OpenCharities

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

2021-03-31-accounts

Page
Report ofthe Trustees 1 to 7
Report ofthe Independent
Auditors
8 to 11
Statement of Financial Activities 12
Statement of Financial Position 13
Statement of Cash Flows 14
Notes to the Statement of Cash Flows 15
Notes to the Financial Statements 16 to 23
Detailed Statement of Financial Activities 24 to 25

2021 2020
Unrestricted Total
funds funds
Notes F
INCOME AND ENDOWMENTS FROM
Donations
and legacies
1,047,030 1,287,010
Investment
income
4,291
Total 1,047,928 1,291,301
EXPENDITURE ON
Charitable
activities
Development
and maintenance
of database 1,250,520 1,077,125
NET INCOME/(EXPENDITURE) (202,592) 214,176
RECONCILIATION
OF FUNDS
Total funds brought
forward
1,898,564 1,684,388
TOTAL FUNDS CARRIED FORWARD 1,695,972 1,898,564

2021 2020
Unrestricted Total
funds funds
Notes E
FIXEDASSETS
Intangible assets 10 280,843 290,051
Tangible assets 11 8,997 15,347
289,840 305,398
CURRENT ASSETS
Debtors 12 601 5,668
Prepayments
and accrued income
33,241 29,591
Cash at bank 1,907,993 2,127,113
1,941,835 2,162,372
CREDITORS
Amounts
falling due within one year
13 (535,703) (569,206)
NET CURRENT ASSETS 1,406,132 1,593,166
TOTAL ASSETS LESSCURRENT
LIABILITIES 1,695,972 1,898,564
NET ASSETS 1,695,972 1,898,564
FUNDS 15
Unrestricted
funds
1,695,972 1,898,564
TOTAL FUNDS 1,695,972 1,898,564
2021 2020
Notes F E
Cash flows from operating activities
Cash generated
from operations
1 (83,306) 198,386
Net cash (used in)/provided by operating activities (83,306) 198,386
Cash flows from investing activities
Purchase
of intangible
fixed
assets (129,630) (148,222)
Purchase
oftangible fixed assets
(7,082) (12,826)
Interest received 898 4,291
Net cash used in investing
activities
(135,814) (156,757)
Change
in cash and cash
equivalents
in the reporting
period
(219,120) 41,629
Cash and cash equivalents at the
beginning
ofthe reporting
period 2,127,113 2,085,484
Cash and cash equivalents at the end
ofthe reporting
period
1,907,993 2,127,113

RECONCILIATION
OF NET
RECONCILIATION
OF NET
(EXPENDITURE)/INCOME (EXPENDITURE)/INCOME TO NET CASH FLOW FROM OPERATING
ACTIVITIES
2021 2020
E F
Net (expenditure)/income for the reporting period (as per the
Statement of Financial Activities) (202,592) 214,176
Adjustments
for:
Depreciation
charges
152,270 136,290
Interest received (898) (4,291)
Decrease
in debtors
1,417 31,691
Decrease
in creditors
(33,503) (179,480)
Net cash (used in)/provided by operations (83,306) 198,386

ANALYSIS OF CHANGES
IN NET
FUNDS
At 1.4.20 Cash flow At 31.3.21
E E
Net cash
Cash at bank 2,127,113 (219,120) 1,907,993
2,127,113 (219,120) 1,907,993
Total 2,127,113 (219,120) 1,907,993

3. DONATIONS AND LEGACIES
2021 2020
E E
Subscriptions 1,047,030 1,287,010
4. INVESTMENT INCOME
2021 2020
Bank interest 898 4,291
5. CHARITABLE ACTIVITIES COSTS
Support
Direct costs (see
Costs note 6) Totals
E F
Development and maintenance of
database 1,126,514 124,006 1,250,520
6. SUPPORT COSTS
Governance
Management Finance costs Totals
F E E
Development and maintenance of
database 109,536 7,790 6,680 124,006

General Governance
Support function Basis ofapportionment
E
Wages 109,536 The duties to which they relate
Audit fees 6,680 Governance
Accountancy 7,790 The duties to which they relate
Total 117,326 6,680

2021 2020
E
Auditors' remuneration 6,680 8,034
Depreciation
- owned assets
13,432 1,697
Other operating
leases
55,357 53,050
Intellectual property
am ortisation
138,838 134,593
TRUSTEES' REMUNERATION AND BENEFITS
2021 2020
E
Trustees' salaries 186,845 174,212
Trustees' social security 23,310 21,648
Trustees' pension
contributions
to money purchase schemes 9,146 8,710
219,301 204,570

STAFF COSTS
2021 2020
E F
Wages and salaries 591,120 515,138
Social security costs 64,077 58,823
Other pension costs 29,027 25,774
684,224 599,735
2021 2020
Management 1 1
Technical 7 6
Administration 2 2
10

The number
of employees
whose
employee
ben
260,000was:
efits
(excluding
employer
pension
co
sts)
exce
2021 2020
260,001 - 270,000 1 1
270,001 - f80,000 1 1
f120,001 - 2130,000 1 1
f180,001 - 2190,000 1 1

INTANGIBLE FIXEDASSETS
Intellectual
property
E
COST
At 1 April 2020 1,111,688
Additions 129,630
At 31 March 2021 1,241,318
AMORTISATION
At 1 April 2020 821,637
Charge for year 138,838
At 31 March 2021 960,475
NET BOOK VALUE
At 31 March 2021 280,843
At 31 March 2020 290,051

11. TANGIBLE FIXEDASSETS TANGIBLE FIXEDASSETS TANGIBLE FIXEDASSETS TANGIBLE FIXEDASSETS
Computers
and
furniture
E
COST
At 1 April 2020 78,326
Additions 7,082
Disposals (29,118)
At 31 March 2021 56,290
DEPRECIATION
At 1 April 2020 62,979
Charge for year 13,432
Eliminated
on disposal
(29,118)
At 31 March 2021 47,293
NET BOOK VALUE
At 31 March 2021 8,997
At 31 March 2020 15,347
12. DEBTORS:AMOUNTS FALLING DUE WITHIN ONE YEAR
2021 2020
E
Other debtors 601 5,668
13. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2021 2020
E E
Social security and other taxes 23,219 22,015
Accruals and deferred income 512,484 547,191
535,703 569,206
Included
within accruals
and deferred income is the following deferred income:
E
Deferred income at 31 March 2020 529,080
Released
in the year
(529,080)
Deferred
in the year
480,843
Deferred income at 31 March 2021 480,843
14. LEASING AGREEMENTS LEASING AGREEMENTS LEASING AGREEMENTS
Minimum lease payments under non-cancellable operating leases fall due as follows:
2021 2020
E
Within one year 902 30,615
Between one and five years 676 1,578
1,578 32,193
15. MOVEMENT IN FUNDS
Net
movement At
At 1.4.20 in funds 31.3.21
E E
Unrestricted funds
General fund 1,118,314 (202,592) 915,722
Designated
cash flow fund
250,000 250,000
Designated
reserve fund
530,250 530,250
1,898,564 (202,592) 1,695,972
TOTAL FUNDS 1,898,564 (202,592) 1,695,972
Net mov ement in funds,
included
in the
above are as follows:
Incoming Resources Movement
resources
E
expended
F
in funds
f
Unrestricted funds
General fund 1,047,928 (1,250,520) (202,592)
TOTAL FUNDS 1,047,928 (1,250,520) (202,592)

Compar ative s
for movement
in funds
Net
movement At
At 1.4.19 in funds 31.3.20
E E.
Unrestricted funds
General fund 904,138 214,176 1,118,314
Designated cash flow fund 250,000 250,000
Designated reserve fund 530,250 530,250
1,684,388 214,176 1,898,564
TOTAL FUNDS 1,684,388 214,176 1,898,564

Compara tive net movement
in funds,
in
cluded
in the above are as follow
s:
Incoming Resources Movement
resources expended in funds
E E E
Unrestricted funds
General fund 1,291,301 (1,077,125) 214,176
TOTAL FUNDS 1,291,301 (1,077,125) 214,176

2021 2020
F
INCOME AND ENDOWMENTS
Donations
and legacies
Subscriptions 1,047,030 1,287,010
Investment
income
Bank interest 898 4,291
Total incoming resources 1,047,928 1,291,301
EXPENDITURE
Charitable
activities
Trustees'
salaries
93,309 87,106
Trustees'
social security
11,655 10,824
Trustees'
pension
contributions 4,573 4,355
Wages 404,275 340,926
Social security 40,767 37,175
Pensions 19,881 17,064
Rent and rates 55,357 53,050
Database costs 86,431 68,914
Travel and subsistence 32 29,793
Insurance 24,947 19,133
Telephone 2,066 2,882
Postage and stationery 1,225 691
Computer
costs
777 834
Sundries 7,842 15,422
Consultancy 139,971 111,775
Bank charges 14,070 16,823
Foreign exchange 50,574 (29,664)
Trustees'
meetings
19,675
Training costs 6,485 10,116
Subscriptions 10,007 9,475
Amortisation 138,838 134,593
Depreciation 13,432 1,697
1,126,514 962,659
Support costs
Management
Trustees'
salaries
93,308 87,106
Trustees'
social
security 11,655 10,824
Trustees'
pension
contributions 4,573 4,355
109,536 102,285
Finance
Accountancy 7,790 4,147

2021 2020
E E
Finance
Governance costs
Auditors'
remuneration
6,680 8,034
Total resources expended 1,250,520 1,077,125
Net (expenditure)/income (202,592) 214,176