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

Trustees Mr P R Fitzsimmons Mr P R Fitzsimmons
Mrs J Green
Mr J N J Pallett
Ms D Harrison
Mr D S Fitzsimmons
Company number 08034496
Charity number 1148745
Registered office 2 Rushdale
Road
Sheffield
South Yorkshire
S8 9QB
Independent examiner AM Wells
Counterculture Partnership LLP
99Western Road
Levres
East Sussex
BN71RS
Bankers CAF Bank Ltd
25 Kings Hill Avenue
Kings Hill
West Mailing
Kent
ME 194JQ
Standard
Chartered
Bank
Westlands
Branch
PO Box 14438-00800
Nairobi
Kenya

Page
Trustees'
report (including
Directors'report) 1 —3
independent examiner's report
Consolidated statement of financial activities
Statement of financial activities
Consolidated balance sheet
Balance sheet
Statement of cash flows
Notes to the accounts 10—24

Unrestricted Restricted Total Total
Notes fundsf funds
f.
2020 2019
Income from:
Donations 107,538 32,461 139,999 172,158
Charitable
activities
371 035 371035 730784
Total income 478 573 32 461 511034 902 942
Expenditure
on:
Raising funds:
Costs ofgenerating voluntary income 6 61,033 61,033 59,303
Charitable
activities
7 358605 14858 373 463 923 174
Total expenditure 419638 14858 434496 982 477
Net income before transfers 58,935 17,603 76,538 (79,535)
Gross transfer
between
funds
Net moveinent
in funds
58,935 17,603 76,538 (79,535)
Fund balances at 1 November 2019 54 585 23 905 78 490 158025
Fund balances at 31December 2020

Unrestricted Restricted Total Total
Notes fundsf funds 2020 2019
f
Income froin:
Donations 87,953 32,461 120,414 172,158
Charitable
activities
23,730 23,730 14,774
Investment
income (gift aid
payments
from subsidiary
undertaking) 5 202 119 202 119 143835
Totalincotne 313802 32 461 346 263 330767
Expenditure
on:
Raising funds:
Costs ofgenerating
voluntary
income 6 41,802 41,802 36,417
Charitable
activities
7 210055 14858 224 913 375 583
Total expenditure 251 857 14858 266 715 412000
Net income before transfers 61,945 17,603 79,548 (81,233)
Gross transfers
between funds
Net movement
in funds
61,945 17,603 79,548 (81,233)
Fund balances at 1Noveinber
Fund balances at 31December
2019
2020
5 I 264
~
23 905
~45()8
75 169
~
156402
75J69

2020 2019
Notes i
Fixed assets
Tangible assets 10 490 3,501
Current
assets
Debtors 12 3,224 2,378
Cash at bank and in hand 166 132 86 839
169,356 89,217
Creditors: amounts falling due within
one year 13 ~14818 114228)
Net current assets 154538 74 989
Total assets less current liabilities
Income funds
Restricted funds 14 41,508 23,905
Unrestricted funds 73,438 51,084
Designated
funds
39,592
Non-charitable trading funds 490 3 501

2020 2019
Notes
Fixed assets
Tangible assets 10
Investments 11
Current
assets
Debtors 12 124,552 11,128
Cash at bank and in hand 37 180 71 056
161,732 82,184
Creditors: amounts falling due within
one year 13 ~7015 ~7015)
Net current assets 154717 75 169
Total assets less current liabilities
Income funds
Restricted
funds
14 41,508 23,905
Unrestricted funds 73,617 51,264
Designated
funds
39592

Group
2020 2019
Notes g f
Cash flow from operating activities
Cash generated
from operations
16 79,293 (75,481)
Investing
activities
Purchase oftangible
tixed
assets 3 899
Net cash (used in) investing activities
Net cash used in financing activities
Net increase in cash and cash equivalents 79,293 (79,380)
Cash and cash equivalents at beginning
ofyear 86 839 166219
Cash and cash equivalents at end ofyear
Charity
2020 2019
f
Cash flow from operating activities
Cash generated
from operations
16 (33,876) (7,197)
Investing
activities
Purchase oftangible
fixed assets
Net cash (used in) investing activities
Net cash used in financing activities
Net increase in cash and cash equivalents (33,876) (7,197)
Cash and cash equivalents at beginning
ofyear 71 056 78 253
Cash and cash equivalents at end ofyear 37 180

The estimates
and underlying
assumptions
The estimates
and underlying
assumptions
The estimates
and underlying
assumptions
The estimates
and underlying
assumptions
The estimates
and underlying
assumptions
are reviewed are reviewed on on an ongoing basis. Revisions to accounting
estimates
are recognised
in the period in which the estimate is revised where the revision affects only that
period, or in the period ofthe revision and future periods where the revision affects both current and future
periods.
There
are
no judgements or estimates which have a significant risk of causing
material
adjustment
to the carrying
amount ofassets and liabilities.
3 Donations
Group and Charity
Unrestricted Restricted Total Total
fundsf funds
f
2020
f
2019
f
Donations
and grants
For the year ended 31 October 2019
107538
723)51)
32461
~8
139999 172 158
Included
in donations
and grants are:
Kenyan Government's Constituency
Development
Fund
8,608 8,608 24,035
Challenge
Africa
4,700 4,700 4,816
Rasche Family Charitable Trust 1,500 1,500
Cambridge
Open Art Exhibition
7,500
Rotary Clubs ofMilimani (Kenya) and
Chelan (USA) 21,415
IIavid-Dr Richard
Solomons Charitable
Trust 4,500 4,500
5,000
St James Place Charitable Foundation 11,766
A Better World 30,984
Allan and Nestor Ferg Foundation 24,808
Cole-Medlock
Foundation
10,000
Waterloo Foundation 10,450 10,450 10,000
Other small grants and donations 107538 2 703 110241 97626
4 Other trading activities: Income from challenge events
Group Charity
Total Total Total Total
2020 2019 2020 2019
f. f.
Income from challenge events 73(k784
-22-

Group Charity
Total Total Total Total
2020 2019 2020 2019
f f.
Group Charity
Total Total Total Total
2020 2019 2020 2019
f f

7 Charitable
activities
Charitable
activities
Group & Charity
2020
Charitable Support Governance Total
Activities Costs
g f
Taps - investment
in
clean water projects 20,152 20,152
Toilets - investment in safe sanitation
projects 32,473 32,473
Training - investment in hygiene
education
21,927 21,927
projects
Monitoring
and Support - investment
in
monitoring
and supporting
projects
completed
in previous
years
32,991 32,991
COVID Response 32,472 32,472
Challenge
Event Programme
-direct costs
ofchallenge
events
(using funds paid and
raised specifically
for these
purposes). 5,394 5,394
Challenge
Event Programme
- investment in
supporting
the development
ofthe young
people taking part in this programme (using
funds paid and raised specifically
for
these
purposes). 184,397 184,397
Finance and Governance
-accounting,
financial
management
and ensuing
that all
ofour work complies with legal requirements
and guidelines,
both
in the UK and Kenya 43 057 600 43 657
Analysis
by fund
Unrestricted
funds
314,948 43,057 600 821,223
Restricted
funds
14858 14858
600 3~7463

7 Charitable
activities (continued)
Charitable
activities (continued)
Group &Charity
2019
Charitable Support Governance Total
Activities Costs
f f. f
Taps - investment
in
clean water projects 48,178 48,178
Toilets - investment in safe sanitation
projects 120,578 120,578
Training - investment in hygiene
education
35,998 35,998
projects
Monitoring
and Support - investment
in
monitoring
and supporting
projects
completed
in previous
years
51,839 51,839
Challenge
Event Programme
-direct
co~
ofchallenge
events
(using funds paid and
raised specifically
for these purposes).
488,557 488,557
Challenge
Event Programme
- investment
in
supporting
the development
ofthe young
people taking part in this programme (using
funds paid and raised specifically
for
these
purposes). 151,700 151,700
Finance and Governance
-accounting,
financial
management
and ensuing that ag
ofour work complies with legal requirements
and guidelines,
both
in the UK and Kenya 25 724 600 26 324
Analysis
by fund
Unrestricted
funds
794,899 25,724 600 845,417
Restricted
funds
101951 101951

2020 2019
Operations
Administration
Employment costs
2020 2019
f f
Wages and salaries 209,826 202,794
Social security costs 15,209 13,248
Pension costs 4 387 3081
219J23

10 Tangible freed assets
Group
Computer Total
equipment
Cost
At
1 November
2019 11,763 11,763
Additions
At 31December 2020
Depreciation
At
1 November
2019 8,262 8,262
Charge for the year 3 011 3011
At 31December 2020
Net book value
At 31December 2020
At 31 October 2019
Charity
Computer Total
equipment
f
Cost
At
1 November 2019
2,732 2,732
Additions
At 31December 2020
Depreciation
At
1 November 2019
2,732 2,732
Charge for the year
At 31December 2020
Net book value
At 31December 2020
At 31 October 2019

Debtors
Group Charity
2020 2019 2020 2019
f f
Trade debtors
Amounts owed by group undertakings 121,329 8,750
Accrued income and prepayments 3,224 2,378 3,223 2,378
Other debtors
Creditors: amounts falling due within one year
Group Charity
2020 2019 2020 2019
f.
Trade creditors
Amounts owed by group undertakings
Tax and social security costs 2,897 2,126 2,103 2,103
Other creditors 404 404 404 404
Accruals and deferred income 11517 11698 4 508 4508

ofdonations
and grants he
ld on t rust for specif ic purposes. ic purposes.
Group and Charity
Movement
in funds
Balance at Incoming Resources Transfer Balance at
1 November resources expended between 31December
2019 funds 2020
f f f
Kenyan Government's
Constituency
Development
Fund 12,539 8,608 (7,908) 13,239
The Big Give 4,700 4,700
Waterloo Foundation 10,450 10,450
Dr Richard Solomons Charitable Trust - 4,500 (4,500)
Rasche Family Charitable Trust - 1,500 (1,500)
Other small funds 11366 2763 ~950 13 119

nalysis ofn et assets between
funds
Group
Unrestricted Restricted Total
funds funds
Fund balances at 31 December 2020 are
represented by:
Tangible fixed assets 490 490
Net current assets 113210 41 508 154718
4.1,5001
Charity
Unrestricted Restricted Total
funds fundsf
Fund balances at 31 December 2020 are
represented by:
Tangible
fixed assets
Net current assets 113209 41 508 154717

ash generated
fr
om operations
Group Charity
2020 2019 2020 2019
f f
Net movement
in
funds 76,538 (79,535) 79,548 (81,233)
Adj ustments
for:
Depreciation
and
amortisation offixed assets 3,011 2,342 141
Movement
in working capital:
(increase)/decrease in debtors (846) 14,294 (113,424) 70,479
Increase/(decrease) in creditors 590 ~12582 3 416
Cash generated from operations

Dig Deep
Challenges
Limited
Turnover 366,889
Cost ofsales (~130978
Gross profit 235,911
Administrative expenses ~238 922)
Loss for the period
Tangible fixed assets 490
Debtors
Cash at bank and in hand 129 132
129,132
Current (liabilities) ~129 132)
Net current (liabilities) 490
Net assets