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

(including
incom
e
& expenditure
ac
count)
Total Funds Total Funds
Year Ended Year Ended
Unrestricted Restricted 31 October 31 October
Funds Funds 2020 2019
Further Details 5 5 E
Income from:
Donations
and legacies
Total
(3) 20,302
20,302
20,302
20,302
15,664
15,664
Expenditure
on:
Raising Funds
Chantable
Activities
Total
(4) 1,393
23,380
24,773
1,393
23,380
24,773
82
14,744
14,826
Net gains/(losses)
on investments
Net income/(expenditure)
(4,471) (4,471) 838
Transfers
between
funds (10)
Net movement
in
funds (4,471) (4,471) 838
Reconciliation
of
Total funds
brought
funds
forward
(10) 6,194 6,194 5,356
Total funds carried forward (10) 1,723 1,723 6,194

BALANCE SHEET AS AT 31 OCTOBER 2020
31 October 31 October
2020 2019
Notes 8 8
Current assets:
Debtors
Cash at Bank & in
Hand (8) 120
1,963
836
5,718
Total current assets 2,083 6,554
Liabilities:
Creditors; Amounts
falling due within one year (9) 360 360
Net current assets or liabilities 1,723 6,194
Total assets less current liabilities 1,723 6,194
Total net assets or liabilities 1,723 6,194
The funds ofthe
Restricted
income
charity:
funds
(10)
Unrestncted
income funds
(10) 1,723 6,194
Total unrestricted funds 1,723 6,194
Total charity funds 1,723 6,194
Reconciliation
ofnet movem
ent
in
funds to net cash flow from operating
activities
Total Funds Total Funds
Year Ended Year Ended
31 October 31 October
2020 2019
Net movement
in funds
(4,471) 838
Decrease/(increase)
in debtors
716 (800)
Increase/(decrease)
in creditors
Net cash used in operating
activities
(3,755) 38
Increase/(decrease)
m cash
and cash equivalents during the year (3,755) 38
Cash and cash equivalents brought forward 5,718 5,680
Cash and cash equivalents carried forward 1,983 5,718

Year Ended Year Ended
Charitable 31 October 31 October
Activities 2020 2019
Expenditure on raising funds:
Just Giving Fees 343 343 82
Marathon
Entry
Fees & 7-Shirts 1,050 1,050
1,393 1,393 82
Year Ended Year Ended
Charitable 31 October 31 October
Activities 2020 2019
6 6
Expenditure on charitable activities:
Grants Awarded to Families 22,760 22,760 14,240
Governance 360 360 360
Support Costs 260 260 144
23,380 23,380 14744
24,773 14,826
2020 2019
Restncted Funds
Unrestricted Funds 24,773 14,826
24,773 14,826

The breakdown
of support costs and how

these were allocated
be
tween governance
and
other s upport costs is
shown
below:
General 2020 2019
Accouniancy
Fees
Bank Charges
Pnnting,
Post & Stationery
Website Costs
Support 15
137
108
260
Governance
360
360
Total 360
15
137
108
620
Total
360
144
504

6.Grant Making
Analysis ofgrants paid (included in cost ofcharitable
Grants to
activities)
Grants to
Support 2020 2019
institutions individuals costs Total Total
F f E E
22,760 22,760 14,240
22,760 22,760 14,240

Analysis of movements in unrestricted
fun
ds
Balance at
Balance at 1 Incoming Resources 31 October
November
f
2019 Resources
f
Expended
f
Transfer
f
In 2020
f
General Fund 6,194 20,302 (24,773) 1,723
6,194 20,302 (24,773 1,723
Prior Year
Analysis of movements in unrestricted
funds
Balance at
Balance at 1 Incoming Resources 31 October
November 2018 Resources
f
Expended
f
Transfer
f
In 2019
f
General Fund 5,356
5,356
15,664
15,664
(14,826)
14,826)
6,194
6,194

Unrestricted Restricted
fundsf fundsf Totalf
Cash
Other
Total
at bank and
net current
in hand
assets/(liabilities)
1,963
(240)
1,723
1,963
240)
1,723
Prior Year Unrestricted Restncted
fundsf fundsf Totalf
Cash
Other
Total
at bank and
net current
in hand
assets/(liabilities)
5,718
476
6,194
5,718
476
6,194