OpenCharities

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

2021-03-31-accounts

Legal and Administrative Information. Page 02
Trustees'
Annual
Report.
Page 03
Independent
Examiner's
Report .Page 09
Statement of Financial Activities . .Page 10
Balance Sheet. Page 11
Notes to the Financial Statements. Page 12

Notes Unrestricted Restricted Total Total
funds funds funds funds
2021 2020
F f
INCOME
Donations
and grants
300 80,478 80,778 12,991
Charitable
activities
20,800 2,640 23,440 31,463
Fundraising
income
1,168
Investment
income
29 29 95
TOTAL INCOME 21,129 83,118 104,247 45,717
EXPENDITURE
Costs of raising funds
Charitable
activities
22,054 63,041 85,095 46,723
TOTAL EXPENDITURE 22,054 63,041 85,095 46,723
NET INCOME/(EXPENDITURE FOR THE YEAR
BEFORETRANSFERS 5 (925) 20,077 19,152 (1,006)
Transfers
between
funds
858 (858)
NET MOVEMENT
IN FUNDS FOR THE YEAR
(67) 19,219 19,152 (1,006)
Balance as at 1 April 2020 77,823 16,619 94,442 95,448
BALANCE AT 31 MARCH 2021 77,756 35,838 113,594 94,442

Notes 2021f 2020
FIXEDASSETS
Tangible assets 1,338 993
CURRENT ASSETS
Debtors and prepayments 9,520 794
Cash at bank and in hand 119,815 93,789
129,335 94,583
CURRENT LIABILITIES
Creditors: amounts falling due within one
year (17,079) (1,134)
112,256 93,449
NET ASSETS 10 113,594 94,442
Represented
by:
FUNDS OF THE CHARITY
Unrestricted
general
Designated
funds
Restricted
funds
fund 11
11
11
56,418
21,338
35,838
56,830
20,993
16,619
TOTAL FUNDS 113,594 94,442

Unrestricted Restricted Total Total
funds funds funds funds
2021 2020f
Donations 300 300 3,022
Grants:
the National Lottery Community Fund 80,478 80,478 5,101
Kent Community Foundation 4,868
300 80,478 80,778 12,991
CHARITABLE ACTIVITIES
Unrestricted Restricted Total Total
funds funds funds funds
2021 2020
F
Contracts and Grants:
Kent County Council (via We Are Beams) 20,000 20,000 20,000
Kent County Council 2,640 2,640 7,096
Events Income 800 800 4,367
20,800 2,640 23,440 31,463

EXPENDITURE
Unrestricted Restricted Total Total
funds funds funds funds
2021 2020
Costs of raising funds:
Fundraising
costs
General advisory services:
Wages and salaries 4,588 17,089 21,677 16,051
Staff training 25 25 102
Staff travel costs 146 266 412 1,928
Staff recruitment 60 60
Other staff and volunteer costs 84
Grants payable (see below) 43,504 43,504
Play equipment 91 91 99
Event costs 437 1,165 1,602 6,974
Website 458 458 360
Publicity 150 150 125
Sundries 75 75 193
Support costs
Wages and salaries 11,017 11,017 15,765
Insurance 795 795 720
Telephone
and internet
1,151 800 1,951 1,879
Printing,
postage and stationery
81 13 94 308
Computer
and office equipment
807 28 835 194
Depreciation 917 917 496
Bank charges 69 69 60
Professional
fees
Accounts software 259 259 259
Payroll costs 191 191 213
21,141 63,041 84,182 45,810
Governance costs:
Trustee and AGM expenses
Other fees 13 13 13
Independent
Examiner's fee
900 900 900
913 913 913
22,054 63,041 85,095 46,723
Of the total expenditure
in 2020 of246,723,835,152was
unrestricted
and f11,571 was restricte
d.
Grants payable 2021 2020
For family support services:
Includes
Us 2
21,752
Space 2 Be Me 21,752
43,504

NET INCOME 2021f 2020
This is stated after charging:
Depreciation 917 496
Loss on disposal offixed assets
Independent
Examiner's
remuneration
900 900
INFORMATION
REGARDING EMPLOYEES
2021 2020
f.
Wages and salaries
Social security costs
32,276
1,327
31,401
1,368
Employer
pension
contributions
Employment
Allowance
418
(1,327)
415
~1,368)
32,694 31,816
The average
number ofemployees
based on full time equivalents analysed by function was:
2021 2020
Number Number
Provision ofcharitable
services
Management
and administration

FIXEDASSETS Computer Other
equipment
f
equipment
E
Total
Cost
As at 1 April 2020 1,489 1,195 2,684
Additions 1,262 1,262
Disposals
As at 31 March 2021 2,751 1,195 3,946
Depreciation
As at 1 April 2020 496 1,195 1,691
Charge for the year 917 917
Disposals
As at 31 March 2021 1,413 1,195 2,608
Net book value
As at 31 March 2021 1,338 1,338
As at 31 March 2020 993 993
8 DEBTORS 2021 2020
F
Other debtors
Prepayments 9,520 794
9,520 794
9 CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR 2021f 2020
Other creditors 84 79
Other taxes 155
Accruals 900 900
Deferred
income
16,095
17,079 1,134
10 ANALYSIS OF NET ASSETS BETWEEN FUND General Designated Restricted Total
funds funds funds
Fixed assets 1,338 1,338
Current assets 57,402 20,000 51,933 129,335
Current
liabilities
(984) - (16,095) (17,079)
Net assets as at 31 March 2021 56,418 21,338 35,838 113,594
General Designated Restricted Total
funds funds funds
F F
Fixed assets 993 993
Current assets 57,964 20,000 16,619 94,583
Current liabilities (1,134) (1,134)
Net assets as at 31 March 2020 56,830 20,993 16,619 94,442

MOVEMENT
IN FUNDS - PREVIOUS
MOVEMENT
IN FUNDS - PREVIOUS
YEAR
As at As at
1 042019 Income
F
Expenditure Transfersf 31032020f
Restricted funds
KCC - Mobile hoist and toys 1,225 1,225
Saturday
Fun Club
6,071 (93) 5,978
Music Therapy 455 455
Family Support Officer 2,624 (2,624)
Short Breaks 750 2,640 (2,750) 640
Family Events 5,101 (2,693) 2,408
Behaviour workshops 4,868 (269) 4,599
Early Help 4,456 (3,142) 1,314
Total restricted
funds
11,125 17,065 (11,571) 16,619
Designated
funds
Contingency
Reserve
20,000 993 20,993
Total Designated
funds
20,000 993 20,993
Unrestricted
general
funds 64,323 28,652 (35,152) (993) 56,830
Total funds 95,448 45,717 (46,723) 94,442