OpenCharities

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

2020-10-31-accounts

Page
Reference and administrative details of the Charity, its Trustees and advisers
2-7
Trustees' report
Trustees' responsibilities statement
9- 'ig
Independent examiner's report
Statement offinancial activities
12-13
Balance sheet
14
Statement of cash flows
15-28
Notes to the financial statements

Restricted Unrestricted Total Total
Note funds
2020
6
funds
2020
6
funds
2020
6
funds
2019
5
Income from:
Voluntary
income
Activities for generating
funds 3
4
258@297 263r082
72,291
521@379
72,291
251,180
121,313
258 297 335g373 593/670 372 493
Total income
Expenditure
on:
Raising funds:
Voluntary
income
5,815 5,815 21,160
Charitable
activities:
Phoenix project
5,658
126
1,000 6,658
126
106,841
4,380
Reconnect project
HQ costs
Wages
Other charitable
activities
116,089
50,385
62,230
149,078
10,916
62,230
265,167
61,301
219,382
27,000
103,437
Total expenditure 172g258 229g039 401297 482,200
86,039 106,334 192.,$7$ [109,707)
Net movement
in funds
Reconciliation
offunds:
Total funds brought
forward
Net movement
in funds
15,094
86,039
229
106,334
15,323
192,373
125,030
(109,707)
101,133 106,563 207,696 15,323
Total funds carried forward

2020 2019
6
Cash flows from operating
activities
Net cash used
in operating
activities
169,980 (33,818)
Cash flows from investing
activities
Proceeds from the sale of tangible
Axed assets
Purchase oftangible
fixed assets
10,954
(5,031)
(255)
Net cash provided
by/(used
in) investing
activities
5,923 (255)
Cash flows from financing
activities
Cash inflows from new borrowing
50,000
Net cash provided
by financing
activities
50,000
Change
in cash and cash equivalents
in the year
Cash and cash equivalents
at the beginning
ofthe year
13,724
225g903
47,797
(34/073)
Cash and cash equivalents
at the end ofthe year
239,627 13,724
The notes on pages 15to 28 form part ofthese financial statements

Restricted Unres'trtcte Total
funds d funds funds
2020 2020 2020
6 6 6
Donations 258,297 68,500 326,797
Government
Gift aid
grants 145,860
48,722
145,860
48,722
258,297 263,082 521,379
Restricted Unrestricted Total
funds funds funds
2019I 2019I 2019I
Donations 41,000 208,906 249,906
Gift aid 1,274 1,274
41,000 210,180 251,180

Unrestricte Total
d funds funds
2020 2020
6
Income from charitable activities - Fundralslng events 72,291 72,291

Unrestricted Total
funds funds
2019 2019
E E
121,313 121,313

Unrestricte Total
d funds funds
2020 2020
5 5
5,815 5,815
Unrestricted Total
funds funds
2019 2019
E E
21,160 21,160

Restricted Unrestrlcte Total
funds d funds funds
2020f 2020f 2020f
Administration costs 56,169 74,198 130,367
Wages and salaries
Pension costs
116,089 146,731
2,295
262,820
2,295
172,258 223,224 395,482
Restricted Unrestricted Total
funds funds funds
2019
f
2019 2019f
Administration costs 35,222 214,593 249,815
Wages and salaries 27,000 180,305 207,305
Pension costs 3,920 3,920
62,222 398,818 461,040

Activities
undertaken
directly
2020f
Support
costs
2020f
Total
funds
2020f
Administration costs 4,035 126,333 130,368
Wages and salaries
Pension costs
116,089 146,731
2,295
262,820
2,295
120,124 275,359 395,482

7. Analysis of expenditure expenditure expenditure by activities activities (continued) (continued)
Activities
undertaken Support Total
directly
2019
costs
2019
funds
2019
6
Administration costs 29,179 220,636 249,815
Wages and salaries
Pension costs
27,000 180,305
3,920
207,305
3,920
56,179 404,861 461,040
8. Independent examiner's remuneration
2020I 2019
6
Fees payable
examination
to the Charity's
ofthe Charity's
independent
examiner
annual
accounts
for the independent 1,800
9. Staff costs
2020 2019
6 E
Wages and salaries
Social security costs
Contribution
to defined
contribution pension schemes 136,379
10,351
2,295
180,305
3,920
149,025 184,225
The ave rage
number of persons employed
by the
Charity
during the year was as follows:
2020 2019
No. No.
Senior
Support
management
staff
1
10
11 12

Tangible fixe d assets
Plant and
machinery
6
Cost
At 1 November 2019 66,456
Additions 5,031
Disposais (47,551)
At 31October 2020 23,506
Depreciation
At 1 November
2019 46,725
Charge for the
On disposais
year 8,362
(36,627)
At 31October 2020 1$,460
Net book value
At 31October 2020 5,446
At 31October 2019 19,731

Name Company
number
Registered office or
principal
place of business
Registered office or
principal
place of business
Principal activity
Care After
Limited
Combat Trading 09287692 Office 12, Beacon
Centre, Cafferata
Newark,
England,
innovation
Way,
NG24 2TN
Sells merchandise
and assists with
arranging
various
events
Class of Holding
shares
Ordinary 100%
he financial
results ofthe
subsidiary
fo
r the year were:
Name Income
f
Expenditur
ef
Profit for
the yearf
Net assets
Care After Combat Trading Limited 70~190 (42g945) 27,245 33,937

Debtors
2020 2019
6 E
Due within one year
Trade debtors
54,854 5,000
Other debtors 587 134
Prepayments and accrued income 5,481 7,444
61,022 12,578

Creditors: Am ounts falling due within one year
2020 2019
E
Bank overdrafts 2,665
Bank loans 4,167
Trade creditors 3,844 14,847
Other taxation and social security 7,267 3,391
Other creditors 1,237 1,223
Accruals and deferred income 36,050 11,250
52,565 33,376

Cred itors: Amounts
falling due after mo
re than one year
2020 2019
E
Bank loans 45,833

Statement of
Statement of
funds
funds -current year
Balance at
1
November
2019
5
Income
6
Expenditur
e
5
Balance at
31 October
2020
6
Unrestricted funds
General
Funds
- all funds 229 334/023 (227689) 106I563
Restricted funds
Restricted
Funds - all funds
15,094 255,297 (172,255) 101,133
Total offunds 15~323 592~320 (399g947) 207 696
Statement of funds - prior year
Balance at Balance at
1 November 31 October
2018I Income
I
Expenditure 2019
I
Unrestricted funds
General
Funds
- all funds 105,415 331,192 (436,378) 229
Restricted funds
Restricted
Funds - all funds
19,615 41,300 (45,821) 15,094
Total offunds 125,030 41,300 (482,199) 15,323

Summary
Summary
offunds
offunds -current
year
Balance at
1
November
2019f
Incomef Expenditur
e
Balance at
31October
2020
f.
General funds
Restricted
funds
229
15,094
334,023
258,297
(2279689)
(172,258)
1069563
101,133
159323 5929320 (399947) 2079696
Balance at Balance at
1 November
2018
Income Expenditure 31October
2019
E E E E
General funds 105,415 331,192 (436,378) 229
Restricted funds 19,615 41,300 (45,821) 15,094
125,030 372,492 0402,1997 15,323

Analysis ofnet assets between
funds - curre
nt period
Restricted Unrestricte Total
funds d funds funds
2020f 2020
f
2020
f
Tangible
fixed assets
Fixed asset investments
Current assets
Creditors due within one year
Creditors
due In more than one year
Difference
278
135,105
(34,250)
5,167
1
165,542
(18,315)
(45,833)
1
5,445
1
300,647
(52,565)
(45,833)
(1)
Total 101,133 106,563 207,696

Analysis
Analysis
of net assets between funds (co
ofnet assets between funds - pr
ntinued)
ior period
Restricted Unrestricted Total
funds funds funds
2019 2019 2019
E E E
Tangible fixed assets
Fixed asset investments
Current assets
Creditors
due within one year
5,936
20,408
{11,250)
13,795
1
8,559
(22,126)
19,731
1
28,967
(33,376)
15,094 229 15,323

Reconciliation
ofn
et moveme n t
in fu
nds to net cash fl ow from ope rating
activiti
es
2020 2019
6 E
Net income/expenditure
Activities)
for the period (as per Statement of Financial 192,373 (109,707)
Adjustments
for:
Depreciation
charges
(Increase)/Decrease
Increase
in creditors
in debtors 8,362
(48,442)
17,687
14,518
48,448
12,923
Net cash provided by/(used in) operating activities 169,980 (33,818)
Analysis ofcash and cas h equivalents
2020 2019
E E
Cash in hand
Overdraft
facility repayable
on demand 239,627 16,389
(2,665)
Total cash and cash equivalents 239,627 13,724