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
Reference and administrative
details ofthe charity,
its Trustees and advisers
Trustees'
report
2-5
Trustees'
responsibilities
statement
Independent
examiner's
report
Statement offinancial
activities
Balance sheet
Notes to the financial statements 10-17

Unrestricted Total Total
funds funds funds
Note 2021
6
2021f 2020
E
Income from:
Donations
and legacies
Charitable
activities
65,014
331,998
65,014
331,998
102,365
579,905
Total income 397,012 397,012 682,270
Expenditure
on:
Charitable
activities
358,214 358,214 681,337
Total expenditure 358,214 358,214 681,337
38,798 38,798 933
Net movement
in funds
Reconciliation
offunds:
Total funds brought forward 167,914 167,914 166,981
Net movement
in funds
38,798 38,798 933
206,712 206,712 167,914
Total funds carried forward

2021 2020
Note 6
Current assets
Debtors 25,827 26,509
Cash at bank and in hand 256,396 147,025
282,223 173,534
Creditors: amounts falling due within one
year (75,511) (5,620)
Total net assets 206,712 167,914
Charity funds
Unrestricted funds 10 206,712 167,914
Total funds 206,712 167,914

Unrestricted Total Total
funds funds funds
2021 2021f 2020
Donations 65,014 65,014 102,365
Total 2020 102,365 102,365

Unrestricted Total Total
funds funds funds
2021 2021 2020f
Fundraising 331,998 331,998 579,905
Total 2020 579,905 579,905

Activities Grant
undertaken funding of Support Total Total
directly activities costs funds funds
2021 2021 2021 2021 2020
F 6 6
Fundraising 152,559 27,880 180,439 245,337
Grant giving 177,775 177,775 436,000
152,559 177,775 27,880 358,214 681,337
Total 2020 223,423 436,000 21,914 681,337

Total Total
funds funds
2021 2020f
Management and production expenses 57,500 57,500
Office costs 6,295 8,578
Event costs 79,905 147,958
Event promotion 6,021 4,708
Raw materials cost for sculptor 2,838 4,679
152,559 223,423

Total Total
funds funds
2021 2020
6
Office costs 17,035 12,749
Website 4,270 2,770
Bank charges 89 116
Sundries 3,246 2,357
Governance costs 3,240 3,922
27,880 21,914

2021f 2020f
The Barons Court Project 41,000
Beyond Autism 66,635 45,000
Cherry Trees 26,000 33,000
Chickenshed 40,000
Crash 40,000
Harington 35,000
Launch
It
35,000
Looking Ahead 45,000
Momentum 24,750
Shooting Star Children's Hospice 50,000
StGeorge's Hanover Square (Donation) 14,000 14,000
Tim Henman
Foundation
25,000
Transform
Housing
&Support
30,000
West London Mission 49,380 48,000
Worcester Cathedral Choir (Donation) 5,000
World Heartbeat 30,000
Young Westminster
Foundation
45,000
(Less) Return of The 999Club Trust Grant awarded in 2012 and 2013 (30,700)
(Less) Return of The Barons Court Project grant awarded in 2020 (9,500)
(Less) Beyond Autism grant awarded in 2020 (2,790)
(l.ess) Return of Launch It grant awarded in 2020 (35,000)
(Less) Return ofShooting Star Children's Hospice grant awarded in 2020 (50,000)
177,775 436,000

2021 2020
Due within one year
Prepayments and accrued income 17,698 15,720
Tax recoverable 8,129 10,789
25,827 26,509

Creditor s: Amounts
falling due
within one year
2021
6
2020f
Accruals and deferred
income
75,511 5,620
2021f 2020f
Deferred income at 1 July 2020 2,500 26,000
Resources deferred
during the year
70,170 2,500
Amounts released from previous periods (2,500) (26,000)
70,170 2,500

Stateme nt of funds
-current year
Balance at
Balance at 1 30June
July 2020 Income Expenditure 2021
Unrestricted funds
General Funds 167,914 397,012 (358,214) 206,712
Statement of funds - prior year
Balance at
Balance at 30June
1 July 2019 Income Expenditure 2020
8 8 8 8
Unrestricted funds
General Funds 166,981 682,270 (681,337) 167,914

Analysis ofn et ass ets between
funds
-current ye
ar
Unrestricted Total
funds funds
2021 2021
8 6
Current assets 282,223 282,223
Creditors due within one year (75,511) (75,511)
Total 206,712 206,712

Analysis ofn et ass ets between funds - prior year
Unrestricted Total
funds funds
2020 2020f
Current assets 173,534 173,534
Creditors due within one year (5,620) (5,620)
Total 167,914 167,914