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

Reference and Administrative
Details
Trustees' Report 2to5
Independent
Examiner's'
Report
Statement
ofFinancial Activities
Statement ofFinancial Activities
Balance Sheet
Notes to the Financial Statements 10to20

Recognised Gains
and Lo
sses)
Total Total
Unrestricted 2021 2020
Note R K E
Income and Endowments from:
Donations
and legacies
91,286 91,286 249,200
Other income 7,224 7,224
Total income 98,510 .98,510 249,200
Expenditure
on:
Raising funds
Charitable
activities
5.
6
~186,784 ~186,784 800
~164.382
Total Expenditure ~186,784 ~186,784 ~163,$82
Net (expenditure)/income ~88,274 ~88,274 88,618
Net movement
in funds
(88,274) (88,274) 85,618
Reconciliation
of
funds
Total funds brought forward 203,709 203,709 118,091
Total funds carried forward 115,435 115,435 203,709

(Including
In
Recognised
come
Gains
and Expenditu
and Losses)
re
Account a
nd Statemen t ofTotal
Total
unrestricted 2020
Note E
Income and Endowments from:
Donations
and legacies
249,200 249,200
Total income 249,200 249,200
Expenditure
on:
Raising funds
Charitable
activities
5
6
800
~164,382
800
~164.382
Total expenditure ~163,582 ~(163.582
Net income 85,618 85,618
Net movement
in funds
85,618 85,618
Reconciliation
of
funds
Total funds brought forward 118,091 118,091
Total funds carried forward 17 203,709 203,709

Balance Sheet as a t 31 March 2021
Note 2021f 2020f
Fixed assets
Investments 12
Current assets
Debtors 13 121;089 126,663
Cash at bank and in hand 14 962 86,481
Creditors: Amounts falling due within one year 122,051
~6,61T
213,144
~9,436
Net current assets 115,434 203,708
Net assets 115,435 203,709
Funds ofthe charity:
Unrestricted
income
funds
Unrestricted
funds
115435 203709
Total funds 12 115,435 203.T09
For the financial
year
ending 31 March 2021 the charity was entitled to exemption froin audit under
section 477 ofthe Companies Act 2006 relating to small companies.

Unrestricted
Total Total
General 2021 2020
K 6
Grant funding ofactivities 49,790 49,790 12,417
Provision of support to other charities 131,613 131,613 141;996
Governance costs 5,381 5,381 9,969
186,784 186,784 164,382

Grant funding ofa ctivities analysis
Unrestricted
Total Total
General 2021 2020
f.
US Active CM 2,000
Catcay Medial 5,000
Princes Trust 3,000
IfYou Care Share 2,018 2,018
Percy Hedley Foundation 1,128 1,128
Maggies Newcastle 7,099 7,099
Red Sky Foundation 3,886 3,886
Open North Foundation 3,739 3,739
Theatre Royal Newcastle 3,861 3,861
Black Country Womens Aid 7,819 7,819
Street Zero 2,000 2,000
Handcrafted 1,875 1,875
FareShare 2,500 2,500
The Fans Museum Sunderland 2,500 2,500
Other donations (less than E1,000) 11,365 11,365 2,417
49,790 49,790 12,417

Provision ofsupport toother charities Provision ofsupport toother charities
Support Total Total
costs
K
2021
K
2020f
Wages and salaries 101,623 101,623 72,483
Insurance 1,133 1,133 227
Telephone 266
Computer
software and maintenance
7,824 7,824 18,413
Printing,
postage and stationery
5 5 307
Sundry expenses 1,649 1,649 9,447
Travel and subsistence 221 221 10,046
Marketing
and PR
12,539 12,539 20,096
Accountancy fees 6,429 6,429 7,970
Consultancy fees 2,400
Bank charges 190 190 341
131,613 131,613 141,996
Governance costs
Unrestricted
Total Total
General 2021 2020
E
Independent examiner fees
Examination ofthe financial statements 2,750 2,750 2,750
Legal fees 2,631 2,631 71219
5,381 5.381 9,969

9 Staffcosts
The aggregate
payroll costs were as follows:
2021 2020
E
Staffcosts during the year were:
Wages and salaries 92,820 67,288
Social security costs 6,538 3,607
Pension costs 2,265 1,588
101,623 72,483
2021 2020
Mo No
2021 2020
K
2,750 2,750

2021 2020
f.

Subsidiary
undertakings Total
K. K

Country of Proportion ofvoting
Undertaking incorporation Holding rights and shares held
2021 2020
Subsidiary
undertakings
Charity Escapes
Tradin
Com
a'n
LlmRed
England
wales
and 100% 100% 100%

2021 2020
E E
Due from group undertakings 117,339 125,038
Prepaym ants 1,985 1,625
Accrued income 1,765
121,089 126,663
Amounts due from group undertakings are repayable on demand.

2021 2020
E E
Cash at bank 962 86,481
15Creditors: amounts falling due within one year
2021 2020
E E
Trade creditors 2,685 3,641
Other taxation and social security 585 2,598
Other creditors 313 447
Accruals 3,034 2,750
6,617 9,436

17Funds
Balance at 1 Incoming Resources Balance at 31
April 2020
f
resources
f.
expended
f
March 2021
f
Unrestricted funda
General 203,709 98,510 ~186784 115,435
Balance at 1 Incoming Resources Balance at 31
April 2018
f.
resources
f.
expended
f.
March 2020
f
Unrestricted
General 118,091 249,200 ~163,582 203,709

18Anal ysis
ofnet assets between funds
Unrestricted Total funds
funds at 31 March
General
f
2021
f
Fixed asset investments 1 1
Current
Current
assets
liabilities
122,051
~6.617
122,051
~6.617
Total net assets 115,435 115,435
Unrestricted Total funds
funds at 31 March
General
f
2020f
Fixed asset investments
Current assets
Current
liabilities
1
213,144
~9.436
1
213,144
~(9.436
Total net assets 203,709 203,709

At 1 April Financing At 31March
Cash at bank and in hand
Net debt
2020
K
88,481
88,481
cash flows
f
~85,519
~85,519
2021
K
962
962
At 1 Aprtt Financing At 31 March
2019 cash flows 2020
R E K
Cash at bank and in hand 19,543 66,938 86,481
Net debt 19,543 66,938 86,481