OpenCharities

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

2020-09-30-accounts

Page
Reference and administrative details ofthe charity, its trustees and advisers
Trustees' report 2-5
Independent
examiner's
report
6-7
Statement offinancial activities
Balance sheet
Statement ofcash flows 10
Notes to the financial statements 11 - 19

Unrestricted Restricted Total Total
funds funds funds funds
Note 2020
6
2020
6
2020
6
2019f
INCOME FROM:
Donations
and legacies
2 116,209 153,452 269,661 99,216
TOTAL INCOME 116,209 153,452 269,661 99,216
EXPENDITURE ON:
Charitable
activities
3 51,684 121,397 173,081 109,775
TOTAL EXPENDITURE 4 51,684 121,397 173,081 109,775
NET INCOME/(EXPENDITURE) BEFORE
OTHER RECOGNISED GAINS AND
LOSSES 64,525 32,055 96,580 (10,559)
NET MOVEMENT
IN FUNDS
64,525 32,055 96,580 (10,559)
RECONCILIATION
OF FUNDS:
Total funds brought
forward
(1,838) 3,931 2,093 12,652
TOTAL FUNDS CARRIED FORWARD 62,887 35,986 98,673 2,093

Note 2020
6
2019f
Cash flows from operating activities
Net cash provided
by/(used
in) operating activities 13 149,026 (3,739)
Cash flows from investing activities:
Purchase oftangible
fixed assets
(13,429)
Net cash used in investing activities (13,429)
Change
in cash and cash
equivalents in the year 135,597 (3,739)
Cash and cash equivalents brought
forward
8,913 12,652
Cash and cash equivalents carried forward 14 144,510 8,913
The notes on pages 11 to 19form part ofthese financial statements.

Unrestricted Unrestricted Restricted Total Total
funds funds funds funds
2020
6
2020f 2020
6
2019f
Governance Internal
audit costs
1,594 1,594 1,176
Governance - depreciation - tangible fixed
assets 2,686 2,686
4,280 4,280 1,176
ANALYSIS OF EXPENDITURE BY EXPENDITURE TYPE
Staffcosts Depreciation Other costs Total Total
2020
6
2020
f
2020
f
2020
6
2019f
Direct costs - Activities 97,395 71,406 168,801 108,599
Expenditure on governance 2,686 1,594 4,280 1,176
97,395 f 2,686 6 73,000 f 173,081 f 109,775
Total 2019 67,213 67,213
NET INCOME/(EXPENDITURE)
This is stated after charging:
2020
6
2019f
Depreciation oftangible
fixed
assets:
- owned
by the charity
2,686

8. TANGIBLE FIXEDASSETS
Fixtures and
fittingsf
Cost
At 1 October 2019
Additions 13,429
At 30September 2020 13,429
Depreciation
At 1 October 2019
Charge for the year 2,686
At 30September 2020 2,686
Net book value
At 30September 2020 10,743
At 30September 2019
9. DEBTORS
2020 2019
F
Prepayments and accrued income 6,226

Balance at
Balance at 30
1 October Transfers September
2019
8
Income
6
Expenditure in/out
f
2020
8
Designated funds
Designated Funds - all funds 22,000 22,000
General funds
General Funds - all funds (1,838) 116,209 (51,684) (22,000) 40,687
Total Unrestricted funds (1,838) 116,209 (51,684) 62,687
Restricted funds
Restricted Funds - all funds 3,931 153,452 (121,397) 35,986
Total offunds 2,093 269,661 (173,081) 98,673
STATEMENT OF FUNDS - PRIOR YEAR
Salance at
Balance at 30
1 October Transfers September
2018 Income
f
Expenditure in/outf 2019
General funds
General
Funds - all funds
5,132 35,572 (42,562) (1,858)
Restricted funds
Restricted Funds - all funds 7,500 53,544 (57,213) 3,931

Balance at
Balance at 30
1 October Transfers September
2019
6
Income
6
Expenditure
6
in/out
6
2020
f
Designated funds 22,000 22,000
General funds (1,838) 116,209 (51,684) (22,000) 40,687
(1,838) 116,209 (51,684) 62,687
Restricted funds 3,931 153,452 (121,397) 35,986
2,093 269,661 (173,081) 98,673
SUMMARY OF FUNDS - PRIOR YEAR
Balance at
Balance at 30
1 October September
2018f Income
f
Expenditure
f
2019f
General funds 5,132 35,572 (42,562) (1,858)
Restricted funds 7,500 63,644 (57,213) 3,931
12,532 99,216 (109,775) 2,073

Unrestricted Restricted Total
funds funds funds
2020 2020 2020
6 K K
Tangible fixed assets 10,743 10,743
Current assets 108,524 35,986 144,510
Creditors due within one year (56,580) (56,580)
62,68'7 35,986 98,673

ANA LYSIS OF NE T ASSE TS BETW EEN FUNDS - PRIOR YEAR
Unrestricted Restricted Total
funds funds funds
2019
f
2019 2019
Current assets 11,208 3,931 15,139
Creditors due within one year (13,046) (13,046)
(1,838) 3,931 2,093
13. RECONCILIATION OF NET MOVEMENT IN FUNDS TO NET CASH FLOW FROM OPERATING
ACTIVITIES
2020 2019
8
Net income/(expenditure) for the year (ss per Statement ot Financial
Activities) 96,580 (10,559)
Adjustment for:
Depreciation charges 2,686
Decrease/(increase) in debtors 6,226 (6,228)
Increase
in creditors
43,534 13,048
Net cash provided by/(used in) operating activities 149,026 (3,739)
14. ANALYSIS OF CASH AND CASH EQUIVALENTS
2020
5
2019f
Cash in hand 144,510 8,913
Total 144,510 8,913