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 P I Hannaby
J Belcher
D Puplett
D Crisp (Appointed 27 January 2020)
S Evans
P Irons
M Mansfield
B Milham (Appointed 27 January 2020)
B Mouat
J Peachey
J Brookes (Appointed 25 March 2020)
Charity number 1150255
Company number 8135399
Registered office 36 Crown Rise
Watford
Hertfordshire
WD25 ONE
Independent examiner John Wilson FCAATII
Howard Wilson Chartered Accountants
36 Crown Rise
Watford
Hertfordshire
WD25 ONE
Bankers Santander UK pic
Bridle Road
Bootle
Merseyside
L30 4GB

Current financial year
Unrestricted Restricted Total Total
funds funds
2020 2020 2020 2019
Notes
Income and endowments from:
Voluntary Income 3 32,799 - 32,799 16,477
Charitable activities 4 60,710 2,973 63,683 58,908
Investments 5 210 - 210 232
Other income 6 2,422 2,422 6,636
Total income 96,141 2,973 99,114 82,253
Expenditure on:
Raising funds 23,008 - 23,008 20,964
Charitable activities 49,832 3,961 53,793 59,315
Total resources expended 72,840 3,961 76,801 80,279
Net income/(expenditure) for the year/
Net movement in funds 23,301 (988) 22,313 1,974
Fund balances at 1 January 2020 68,695 5,506 74,201 72,227
Fund balances at 31December 2020 91,996 4,518 96,514 74,201
Prior financial year
Unrestricted Restricted Total
funds funds
2019 2019 2019
Notes
Income and endowments from:
Voluntary Income 3 16,477 16,477
Charitable activities 4 58,908 58,908
Investments 5 232 232
Other income 6 6,636 6,636
Total income 82,253 - 82,253
Expenditure on:
Raising funds 7 20,964 - 20,964
Charitable activities 8 57,894 1,421 59,315
Total resources expended 78,858 1,421 80,279
Net income/(expenditure) for the year/
Net movement in funds 3,395 (1,421) 1,974
Fund balances at 1 January 2019 65,300 6,927 72,227
Fund balances at 31December 2019 68,695 5,506 74,201

20202019 20202019
Notes
Fixed assets
Investments12
Current assets
Debtors13 581 34,977
Cash at bank and in hand 112,379 62,694
112,960 97,671
Creditors: amounts falling due within
one year14 (16,447) (23,471)
Net current assets 96,513 74,200
Total assets less current liabilities 96,514 74,201
Income funds
Restricted funds16 4,518 5,506
Unrestricted funds 91,996 68,695
96,514 74,201

Unrestricted Unrestricted
funds funds
2020 2019
Donations and gifts 32,799 16,477
Charitable activities
MembershipMembership
Income Income
20202019
Grants received ,973
2
-
Membership fees ,710
60
908
58,
,683
63
908
58,
Analysis by fund
Unrestricted funds ,710
60
908
58,
Restricted funds ,973
2
-
,683
63
908
58,
Investments
Unrestricted Unrestricted
fundsfunds
2020 2019
Interest receivable 210 232
Other income
Unrestricted Unrestricted
funds funds
2020 2019
Other income 1,223 182
Training income 85 4,025
Advertising 1,114 2,429
2,422 6,636
Raising funds
Unrestricted Unrestricted
funds funds
2020 2019
Costs of generating voluntary income
Advertising 684 90
Other fundraising costs 22,324 20,874
23,008 20,964
Membership Grants to Total Total
activities Members 2020 2019
Training costs 5,132 _ 5,132 11,957
Show costs 799 799 7,561
Premises costs 224 - 224 -
Insurance costs 7,210 - 7,210 5,885
Office costs 9,334 9,334 6,462
Travel and subsistence costs 5,008 - 5,008 6,147
General expenses 53 53 40
Legal and professional costs 774 774 -
Governance costs 576 576 2,854
Bank charges and other finance costs 247 - 247 208
29,357 - 29,357 41,114
Grant funding of activities (see note 9) - 24,436 24,436 18,201
29,357 24,436 53,793 59,315
Included within governance costs are independent examiner's fees of 576 (2019 - 576) and AGM fees
ofnil(2019-1,370).

2020 2019
Grants to branches:
Other 24,436 18,201

12 Fixed asset investments
Other
investments
Cost or valuation
At 1 January 2020 & 31 December 2020
Carrying amount
At 31 December 2020 1
At 31 December 2019 1
2020 2019
Other investments comprise: Notes
Investments in subsidiaries 20 1 1
13 Debtors
2020 2019
Amounts falling due within one year:
Trade debtors 581 1,891
Other debtors 33,086
581 34,977
14 Creditors: amounts falling due within one year
2020 2019
Notes
Deferred income 15 13,259 22,798
Other creditors 2,688 173
Accruals and deferred income 500 500
16,447 23,471

18 Analysis of net assets between funds
Unrestricted Restricted Total Unrestricted Restricted Total
funds funds funds funds
2020 2020 2020 2019 2019 2019
Fund balances at 31
December 2020 are
represented by:
Investments 1 1 1 1
Current assets/
(liabilities) 91,995 4,518 96,513 68,694 5,506 74,200
91,996 4,518 96,514 68,695 5,506 74,201