OpenCharities

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

2020-12-31-accounts

Pages
Trustees'
Annual
Report
2tog
Independent
Ixaminer's
Report
Statement
of Financial Activities
10
Balance Sheet
Notes to the Accounts 12to 19
Detailed Statement
of Financial Activities
20to 21

Unrestricted Restricted
funds funds Total funds Total funds
2020 PE31.12.20 PE31.12.20 YE31.08.19
Notes E E E
Income and endowments
from:
Donations
and legacies
236,586 191,042 427,628 195,594
Other trading
activities
7,333
Other 775 27,121 27,896 625
Total 237,361 218,163 455,524 203,552
Expenditure
on:
Main Charitable
activities
223,726 198,480 422,206 165,083
Other 19,265 6,512 25,777 73,933
Total 242,991 204,992 447,983 239,016
Net gains on investments
Net income/(expenditure) (5,630) 13,171 7,541 (35,464)
Transfers
between
funds
Net income/(expenditure)
before other gains/(losses) (5,630) 13,171 7,541 (35,464)
Other gains and losses
Other (Losses) (22,750) (22,750) (9,375)
Net movement
in funds
(28,380) 13,171 (15,209) (44,839)
Reconciliation
offunds:
Total funds brought forward 94,645 1,588 96,233 141,072
Total funds carried forward 66,265 14,759 81,024 96,233

Expenditure
Recognition ofexpenditure Expenditure
is recognised
on an accruals
basis. Expenditure
includes
any
VAT which cannot be fully recovered,
and
is reported
as part ofthe
expenditure
to which
it relates.
Expenditure on raising funds These comprise the costs associated
with
attracting
voluntary
income,
fundraising
trading costs and investment
management
costs.
Expenditure on charitable These comprise the costs incurred
by the
Charity
in the delivery of its
activities activities
and services
in the furtherance
of its objects, including the
making ofgrants and governance
costs.
Grants payable All grant expenditure
is accounted for on
an actual paid basis plus an
accrual for grants that have been approved
by the trustees at the end
of
the year but not yet paid.
Governance costs These include those costs associated
with
meeting the constitutional
and statutory
requirements
ofthe Charity,
including
any
audit/independent
examination
fees, costs linked to the strategic
management
ofthe Charity, together
with
a share ofother
administration
costs.
Other expenditure These are support
costs not allocated to a
particular
activity.

3
Statemen
t ofFinancial Activities -prior year
Unrestricted Restricted
funds funds Total funds
Income and endowments from:
Donations
and legacies
93,861 101,733 195,594
Administration
Fee Income
7,333 7,333
Other 625 625
Total 101,819 101,733 203,552
Expenditure on:
Charitable activities 125,793 100,144 225,937
Other 13,079 13,079
Total 138,872 100,144 239,016
Net gains on investments (9,375) (9,375)
Net income (46,428) 1,589 (44,839)
Net income before other
gains/(losses) (46,428) 1,589 (44,839)
Other gains and losses:
Net movement
in funds
(46,428) 1,589 (44,839)
Reconciliation offunds:
Total funds brought
forward
141,073 141,073
Total funds carried forward 94,645 1,589 96,234

4 Income f rom donations
and legacies
Unrestricted Restricted Total Total
PE31.12.20 YE31.08.19
Donations 36,586 62,500 99,086 43,861
Grants 200,000 128,542 328,542 151,733
236,586 191,042 427,628 195,594
5 Income from other trading activities
Total Total
PE31.12.20 YE31.08.19
Administration fee income 7,333
7,333
6 Other income
Unrestricted Restricted Total Total
PE31.12.20 YE31.08.19
f E
Dividends income 625 625 625
Discounts Received 150 27,121 27,271
775 27,121 27,896 625

Expenditur e
on cha
rit able
activities
Unrestricted Restricted Total Total
2020 2019
Expenditure
on charitable
activities
Advertising & Marketing 305 2,795 3,100 7,237
Consulting (non Tech) 47,734 12,351 60,085 58,185
Employers National Insurance 6,371 10,665 17,036 5,968
External Entertainment/Trustee
Expenses 1,379 1,379
ITSoftware and Consumables 1,042 38,201 39,243 3,578
Pensions
Costs 1,707 2,270 3,977 1,645
Rent 25,644 15,840 41,484 18,303
Salaries 101,013 93,488 194,501 82,000
Subscriptions,
Training
&.
Research 5,981 973 6,954 2,729
Subsistence & Department
Meetings 1,432 1,432 10,255
Tech Development 10,427 21,432 31,859 32,597
Telephone & Internet 1,935 1,935 2,678
Travel &Subsistence 4,488 4,488 10,255
223,726 198,480 408,206 246,192
8 Other expenditure
for
charitable activities
Unrestricted Restricted Total Total
2020 2019
Amortisation,
depreciation,
impairment,
profit/loss
on 2,821 2,821 1,231
disposal offixed assets
General administrative costs 3,656 3,656 5,747
Legal and professional costs 12,788 6,512 19,300 66,955
19,265 6,512 25,777 73,933
9 Net income/(expenditure)
before
transfers
2020 2019
This is stated after charging: E E
Depreciation
ofowned
fixed assets 2,821 1,231
Not es to the Accounts
10 Staff costs
Salaries and wages 194,501 82,000
Social security costs 17,036 5,968
Pension costs 3,977 2,031
215,514 89,999
The average
monthly
number offull time equivalent employees during the year was as follows:
2020 2019
Number Number
11 Tangible fixed assets
Cost or revaluation
At 1September 2019 4,924 4,924
Additions
At 31December 2020
5,591
10,515
5,591
10,515
Depreciation
and impairment
At 1September 2019 2,462 2,462
Depreciation
charge forthe year
2,821 2,821
At 31December 2020 8,283 3,283
Net book values
At 31December 2020
At 31August 2019
5,232
2,482
5,232
2,482
12 Fixed Asset Investments
Other
investments
- Listed Total
f
Cost or revaluation
At 1September 2019 48,125 48,125
Revaluation
At 31December 2020
(22,750)
25,375
(22,750)
25,375
Net book values
At 31December 2020
At 31August 2019
25,375
48,125
25,375
48,125
13 Debtors
2020 2019
f f
Other debtors 5,905 1,920
Prepayments
and accrued income
2,597 3,062
8,502 4,982

amounts falling due within one year
2020 2019
f f
Trade creditors 8,980
Other taxes and social security (43)
Other creditors 908 407
908 9,344
15 Creditors:
amounts falling due after more than one year
2020 2019
f
Loan from Postcode Innovation Trust 62,500
62,500

Incoming
At 1
September
resources
(including
other
Resources
expended
At 31
December
2020
2019 gains/losses)
f
Restricted funds:
Restricted income funds:
National
Lottery
Digital Funds 120,275 (124,874) (4,599)
Postcode innovation
Trust
62,500 (52,996) 9,504
Social Tech Trust 8,267 8,267
Tech Discounts 27,121 (27,121)
Total restricted fund carried
forward 1,588 1,588
Total 1,588 218,163 (204,992) 14,759
Unrestricted
funds:
Generalfunds 94,645 214,611 (242,991) 66,265
Revaluation
Reserves:
Tota I funds 96,233 432,774 (447,983) 81,024

for the period ende d 31D ecember 2020
Unrestricted Restricted
funds funds Total funds Total funds
2020 2020 PE31.12.20 YE31.08.19
f f f E
Income and endowments from:
Donations
and legacies
Donations 36,586 62,500 99,086 43,861
Grants 200,000 128,542 328,542 151,733
236,586 191,042 427,628 195,594
Other trading activities
Administration
fee
income 7,333
7,333
Other
Dividends
income
625 625 625
Discounts
Received
150 27,121 27,271
775 27,121 27,896 625
Total income and endowments 237,361 218,163 455,524 203,552
Expenditure
on:
Charitable
activities
Charitable
activities
223,726 198,480 422,206 165,083
223,726 198,480 422,206 165,083
Total ofexpenditure
charitable
activities
on 223,726 198,480 422,206 165,083
General administrative costs,
including
depreciation
and
amortisation
Depreciation
of land
and
buildings 2,821 2,821 1,231
Bank charges 507 507 257
General insurances 2,531 2,531 2,212
Stationery
and printing
618 618 600
Telephone,
fax and
broadband 2,678
6,477 6,477 6,978
Legal and professional costs
Accountancy
and bookkeeping
11,405 11,405 8,770
Consultancy
fees
1,383 4,796 6,179 58,185
Other legal and professional
costs 1,716 1,716
12,788 6,512 19,300 66,955
Total of expenditure of other
costs 19,265 6,512 25,777 73,933
Total expenditure 242,991 204,992 447,983 239,016
Carefreebreaks
Detailed Statement of Financial Activities
Net gains on investments
Net income/(expenditure) (5,630) 13,171 7,541 (35,464)
Net income/(expenditure)
before other gains/(losses)
(5,630) 13,171 7,541 (35,464)
Other(Losses) (22,750) (22,750) (9,375)
Net movement
in funds
(28,380) 13,171 (15,209) (44,839)
Reconciliation
offunds:
Total funds brought
forward
94,645 1,588 96,233 141,072
Total funds carried forward 66,265 14,759 81,024 96,233