| PAGE | ||||||||
|---|---|---|---|---|---|---|---|---|
| Trustees' | annual report (incorporating |
the | director's | report) | ||||
| Independent auditor's |
report to | the members | ||||||
| Statement | offinancial | activities | (including | income and expenditure | account) | 12 | ||
| Statement | of financial | position | 13 | |||||
| Statement | ofcash tlows | 14 | ||||||
| Notes to the financial | statements | 15 |
| REFEREN | REFEREN | CE AND | ADMINISTR | ADMINISTR | ATIVE DETAILS |
ATIVE DETAILS |
|||
|---|---|---|---|---|---|---|---|---|---|
| Registered | charity | name | Generation: You Employed, |
UK | |||||
| Charity registration | number | 1183046 | |||||||
| Company | registration | number | 11011652 | ||||||
| Principal | office and | registered | Generation: You Employed, |
UK | |||||
| office | One High Street | ||||||||
| Egham | |||||||||
| Surrey | |||||||||
| TW20 9HJ | |||||||||
| THE TRUSTEES | |||||||||
| Dame VY Hunt | |||||||||
| Mr A Ratcliffe | |||||||||
| Dr M Mourshed | |||||||||
| Mr SAtcha MBE DL | |||||||||
| Mrs AY Bentinck MBE | |||||||||
| Mr K A Bone | |||||||||
| Ms E Olumide | |||||||||
| Mr C Shaw | |||||||||
| CHIEF EXECUTIVE | OFFICER | Michael Houlihan |
|||||||
| AUDITOR | Meadows &Co Limited |
||||||||
| Chartered Accountants |
& Statutory | Auditor | |||||||
| Headlands House |
|||||||||
| 1 Kings Court | |||||||||
| Kettering Parkway |
|||||||||
| Kettering | |||||||||
| NN15 6WJ |
| 2021 | 2020 | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | ||||||||
| funds | funds | Total funds | Total funds | ||||||
| Note | F | F | 6 | ||||||
| Income and | endowments | ||||||||
| Donations and legacies |
5 | 1,003,242 | 2,876,283 | 3,879,525 | 2,573,562 | ||||
| Charitable activities |
6 | 214,701 | 214,701 | 95,450 | |||||
| Investment | income | 7 | 360 | 360 | 370 | ||||
| Total income | 1,218,303 | 2,876,283 | 4,094,586 | 2,669,382 | |||||
| Expenditure | |||||||||
| Expenditure | on raising funds: | ||||||||
| Costs | of raising donations | and | |||||||
| legacies | 110,528 | 110,528 | 110,687 | ||||||
| Expenditure | on charitable | activities | 9,10 | 934,705 | 2,738,470 | 3,673,175 | 2,537,990 | ||
| Total expenditure | 934,705 | 2,848,998 | 3,783,703 | 2,648,677 | |||||
| Net income | and net movement | in funds | 283,598 | 27,285 | 310,883 | 20,705 | |||
| Reconciliation offunds |
|||||||||
| Total funds | brought forward |
86,917 | 156,937 | 243,854 | 223,149 | ||||
| Total funds | carried forward | 370,515 | 184,222 | 554,737 | 243,854 |
| 31 December 2021 | |||||
|---|---|---|---|---|---|
| 2021 | 2020 | ||||
| Note | E | ||||
| FIXEDASSETS | |||||
| Tangible fixed assets |
15 | 46,568 | 30,794 | ||
| CURRENT ASSETS | |||||
| Debtors | 16 | 831,209 | 413,479 | ||
| Cash at bank and in hand |
1,118,204 | 519,562 | |||
| 1,949,413 | 933,041 | ||||
| CREDITORS: amounts | falling due within | ||||
| one year | 17 | 1,354,272 | 509,413 | ||
| NET CURRENT ASSETS | 595,141 | 423,628 | |||
| TOTAL ASSETS LESS | CURRENT LIABILITIES | 641,709 | 454,422 | ||
| CREDITORS: amounts | falling due after | ||||
| more than one year | 18 | 86,972 | 210,568 | ||
| NET ASSETS | 554,737 | 243,854 | |||
| FUNDS OF THE CHARITY | |||||
| Restricted funds |
184,222 | 156,937 | |||
| Unrestricted funds |
370,515 | 86,917 | |||
| Total charity funds | 20 | 554,737 | 243,854 |
| YEAR ENDED 31 DECEMBER 202 | 1 | ||
|---|---|---|---|
| 2021 | 2020 | ||
| F | 6 | ||
| CASH FLOWS FROM OPERATING | ACTIVITIES | ||
| Net income | 310,883 | 20,705 | |
| Adjustments for: |
|||
| Depreciation oftangible fixed assets |
19,298 | 8,018 | |
| Other interest receivable and similar |
income | ( 360) | ( 370) |
| Interest payable and similar charges |
27,334 | 11,729 | |
| Accrued income | ( 225,278) | ||
| Changesin: | |||
| Trade and other debtors | ( 417,730) | ( 258,259) | |
| Trade and other creditors | 760,696 | 402,698 | |
| Cash generated from operations |
700,121 | ( 40,757) | |
| Interest paid |
( 27,334) | ( 11,729) | |
| Interest received | 360 | 370 | |
| Net cash from/(used in) operating activities |
673,147 | ( 52,116) | |
| CASH FLOWS FROM INVESTING | ACTIVITIES | ||
| Purchase oftangible assets |
( 35,072) | ( 34,720) | |
| Net cash used in investing activities |
( 35,072) | ( 34,720) | |
| CASH FLOWS FROM FINANCING | ACTIVITIES | ||
| Proceeds from borrowings | ( 39,433) | 250,000 | |
| Net cash (used in)/from financing activities |
( 39,433) | 250,000 | |
| NET INCREASE IN CASH AND CASH EQUIVALENTS | 598,642 | 163,164 | |
| CASH AND CASH EQUIVALENTS | AT BEGINNING OF YEAR | 519,562 | 356,398 |
| CASH AND CASH EQUIVALENTS | AT END OF YEAR | 1,118,204 | 519,562 |
| GRANTS | ||||||||
|---|---|---|---|---|---|---|---|---|
| Corporate | and Business Grants | 100,765 | 344,666 | 445,431 | ||||
| Foundation | and | Trust Grants | 24,252 | 1,410,167 | 1,434,419 | |||
| Individual | Grants | |||||||
| Government grants |
314,818 | 1,121,450 | 1,436,268 | |||||
| OTHER DONATIONS | AND LEGACIES | |||||||
| Other income | 407,743 | 407,743 | ||||||
| 1,003,242 | 2,876,283 | 3,879,525 | ||||||
| Unrestricted | Restricted Total |
Funds | ||||||
| Funds | Funds | 2020 | ||||||
| f | 6 | |||||||
| DONATIONS | ||||||||
| In kind contributions | from donor | 726,100 | 726,100 | |||||
| GRANTS | ||||||||
| Corporate | and Business Grants | 214,515 | 512,928 | 727,443 | ||||
| Foundation | and | Trust Grants | 111,459 | 111,459 | ||||
| Individual | Grants | 7,734 | 7,734 | |||||
| Government grants |
835,110 | 835,110 | ||||||
| OTHER DONATIONS | AND LEGACIES | |||||||
| Other income | 165,716 | 165,716 | ||||||
| 1,114,065 | 1,459,497 | 2,573,562 |
| 6. | CHARITABL | E ACTIVITIES | |||||
|---|---|---|---|---|---|---|---|
| Unrestricted | Total Funds | Unrestricted | Total Funds | ||||
| Funds | 2021 | Funds | 2020 | ||||
| Employer | income | 214,701 | 214,701 | 95,450 | 95,450 | ||
| 7. | INVESTMENT INCOME | ||||||
| Unrestricted | Total Funds | Unrestricted | Total Funds | ||||
| Funds | 2021 | Funds | 2020 | ||||
| E | |||||||
| Bank interest receivable | 360 | 360 | 370 | 370 | |||
| 8. | COSTS OF RAISING DONATIONS | AND LEGACIES | |||||
| Unrestricted | Restricted | Total Funds | |||||
| Funds | Funds | 2021 | |||||
| Costs of raising donations | and | legacies - Grants receivable | 110,528 | 110,528 | |||
| Unrestricted | Restricted | Total Funds | |||||
| Funds | Funds | 2020 | |||||
| Costs of raising donations | and | legacies - Grants receivable | 88,001 | 22,686 | 110,687 |
| Unrestricted | Unrestricted | Restricted | Total Funds | Total Funds | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Funds | Funds | 2021 | ||||||||||||||||
| Overheads | 34,584 | 442,022 | 476,606 | |||||||||||||||
| Support | costs | 900,121 | 2,296,448 | 3,196,569 | ||||||||||||||
| 934,705 | 2,738,470 | 3,673,175 | ||||||||||||||||
| Unrestricted | Restricted | Total Funds | ||||||||||||||||
| Funds | Funds | 2020 | ||||||||||||||||
| 8 | 6 | |||||||||||||||||
| Overheads | 801,307 | 195,277 | 996,584 | |||||||||||||||
| Support | costs | 380,711 | 1,160,695 | 1,541,406 | ||||||||||||||
| 1,182,018 | 1,355,972 | 2,537,990 | ||||||||||||||||
| 10.EXPENDITURE | ON | CHARITABLE ACTIVITIES BYACTIVITY | TYPE | |||||||||||||||
| Activities | ||||||||||||||||||
| undertaken | Total funds | |||||||||||||||||
| directly | Support costs | 2021 | Total | fund 2020 | ||||||||||||||
| E | E | 8 | ||||||||||||||||
| Overheads | 476,606 | 2,944,202 | 3,420,808 | 2,358,038 | ||||||||||||||
| Governance | costs | 252,367 | 252,367 | 179,952 | ||||||||||||||
| 476,606 | 3,196,569 | 3,673,175 | 2,537,990 | |||||||||||||||
| 11.NET INCOME | ||||||||||||||||||
| Net income is | stated | after | charging/(crediting): | |||||||||||||||
| 2021 | 2020 | |||||||||||||||||
| F | 6 | |||||||||||||||||
| Depreciation | oftangible | fixed assets | 19,298 | 8,018 | ||||||||||||||
| Foreign exchange | differences | (46) | (914) | |||||||||||||||
| 12.AUDITORS REMUNERATION | ||||||||||||||||||
| 2021 | 2020 | |||||||||||||||||
| Fees | payable | for the | audit | of the financial | statements | 8,425 | 7,350 | |||||||||||
| 13.STAFF COSTS | ||||||||||||||||||
| The company | has | direct | employees | and | also | in | 2020 benefiitted | from the | secondment | of individuals | employed by |
|||||||
| McKinsey UK. |
||||||||||||||||||
| The average | head | count | of employees | during | the year was 56 | (2020: | 19 ) The | average number |
of full-time | |||||||||
| equivalent employees |
during the year | is | analysed | as follows: | ||||||||||||||
| 2021 | 2020 | |||||||||||||||||
| No. | No. | |||||||||||||||||
| Management | ||||||||||||||||||
| Programme delivery |
41 | 17 | ||||||||||||||||
| Global | ||||||||||||||||||
| Support functions | ||||||||||||||||||
| 56 | 19 |
| whose | remuneration | for | the | year | fell | within | the | following | bands, | were: |
|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | |||||||||
| No. | No. | |||||||||
| 5 | 2 |
| One trustee claimed and had their travelling expenses r 15.TANGIBLE FIXEDASSETS |
eimbursed of ENil (2020:643). |
|
|---|---|---|
| Plant and | ||
| machinery | ||
| Cost | ||
| At 1 January 2021 |
39,049 | |
| Additions | 35,072 | |
| At 31 December 2021 | 74,121 | |
| Depreciation | ||
| At 1 January 2021 |
8,255 | |
| Charge for the year | 19,298 | |
| At 31 December 2021 | 27,553 | |
| Carrying amount |
||
| At 31 December 2021 | 46,568 | |
| At 31 December 2020 | 30,794 | |
| 16.DEBTORS | ||
| 2021 | 2020 | |
| Trade debtors | 698,687 | 356,294 |
| Amounts owed by group undertakings |
86,870 | |
| Prepayments and accrued income |
22,337 | 8,611 |
| Other debtors | 23,315 | 48,574 |
| 831,209 | 413,479 |
| 17.CREDITORS: amounts | falling due within one year | ||
|---|---|---|---|
| 2021 | 2020 | ||
| 6 | |||
| Bank loans and overdrafts | 123,595 | 39,432 | |
| Trade creditors | 30,749 | 59,923 | |
| Amounts owed to group undertakings |
639,726 | 149,664 | |
| Social security and other taxes | 60,357 | 37,670 | |
| Other creditors | 499,845 | 222,724 | |
| 1,354,272 | 509,413 | ||
| 18.CREDITORS: amounts | falling due after more than one year | ||
| 2021 | 2020 | ||
| Bank loans and overdrafts | 86,972 | 210,568 |
| Unrestricte | d funds |
|||||
|---|---|---|---|---|---|---|
| At | 1 January | At 31 | ||||
| 2021 | Income | Expenditure | December 2021 | |||
| f | 6 | 6 | ||||
| General funds | 86,917 | 1,218,303 | (934,705) | 370,515 | ||
| At | 1 January | At 31 December | ||||
| 2020 | Income | Expenditure | 2020 | |||
| 6 | f | f | ||||
| General funds | 147,051 | 1,209,885 | (1,270,019) | 86,917 | ||
| Restricted | funds | |||||
| At | 1 January | At 31 | ||||
| 2021 | Income | Expenditure | December 2021 | |||
| 6 | 6 | |||||
| Restricted | Funds | 156,937 | 2,876,283 | (2,848,998) | 184,222 | |
| At | 1 January | At 31 December | ||||
| 2020 | Income | Expenditure | 2020 | |||
| f | f | |||||
| Restricted | Funds | 76,098 | 1,459,497 | (1,378,658) | 156,937 |
| 21.ANALYSIS OF NET | AS | SET | S BETWEEN FUN | DS | |||
|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total Funds | |||||
| Funds | Funds | 2021 | |||||
| E | |||||||
| Tangible fixed assets |
46,568 | 46,568 | |||||
| Current assets | 968,965 | 980,448 | 1,949,413 | ||||
| Creditors less than | 1 | year | (558,046) | (796,226) | (1,354,272) | ||
| Creditors greater than | 1 year | (86,972) | (86,972) | ||||
| Net assets | 370,515 | 184,222 | 554,737 | ||||
| Unrestricted | Restricted | Total Funds | |||||
| Funds | Funds | 2020 | |||||
| E | |||||||
| Tangible fixed assets |
30,794 | 30,794 | |||||
| Current assets | 711,927 | 221,114 | 933,041 | ||||
| Creditors less than | 1 | year | (445,236) | (64,177) | (509,413) | ||
| Creditors greater than | 1 year | (210,568) | (210,568) | ||||
| Net assets | 86,917 | 156,937 | 243,854 | ||||
| 22.ANALYSIS OF CHANGES | IN NET DEBT | ||||||
| At 31 Dec | |||||||
| At 1 Jan 2021 | Cash flows | 2021 | |||||
| Cash at bank and in hand |
519,562 | 598,642 | 1,118,204 | ||||
| Debt due within one year | (39,432) | (84,163) | (123,595) | ||||
| Debt due after one year | (210,568) | 123,596 | (86,972) | ||||
| 269,562 | 638,075 | 907,637 |