171 (339,161)
Net cash provided by/(used In) operating activities (233,134) 56,883
22. Analysis of cash and cash equivalents
2021 2020
Cash in hand 276,079 513,805
Total cash and cash equivalents 276,079 513,805
23. Analysis of changes
in net debt
At 1 At 31
January December
2021 Cash flows 2021
R
R
Cash at bank and in hand 513,805 (237,726) 276,079
513,805 (237,726) 276,079

non-cancell able operating leases as follows:
2021f 2020
Not later than 1 year 66,129 49,597
Later than 1 year and not later than 5years 49,597
115,726 49,597
The
following
The
following
lease payments payments have been recognised as an expense in the Statement of Financial
Activities:
2021 2020
Operating lease rentals 64,521 65,329
Changes in lease payments arising from COVID-19 related rent
concessions