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

Page
Reference and Administrative
Details
Report ofthe Trustees 2 to 7
Report ofthe Independent
Auditors
8 to 11
Statement of Financial Activities 12
Statement of Financial Position 13
Statement ofCash Flows and Notes tothe Statement of Cash 14 to 15
Flows
Notes to the Financial Statements 16 to 23

Trustees Mr P C Crowther
Mrs
G Lee
Mr G C Greig (resigned 31/12/2020)
Mr A TSimpson (resigned 31/12/2020)
Miss E R McCarthy
Mr A G Crawley
Mr 8 W Elliot
Mr R Brooks (appointed 31/7/2020)
Registered office 29 Portland
Place
London
W18 1QB
Registered company number 07525263 (England and Wales)
Registered charity number 1144584
Auditors Filer Knapper
LLP
Chartered
Accountants
and Registered Auditor
10Bridge Street
Christchurch
Dorset
BH23 1EF

2020 2019
Unrestricted Restncted Total Total
fund funds funds funds
Notes E E E E
Income and endowments from
Donations and legacies 3 12,306 27,213 39,519 40,714
Other trading activities 4 25,596 625,876 651,472 1,067,890
Total 37,902 653,089 690,991 1,108,604
Expenditure on
Raising funds
Other trading activities 5 66,389 26,254 92,643 333,657
66,389 26,254 92,643 333,657
Charitable activities
Fundraising activities 27,512 626,835 654,347 762,893
Total 93,901 653,089 746,990 1,096,550
NET INCOME/(EXPENDITURE) (55,999) (55,999i 12,054
Reconciliation offunds
Total funds brought forward 56,255 56,255 44,201
Total funds carried forward 256 256 56,255
2020 2019
Unrestricted Restricted Total Total
fund funds funds funds
Notes E E E E
Current assets
Debtors 13 13,825 175,453 189,278 71,191
Cash at bank 155 173,020 173,175 283,574
13,980 348,473 362,453 354,765
Creditors
Amounts
falling due within one year
14 (13,724) (348,473) (362,197) (298,510)
Net current assets 256 256 56 255
Total assets less current liabilities 256 256 56,255
NET ASSETS/(LIABILITIES) 256 256 56,255
Funds 15
Unrestricted funds 256 56,255
Totalfunds 256 56,255

f or the Year Ended 31 December 2020
2020 2019
Notes E E
Cash flows from operating activities
Cash generated from operations (110,399) 205,720
Net cash (used in)/provided by operating activities (110,399) 205,720
Change
in cash and cash equivalents
in the
reporting
period
(110,399) 205,720
Cash and cash equivalents at the beginning
ofthe reporting period 283,574 77,854
Cash and cash equivalents at the end ofthe
reporting
period
173,175 283,574

Notes tothe
for the Year
Notes tothe
for the Year
Statement ofCash Flows
Ended 31December 2020
Reconciliation ofnet (expenditure)/income to net cash flow from operating activities
2020 2019
E E
Net (expenditure)/income for the reporting period (as per the Statement
of Financial Activities) (55,999) 12,054
Adjustments
for:
(Increase)/decrease
in debtors
(118,087) 131,876
Increase
in creditors
63,687 61,790
Net cash (used in)/provided by operations (110,399) 205,720
2. Analysis ofchanges
in net
funds
At 1/1/20 Cash flow At 31/12/20
E E E
Net cash
Cash at bank 283,574 (110,399) 173,175
283,574 (110,399) 173,175
Total 283,574 (110,399) 173,175

trustees
co
nfirm the financial statements
have been pr
epared
on a going concern basis.
Donations and legacies
2020 2019
E E
Donations 12,306 40,714
Gift aid 27,213
39,519 40,714

4. Other trading activities
2020 2019
E E
Fundraising events 651,472 1,067,890
5. Other trading activities
2020 2019
E E
Purchases 27,013 277,955
Staff costs 61,360 49,481
Support costs 4,270 6,221
92,643 333,657
6. Charitable
activities costs
Grant
funding of
activities Support
(see note costs (see
7) note 8) Totals
E E E
Fundraising activities 626,920 27,427 654,347
7. Grants payable
2020 2019
E E
Fundraising activities 626,920 737,758
The total grants paid to institutions during the year was as follows:
2020 2019
E E
The Felix Project 423,539 444,757
The Churchill Foundation 124,896
Dimbleby
Cancer Care
118,398
Royal Parks Foundation 20,707
Sentebale 28,500
British Asian Trust 79,998
The Childhood Trust 123,383
626,920 737,258

Support co sts
Governance
Finance Other costs Totals
E E E E
Other trading activities 2,229 2,041 4,270
Fundraising activities 27,427 27,427
2,229 2,041 27,427 31,697
Net Income/(expenditure)
Net income/(expenditure) is stated after charging/(crediting):
2020 2019
E E
Auditors' remuneration 5,394 5,394

Staff costs
2020 2019
E E
Wages and salaries 55,000 42,211
Social security costs 4,711 5,841
Other pension costs 1,649 1,429
61,360 49,481
Staff costs represent remuneration for key management.
The average monthly number ofemployees during the year was as follows:
2020 2019
Events staff 1 1

12. Comparatives for the sta tement
offinancial
activities
Unrestricted Restricted Total
fund funds funds
E E E
Income and endowments from
Donations
and legacies
40,713 40,714
Other trading activities 54,117 1,013,773 1,067,890
Total 94,830 1,013,774 1,108,604
Expenditure on
Raising funds
Other trading activities 56,158 277,499 333,657
56,158 277,499 333,657
Charitable
activities
Fundraising
activities
26,618 736,275 762,893
Total 82,776 1,013,774 1,096,550
NET INCOME 12,054 12,054
Reconciliation offunds
Total funds brought forward 44,201 44,201
Total funds carried forward 56,255 56,255
13. Debtors: amounts
falling
due within one year
2020 2019
E E
Events debtor 33,527
Other debtors 1,666 3,890
Prepayments and accrued income 187,612 33,774
189,278 71,191

Creditors: amounts
falling due
within one year
2020 2019
E E
Trade creditors 1,290 36,920
Other creditors 6,171 1,349
Grants payable 336,873 250,055
Accrued expenses and deferred income 17,863 10,186
362,197 298,510

Net
movement At
At 1/1/20 in funds 31/12/20
E E E
Unrestricted funds
General fund 56,255 (55,999) 256
TOTALFUNDS 56,255 (55,999) 256
Net movement in funds, included in the above are as follows:
Incoming Resources Movement
resources expended in funds
E E E
Unrestricted funds
General fund 37,902 (93,901) (55,999)
Restricted funds
Fayre of StJames 269,932 (269,932)
Covid-19 262,623 (262,623)
Auction 37,534 (37,534)
Travel to my Elephant 83,000 (83,000)
653,089 (653,089)
TOTALFUNDS 690,991 (746,990) (55,999)

Net
movement At
At 1/1/19 in funds 31/12/19
E E E
Unrestricted funds
General fund 44,201 12,054 56,255
TOTAL FUNDS 44,201 12,054 56,255
Comparative net movement in funds, included in the above are as follows:
Incoming Resources Movement
resources expended in funds
E E E
Unrestricted funds
General fund 94,830 (82,776) 12,054
Restricted funds
Fayre ofStJames 228,186 (228,186)
Bike Ride 400,664 (400,664)
Shooting event
209,887 (209,887)
Quiz night
126,813 (126,813)
Winter Wonderland 20,224 (20,224)
Cirque de Soleil 28,000 (28,000)
1,013,774 (1,013,774)
TOTAL FUNDS 1,108,604 (1,096,550) 12,054