| 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 |