| Charity | number | number | 1170754 |
|---|---|---|---|
| Trustees | Ms Mary Patricia Gordon —Chair | ||
| Mr Graham Allen |
|||
| Mr Ashley Walter John Prime | |||
| Elizabeth Gregory |
|||
| Baroness Glenys Thornton | |||
| Registered | office | C/D The Young Foundation | |
| 18Victoria Square | |||
| London | |||
| E29PF | |||
| Independent | examiner | Grant Thornton UK LLP |
|
| 300 Pavilion Drive |
|||
| Northampton Business Park |
|||
| NORTHAMPTON | |||
| NN4 7YE |
| CONTENTS | |||
|---|---|---|---|
| PAGE | |||
| Trustees' Report |
1-5 | ||
| Independent Examiner's |
Report | 6-7 | |
| Statement of Financial | Activities | ||
| Balance Sheet | |||
| Notes to the financial statements | 10-16 |
| Unrestricted | Restricted | Total | Unrestricted | Restricted | Total | ||
|---|---|---|---|---|---|---|---|
| funds | funds | 2020 | funds | funds | 2019 | ||
| Note | F | f | E | ||||
| Incoming resources from: | |||||||
| Donations and legacies Charitable activities |
65,161 87,126 |
130,047 | 65,161 217,173 |
114,679 60,125 |
114,679 60,125 |
||
| Total incoming resources | 152,287 | 130,047 | 282,334 | 174,804 | 174,804 | ||
| Resources expended | |||||||
| Raising funds Charitable activities |
4,692 82,298 |
4,275 118,272 |
8,967 200,570 |
27,975 134,578 |
27,975 134,578 |
||
| Total resources expended | 86,990 | 122,547 | 209,537 | 162,553 | 162,553 | ||
| Net incoming resources |
65,297 | 7,500 | 72,797 | 12,251 | 12,251 | ||
| Net movements in funds |
65,297 | 7,500 | 72,797 | 12,251 | 12,251 | ||
| Total funds brought forward |
17,676 | 17,676 | 5,425 | 5,425 | |||
| Total funds carried forward | 82,973 | 7,500 | 90,473 | 17,676 | 17,676 |
| Note | ||||||||
|---|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Unrestricted | Restricted | Total | |||
| funds | funds | 2020 | funds | funds | 2019 | |||
| 6 | 6 | E | E | E | ||||
| Current assets | ||||||||
| Debtors | 6,876 | 25,602 | 32,478 | 19,266 | 19,266 | |||
| Cash at bank and | in hand | 241,786 | 70,315 | 312,101 | 137,766 | 137,766 | ||
| Total current assets | 248,662 | 95,917 | 344,579 | 157,032 | 157,032 | |||
| Creditors: amounts | ||||||||
| falling due | ||||||||
| within one year | 6 | (152,554) | (88,417) | (240,971) | (126,221) | (126,221) | ||
| Net current assets | 96,108 | 7,500 | 103,608 | 30,811 | 30,811 | |||
| Creditors: amounts | ||||||||
| falling due | ||||||||
| after more than one year | (13,135) | (13,135) | (13,135) | (13,135) | ||||
| Net assets | 82,973 | 7,500 | 90,473 | 17,676 | 17,676 | |||
| Funds ofthe charity | ||||||||
| Unrestricted funds |
82,973 | ~ | 82,973 | 17,676 | 17,676 | |||
| Restricted funds | 7,500 | 7,500 | ||||||
| Total funds | 82,973 | 7,500 | 90,473 | 17,676 | 17,676 |
| Analysis of incoming | resou | rces | |||||
|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | 2020 | 2019 | ||||
| F | E | E | E | ||||
| Donations and legacies Grants from foundations |
* | 65,000 | 65,000 | 60,000 | |||
| Individual and corporate |
contributions | 161 | 161 | 54,679 | |||
| 65,161 | 65,161 | 114,679 | |||||
| Incoming resources from charitable |
activities | ||||||
| Contributions from Participating Other charitable activities |
Schools | 800 86,326 |
9„000 121,047 |
9,800 207,373 |
59,625 500 |
||
| 87,126 | 130,047 | 217,173 | 60,125 |
| Analysis ofresources e | xpend | ed | ||||||
|---|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | 2020 | 2019 | |||||
| 6 | 6 | 6 | 8 | |||||
| Raising funds | ||||||||
| Funds development management |
12,210 | |||||||
| Travel and expenses related to Fund Development |
11,644 | |||||||
| Marketing and promotion |
237 | |||||||
| Rent and occupancy costs | 902 | |||||||
| Support costs (see note 4) | 4,692 | 4,275 | 8,967 | 2,982 | ||||
| 4,692 | 4,275 | 8,967 | 27,975 | |||||
| Charitable activities |
||||||||
| Training of new instructors | 21,785 | 21,785 | 72,083 | |||||
| Program curriculum and learning |
materials | 20,268 | 13,677 | 33,945 | 16,838 | |||
| Ongoing support and maintenance |
of | Programs | & | |||||
| Professional Development |
for Certified | Instructors | 1,632 | 10,607 | 12,239 | 15,902 | ||
| Local program management |
7,367 | 11,563 | 18,930 | |||||
| Instructor travel expense |
5,716 | 12,088 | 17,804 | |||||
| Management travel expense |
1,889 | 4,782 | 6,671 | |||||
| Legal and professional costs |
2,376 | 2,376 | 403 | |||||
| Accountancy costs |
2,938 | 2,917 | 5,855 | 2,514 | ||||
| Recruitment costs |
260 | 260 | ||||||
| Support costs (see note 4) | 42,228 | 38,477 | 80,705 | 26,838 | ||||
| 82,298 | 118,272 | 200,570 | 134,578 | |||||
| Total | 86,990 | 122,547 | 209,537 | 162,553 | ||||
| Support costs | ||||||||
| Total | Total | |||||||
| Raising | Charitable | costs | costs | |||||
| funds | activities | 2020 | 2019 | |||||
| 6 | F | 6 | F | |||||
| Support cost type General management and |
oversight | 8,435 | 75,915 | 84,350 | 28,421 | |||
| Administrative expenses |
532 | 4,790 | 5,322 | 1,399 | ||||
| Total | 8,967 | 80,705 | 89,672 | 29,820 |
| Debtors | |||||
|---|---|---|---|---|---|
| 2020 | 2019 | ||||
| E | E | ||||
| Amounts | falling due | within one | year | ||
| Other debtors | 25,902 | 17,750 | |||
| Prepayments and accrued income |
6,576 | 1,516 | |||
| 32,478 | 19,266 | ||||
| Creditors | |||||
| 2020 | 2019 | ||||
| E | E | ||||
| Amounts | falling due | within one | year | ||
| Amounts | due to Roots | ofEmpathy | Canada | 138,523 | 121,346 |
| Other creditors | 4,911 | 2,375 | |||
| Accruals | and deferred | income | 97,537 | 2,500 | |
| 240,971 | 126,221 | ||||
| Amounts Amounts |
falling due due to Roots |
after more ofEmpathy |
than one year Canada |
13,135 | 13,135 |
| 13,135 | 13,135 |
| Reconcili | at | ion | offunds | ||||
|---|---|---|---|---|---|---|---|
| Brought | Incoming | Resources | Carried | ||||
| forward f |
resources 6 |
expended F |
forward 6 |
||||
| Restricted | funds | ||||||
| Caerphilly | Health | Council | 7,500 | (7,500) | |||
| Youth Endowment | 103,407 | (103,407) | |||||
| Dulverton | Trust | 19,140 | (11,650) | 7,500 | |||
| 130,047 | (122,547) | 7,500 | |||||
| Unrestricted | funds | 17,676 | 152,287 | (86,990) | 82,973 | ||
| 17,676 | 282,334 | (209,537) | 90,473 |