OpenCharities

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

2020-09-30-accounts

Pages
Trustees
report
3 —8
Reference and administrative
information
Our purpose
and challenges
Covid-19 special report
What difference
have we made this
year
Future
plans
Fundraising
and other matters
Finance
Independent
examiner's
report
Financial
statements
10 —13
Statement
of financial
activities
10
Statement
of financial
activities -
comparatives for 2019
Balance sheet 12
Statement
ofcash flows
Notes to the financial statements 14 —19
1 Accounting
policies
14 — 15
2 Schedules
to the statement
of
financial activities 16
2.1 Grants —restricted
funds
16
2.2 Grants —unrestricted
funds
16
2.3 Direct charitable
expenditure
17
3 Tangible
fixed assets
17
4 Trustee and employee
emoluments
5 Transactions
with trustees
18
6 Trustees
liability insurance
18
7 Fund movements 18
8 Analysis
of net assets between
funds 19

Expenditure
for the year was 6538,02
2. The profil
SALARIES 59%
BUILDINGS/FACILITIES 10%
ADMINISTRATION 12%
PROJECT ACTIVITIES 6%
DEPRECIATION 1%
CHARITY SHOP OVERHEADS 2%

Endowment Restricted Unrestricted Total Total
Funds Funds Funds Funds Funds
2020 2019
Notes 8
INCOME " (a)
Grants 2 1/2 2 251,578 52,400 303,978 190,979
Donations 66,367 66,367 41,432
Bequests
Furlough
Income
93,207 93,207
Investment
Income
366 366 90
Premises
hire
64,557 64,557 119,424
Charity shop 32,375 32,375 42,062
Nursery 123,048 123,048 96,299
Subscriptions & contnbutions 2,515
Insurance
claim
251 578
EXPENDITURE 1 (b)
Costs ofgenerating funds 2,096 2,096 4,475
Direct charrtable expenditure 2.3 219,600 316,327 535,927 533,203
219,600 318422 538022 537,678
NET INCOME/(EXPENDITURE)
FOR THE YEAR 31,978 113,897 145,875 (44,877)
ACCUMULATED FUNDS
BROUGHT FORWARD 13,203 1,080,760 1,093,963 1,138,840
ACCUMULATED FUNDS
CARRIED FORWARD 13,203 31 978 1 194,657 1 239,838 I 093 963

Endowment Restricted Unrestricted Total
Funds Funds Funds Funds
2019
Notes 6
INCOME 1 (a)
Grants 21/22 168,979 22,000 190,979
Donations 41,432 41,432
Bequests
Investment
Income
90 90
Premises
hire
119,424 119,424
Chanty shop 42,062 42,062
Nursery 96,299 96,299
Subscnptions 8 contributions 2,515 2,515
Insurance
claim
168,979 323 822 492 801
EXPENDITURE 1 (b)
Costs of generating funds 4,476 4,476
Direct chantable expenditure 2.3 168,979 364,224 533,203
168979 368700 537,679
NET INCOMEI(EXPENDITURE)
FOR 1'HE YEAR (44,877) (44,877)
ACCUMULATED FUNDS
BROUGHT FORWARD 13,203 1,125,637 1,138,840
ACCUMULATED FUNDS
CARRIED FORWARD 13203

2020 2019
Endowment Restiictsd Unrestricted Total this Totallast
Funds Funds Funds year year
Notes f
Fixed assets
Tangible assets 868.630 ~866630 ~872358
Currant assels
Sundry debtors
Cash at bank
and prepayments 13203 31 978 43,317
325.668
43,317
~370849
39,603
209 089
248.691
Creditors: Amounts falling due
within one year
Accruals
and deferred income
42 958 42 958 ~27088
Net currant assets 13.203 31 978 326.028 371209 ~221 603
Net assets
Accumulated
funds
1{c)
Endowment
Fund
13.203 13,203 13.203
Restricted funds 31.978 31,978
Unrestricted
funds
1,194,657 1,194,657 1.080.760
Totalfunds 7 13,203

Notes 2020 2019
6 6
Operating
Activities
Net income/(expenditure) 145,875 (44,877)
Adjustment
tor
Depreciation 3,720 4,949
149,596 (39,928)
Decrease/(increase)
in debtors
(3,714) 28,853
(Decrease)fincrease
in creditors
15,878 (13,591)
Cash generated/(utilised)
by operating
actaities
Investing
activities
Payments
to acquire tangible
fixed assets 629
Proceeds from sale of tangible fixed assets (457)
Cash apphed
to investing
activities
172
Net cash generated/(used)
Cash generated
by operating
activities 161,759 (24,666)
Cash applied
to investing
activities
(172)
Cash and cash equmalents
at
1 October 2019 209,090 233,928
Cash and cash equivalents
at
30 September 2020

Youth Club
Jack Petchey 3,750
London Youth 1,250
LB Lambeth
Children
and Young People 49,950
54,950
Summer Project
Groundwork 500
Streetgames 4,318
LB Lambeth
Children
and Young People 7,253
12,070
Sports Camp
ESC Lottery Fund 8,250
Covld Response, Food Project and Get Ready Project
Mayor of London 23,560
City Bndge Trust 39,198
Walcot Foundation 10,000
JSWatling 1,100
73,858
Website
LB Lambeth
Children
and Young People 7,500
Partnerships
England
Wide
The National
Lottery
Community Fund 94,950
Total Restricted Grants 251,578
2 2 Grants - Unrestricted funds
LB Lambeth
Children
and Young People 25,000
Fairstead
Trust Grant
10,000
LB Wandsworth 10,000
John Horseman 5,000
Housing
for Women
1,400
J Corfield Trust 1,000
52,400
Total Grants 303,978

Restricted Unrestricted Total Total
2020 2019
f 6 f
Salaries 146,624 188,844 335,469 353,213
National
Insurance
24,563 24,563 26,632
Pension 16,130 16,130 17,000
Staff training 257 257 3,789
Centre Activities 23,185 8,412 31,597 29,898
Nursery 578 578 4,939
Charity Shop 1,500 8,084 9,584 18,654
Water rates 3,024 3,024 1,464
Light and heat 9,795 3,485 13,280 15,732
Premises/equipment maintenance 17,459 13,649 31,108 18,502
Insurance 1,484 2,919 4,403 5,381
Pnnting
postage and
stationery 3,592 3,592 972
Copier/printer
rental
1,465 1,465 4,446
Website development 8,500 8,500
Telephone 2,763 5,530 8,293 12,428
Travel 5,387 5,387 5,600
Accountancy
& payroll
5,618 3,780 9,398 6,472
Legal and Professional 13,600 13,600
Bank charges 1,246 1,246
Human
Resources
1,472 3,455 4,927
Other 4,603 4,603 534
Depreciation-
freehold
buildmgs
furniture,
fittings and equipment
3,720 3,720 4,949
motor vehicles
Loss/(profit)
on disposal
offixed assets 456
Governance 1,200 1,200 1,200
219,600 316,327 535,927 533,203
gible fixed assets
Freehold Furniture, Motor
land and fittings
&
vehicles Total
buildings equipment
Cost 6 f
At 1st October 2019 1,231,094 49,211 44,136 1,324,449
Additions
Disposals
At 30th September 2020 1,231,094 49,211 44,136 1,324,441
Depreciation
At 1stOctober 2019 374,001 33,954 44,136 452,091
Charge for the year 3,720 3,720
Disposals
At 30th September 2020 374,001 37,674 44,136 455,811
Net book value
At 30th September 2020 857,093 11,537 868,630
At 30th September 2019 857,093 15,257 872,358

Trustee and employee emoluments emoluments
2020 2019
f f
Staff costs.
Wages and salaries 335,469 353,213
National Insurance 24,563 26,632
Pension costs 16,130 17,000
376,162 396,645
None ofthe Trustees received any remuneration
No employee
received
emoluments of f60,000 or more
Average number
of (full
time equivalent) paid employees 17 14

Fund Move m ents
Balance at Balance at
01-Oct-19 Income Expenditure 30-Sep-20
Endowment Fund
John Corfield Memonal 13,203 13,203
Restricted Funds
Youth Club 54,950 (54,950)
Summer
Pro)set
12,070 (12,070)
Sports Camp 8,250 (8,250)
Covid Response, Food Protect &
Get Reedy Project 73,858 (73,858)
Websfie 7,500 (7,500)
The National Lottery Community Fund;
Partnerships England Wide 94,950 (62,972) 31,978
251,578 (219,600) 31,978
Unrestricted Funds
General 1,080,760 432,320 (318,422) 1,194,657
Total Funds 1,093,963 683,898 538,022) 1,239,838

Unrestricted Restricted Endowment Total
Funds Funds Funds Funds
6 6 6 f
Tangible fixed assets 868,630 868,630
Sundry debtors and prepayments 43,317 43,317
Cash at bank 325,668 31,978 13,203 370,849
Accruals and deferred income (42,958) (42,958)
1,194,657 31,978 13,203 1,239,838