| Contents | |||
|---|---|---|---|
| Reference and Administrative Details |
|||
| Trustees' Report |
2 to 9 | ||
| Statement ofTrustees' |
Responsibilities | 10 | |
| Independent Examiner's |
Report | ||
| Statement of Financial |
Activities | 12 | |
| Balance Sheet | 13to 14 | ||
| Notes to the Financial Statements | 15to 26 |
| lh | CII | O | O | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| CVO | IO | O | |||||||||||||||||
| gl | 0 | W | N | CKI | O | O | (4 | ||||||||||||
| I | PV | ||||||||||||||||||
| O | O | ||||||||||||||||||
| Ch | I/I | IA | |||||||||||||||||
| Lrl | CCI | 00 | |||||||||||||||||
| Ih | |||||||||||||||||||
| I/I | |||||||||||||||||||
| IhQ | |||||||||||||||||||
| Ih0 | |||||||||||||||||||
| '0 | |||||||||||||||||||
| C | O | ||||||||||||||||||
| t0 | CO | ||||||||||||||||||
| O0 | IhC ICI U |
'C CI |
'0 C g |
N CV |
|||||||||||||||
| D | |||||||||||||||||||
| Q | Q lh |
||||||||||||||||||
| 0 Q b |
0 0 Q |
CI 73' |
W | Cll Cll Ill C/I |
h. | O O |
O O |
||||||||||||
| '0 Q0 |
(CI 0 0 |
I | tV | ||||||||||||||||
| UJ | e | O Ih |
|||||||||||||||||
| NQ Q |
v | 84 'C C |
W | cd | CO Ih |
||||||||||||||
| 0 | Vl | 0. | |||||||||||||||||
| Ul | |||||||||||||||||||
| c | '0I | (4 | CQ rV crl |
CO CCI |
0 | ||||||||||||||
| I~ | CW | Ih | I/I lrl |
IV | CI | ||||||||||||||
| III | Q I |
rro | |||||||||||||||||
| 0 | 0 Q |
CI 0Z |
C0 'I:I P |
||||||||||||||||
| Q | LLl 0 |
0.0 | |||||||||||||||||
| E | m | IO | |||||||||||||||||
| vQe | 0V | C 0 |
CI 0C C |
||||||||||||||||
| CIII | E0 | C | |||||||||||||||||
| 'Q | |||||||||||||||||||
| C | E 8 |
'L | g | 'L CI |
CIl ON |
||||||||||||||
| 0 | |||||||||||||||||||
| I/I | |||||||||||||||||||
| 0I'P 0 err 0 '0 lg III C III C rc E CQ 0 rc 0 c Cl |
rrl E0 CI C E |
u c |
C 0 |
I/I CI 0 CI |
C CI 0 CI Crl I- |
S C C0 r/l r/I r/r c rll U |
C C CI 0 I Z |
aP v0 C 0 'P ICI CIC00 CJ CC |
Col 0 '8 0 I- |
0 4- C 0 |
CI 40 |
C 00 Xl '8 C I I- |
| 2020 | 2019 | |||||
|---|---|---|---|---|---|---|
| Note | f | f | ||||
| Current assets | ||||||
| Debtors | 11 | 1,514 | 14,210 | |||
| Investments | 12 | 1122 | 1,031 | |||
| Cash at bank | and in | hand | 40,854 | 13,739 | ||
| 43,490 | 28,980 | |||||
| Creditors: Amounts | falling due within | one year | (3,233) | (9,178) | ||
| Total assets | less current liabilities | 40,257 | 19,802 | |||
| Creditors; Amounts | falling due after | more than one year | 14 | (13,000) | (13,000) | |
| Provisions | 15 | (17,183) | (17,832) | |||
| Net assets/(liabilities) | 10,074 | (11,030) | ||||
| Funds ofthe | charity: | |||||
| Restricted funds | 1,026 | 15,850 | ||||
| Unrestricted | income | funds | ||||
| Unrestr! cted | funds | 9,048 | (26,880) | |||
| Totalfunds | 10,074 | (11,030) |
| Unrestricted | Unrestricted | |||||||
|---|---|---|---|---|---|---|---|---|
| funds | ||||||||
| Restricted | Total | Total | ||||||
| General | funds | 2020 | 2019 | |||||
| f | f | f | E | |||||
| Donations | and | legacies; | ||||||
| Committed | giving | 29,993 | 29,993 | 7,026 | ||||
| Citizens | for | Europe | 8,837 | 8,837 | ||||
| Gift aid | reclaimed | 821 | 821 | 574 | ||||
| Grants, including | capital grants, | |||||||
| Garden | Court | 4,000 | 4,000 | 4,000 | ||||
| OSIFE | 42,308 | 42,308 | 42,597 | |||||
| Privacy | International | 9,432 | 9,432 | 10,000 | ||||
| 43,651 | 51,740 | 99,991 | 64,197 |
| 'Unrestricted | ||||
|---|---|---|---|---|
| funds | ||||
| Total | Total | |||
| General | 2020 | 2019 | ||
| E | ||||
| Fees | and supplies | 1,019 | 1,019 | 21,488 |
| Other | income | 755 | 755 | 1,339 |
| 1,774 | 1,774 | 22,827 |
| Unrestricted | ||||||||
|---|---|---|---|---|---|---|---|---|
| funds | ||||||||
| Total | Total | |||||||
| General | 2020 | 2019 | ||||||
| E | E | |||||||
| Interest receivable | and similar | income; | ||||||
| Interest | receivable | on bank | deposits | |||||
| 6 Expenditure |
on | charitable | activities | |||||
| Total | Total | |||||||
| 2020 | 2019 | |||||||
| Note | E | E | ||||||
| Wages and | salaries | 48,093 | 45,081 | |||||
| Pension | 3,057 | 6,999 | ||||||
| Conference | 150 | |||||||
| Computer | software | and maintenance | 5,457 | 1,062 | ||||
| Printing, postage |
and stationery | 35 | 140 | |||||
| Trade subscriptions | 1,011 | 439 | ||||||
| Sundries | 318 | |||||||
| Travel and | subsistence | 473 | 1,901 | |||||
| Staff entertaining | (allowable for tax} | 15 | ||||||
| Support costs | 17,709 | 14,647 | ||||||
| 76,153 | 70,434 |
| Support co | sts | ||
|---|---|---|---|
| Total | Total | ||
| 2020 | 2019 | ||
| Rent | 5,000 | 7,500 | |
| Insurance | 618 | 592 | |
| Telephone | and fax | 2,935 | 2,711 |
| Office expenses | 203 | 20 | |
| Independent | examination | 3,090 | 2,856 |
| Legal and professional | 5,627 | 688 | |
| Bank charges | 236 | 280 | |
| 17,709 | 14,647 |
| 9 Staff costs The aggregate payroll costs were as follows; |
||
|---|---|---|
| 2020 | 2019 | |
| E | ||
| Staff costs during the year were: | ||
| Wages and salaries | 48,093 | 45,081 |
| Pension costs | 3,057 | 6,999 |
| 51,150 | 52,050 |
| the year e | xpressed as full time equivalents was as f |
ollows: | |||
|---|---|---|---|---|---|
| 2020 | 2019 | ||||
| No | No | ||||
| Charitable | activities | 3 | 6 |
| 11 Oebtors | |||||
|---|---|---|---|---|---|
| 2020 | 2019 | ||||
| f | |||||
| Recoverable | on long-term | contracts | 13,200 | ||
| Prepayments | 802 | 460 | |||
| Other debtors | 712 | 550 | |||
| 1,514 | 14,210 | ||||
| 12 Current | asset investments | ||||
| 2020 | 2019 | ||||
| Unlisted other shares | 1 | 122 | 1,031 |
| 13 Creditors; a | mo | unts | falling due within one year | ||
|---|---|---|---|---|---|
| 2020 | 2019 | ||||
| Other taxatlon | and social security | 322 | 598 | ||
| Other creditors | 3,126 | ||||
| Accruals | 2,911 | 5,454 | |||
| 3,233 | 9,178 | ||||
| 14 Creditors: amounts | falling due after one year | ||||
| 2020 | 2019 | ||||
| 6 | |||||
| Other creditors | 13,000 | 13,000 | |||
| 15 Provisions | |||||
| Pension | |||||
| contributions | |||||
| provision | Total | ||||
| At 1January 2020 | (17,832) | (17,832) | |||
| Pension provison | movement | 648 | 648 | ||
| At 31December 2020 | (17,2341 | {17,184) |
| 16 Funds | |||||||
|---|---|---|---|---|---|---|---|
| Balance at | |||||||
| Balance at 1 | Other | 31 | |||||
| January | incoming | Resources | recognised | December | |||
| 2020 | resources | expended | gains/(losses) | 2020 | |||
| f | f | f | |||||
| Unrestricted | funds | ||||||
| General | |||||||
| General | Funds | (26,880) | 45,427 | (9,589) | 90 | 9,048 | |
| Restricted | funds | ||||||
| OSIFE | 5,850 | 42,308 | (47,422) | 736 | |||
| Pl Project | 10,000 | 9,432 | (19,142) | 290 | |||
| 15,850 | 51,740 | (66,564) | 1,026 | ||||
| Total funds | (11,030) | 97,167 | (76,153) | 90 | 10,074 |
| Balance at | |||||||
|---|---|---|---|---|---|---|---|
| Balance at 1 | Other | 31 | |||||
| January | Incoming | Resources | recognised | December | |||
| 2019 | resources | expended | gains/(losses) | 2019 | |||
| f | f | f | |||||
| Unrestricted | funds | ||||||
| General | |||||||
| General | Funds | (27,670) | 34,432 | (33,687) | 45 | (26,880) | |
| Restricted | funds | ||||||
| OSIFE | 42,597 | (36,747) | 5,850 | ||||
| PI Project | 10,000 | 10,000 | |||||
| 52,597 | (36,747) | 15,850 | |||||
| Totalfunds | (27,670) | 87,029 | (70,434) | 45 | ()1,030) |
| Unrestricted | |||||
|---|---|---|---|---|---|
| funds | |||||
| Restricted | |||||
| General | funds | Total funds | |||
| f | f | ||||
| Current | assets | 42,464 | 1,026 | 43,490 | |
| Current | liabilities | (3,233) | (3,233) | ||
| Creditors | over 1year | (13,000) | (13,000) | ||
| Provisions | (1.7,183) | (17,183) | |||
| Total net | assets | 9,048 | 1,026 | 10,074 | |
| Unrestricted | |||||
| funds | |||||
| Restricted | |||||
| General | funds | Total funds | |||
| E | f | E | |||
| Current | assets | 13,130 | 15,850 | 28,980 | |
| Current | liabilities | (9,178) | (9,178) | ||
| Creditors | over 1year | (13,000) | (13,000) | ||
| Provisions | (17,832) | (17,832) | |||
| Total net | assets | (26,880) | 15,850 | (11,030) |