OpenCharities

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

2021-12-31-accounts

Page
Trustees'
annual
report
Independent
examiner's
report to the trustees
Statement offinancial
activities
Statement offinancial
position
Statement ofcash flows 10
Notes to the financial statements

Principal
risks identified as
Principal
risks identified as
at 31 Dec embe r 2021 were:
Risk Miti ation
Injury or death
during a
challenge ofa: ~ All training
and challenges
are meticulously
~ Beneficiary or volunteer. planned
and risk-assessed.
~
Third party non-participant.
This risk would
reduce the
Charity's reputation ~ All
training
and
challenges
appropriately
qualified
experts.
are
led
by
and potentially
lead to financial
liability.
~ All participants
are carefully
screened and
selected.
~ Adequate
medical cover is provided.
~ Procedures
are
in
place
to
ensure
compliance
with
health
and safety of staff,
volunteers,
clients and visitors
to events.
Financial
which includes:
~ In the COVID-19 context and lack of activity
~ Not meeting
our income targets;
this risk has not arisen in the current reporting
~ Loss or reduction offunding streams. period.
These risks would reduce our capacity to deliver ~ As we move forward
after the
pandemic we
our strategy. have
set clear
budgets
for
both
income
generation
and expenditure
which will ensure
delive
ofob'ectives.
Governance
which includes:
~ We have
reviewed
all Charity
policies and
~ Lack of compliance with legal and regulatory ensured
all required
are in place.
requirements; ~ We have introduced
a finance
rule book with
~ Breach
of data
and/or
iT breach
by external associated
delegations
and
procedures
for
agents;
These risks
will impact
our operational delivery authorisation
ofall transactions
and projects.
and increase
regulatory
scrutiny, both of which
will lm act our abllit
to
deliver our ob'ectlves.

Period from
27 Aug 19to
Year to 31 Dec 21 31 Dec20
Unrestricted Restricted
funds funds Total funds Total funds
Note
Income and endowments
Donations
Charitable
activities
Other trading
activities
1,967 1,967 121,608
60,933
3,443
Investment
income
15 15 264
Total income 1,982 1,982 186,248
Expenditure
Expenditure
on charitable
activities 8,9 18,272 7,438 25,710 16,430
Total expenditure 18,272 7,438 25,710 16,430
Net (expenditure)/income and net
movement
in funds
(16,290) (7,438) (23,728) 169,818
Reconciliation
offunds
Total funds brought forward 115,599 54,219 169,818
Total funds carried forward 99,309 46,781 146,090 169,818

2021 2020
Note
Current assets
Cash at bank and in hand 147,590 171,258
Creditors: amounts falling due within one year 14 1,500 1,440
Net current assets 146,090 169,818
Total assets less current liabilities 146,090 169,818
Net assets 146,090 169,818
Funds ofthe charity
Restricted funds 46,781 54,219
Unrestricted
funds
99,309 115,599
Total charity funds 15 146,090 169,818

2021
f
2020
E
Cash flows from operating activities
Net (expenditure)/income (23,728) 169,818
Adjustments
for:
Other interest receivable and similar income (15) (264)
Interest payable and similar charges 216 14
Accrued expenses 60 1,440
Cash generated
from operations
(23,467) 171,008
Interest paid (216) (14)
Interest received 15 264
Net cash (used in)/from operating
activities
(23,668) 171,258
Net (decrease)/increase in cash and cash equivalents (23,668) 171,258
Cash and cash equivalents at beginning ofyear 171,258
Cash and cash equivalents at end ofyear 147,590 171,258

Unrestricted Restricted Total Funds
Funds
f
Funds 2021
Small Grants
Armed Forces Covenant Fund Trust
HM Treasury LIBOR Bank Fines
Unrestricted Restricted Total Funds
Funds Funds 2020
Small Grants
Armed Forces Covenant
Fund Trust 4,183 33,250 4,183
33,250
HM Treasury LIBOR Bank Fines 23,500 23,500
4,183 56,750 60,933
6. Other trading activities
Unrestricted Total Funds Unrestricted Total Funds
Funds 2021 Funds 2020
f
Fundraising events 3,443 3,443
7. Investment income
Unrestricted Total Funds Unrestricted Total Funds
Funds 2021 Funds 2020
Bank interest received 15 15 264 264

Expenditure
on charitable
activities by f
und type
Unrestricted Restricted Total Funds
Funds Funds 2021
General Funds 16,556 16,556
HM Treaury LIBOR Bank Fines 7,438 7,438
Support costs 1,716 1,716
18,272 7,438 25,710
Unrestricted Restricted Total Funds
Funds Funds 2020
E
General Funds 12,446 12,446
HM Treaury LIBOR Bank Fines 2,531 2,530
Support costs 1,453 1,454
13,899 2,531 16,430

Activities
undertaken Total funds Total fund
directly Support costs 2021 2020
General Funds 16,556 1,716 18,272 13,900
HM Treaury LIBOR Bank Fines 7,438 7,438 2,530
23,994 1,716 25,710 16,430
10. Analysis of support costs
Bank
Accountancy Charges Total 2021
f
Total 2020
Finance costs 1,500 216 1,716 1,454
11. Independent examination fees
Period from
Year to 27Aug 19to
31 Dec 21 31 Dec20
R
Fees payable to the independent examiner for:
Independent examination ofthe financial statements 1,500 1,440

Unrestri cted
funds
At At
1 January 31 December
2021 Income Expenditure 2021
General funds 115,599 1,982 (18,272) 99,309
At At
27 August 31 December
2019 Income Expenditure 2020
Z
General funds 129,498 (13,899) 115,599

15 . Analysis ofcharit . Analysis ofcharit ab le
f
unds
(continued)
Restricted funds
At At
1 January 31 December
2021 Income Expenditure 2021
K P
Armed Forces Covenant Fund Trust 33,250 33,250
HM Treasury LIBOR Bank Fines 20,969 (7,438) 13,531
54,219 (7,438) 46,781
At At
27 August 31 December
2019 Income Expenditure 2020
Armed Forces Covenant Fund Trust 33,250 33,250
HM Treasury LIBOR Bank Fines 23,500 (2,531) 20,969
56,750 (2,531) 54,219
16. Analysis ofnet assets between funds
Unrestricted Restricted Total Funds
Funds Funds 2021
E
Current assets 100,809 46,781 147,590
Creditors less than 1 year (1,500) (1,500)
Net assets 99,309 46,781 146,090
Unrestricted Restricted Total Funds
Funds Funds 2020
Current assets 117,039 54,219 171,258
Creditors less than 1 year (1,440) (1,440)
Net assets 115,599 54,219 169,818
17. Analysis ofchanges in net debt
At At
1 Jan 2021 Cash flows 31 Dec 2021
f
Cash at bank and in hand 171,258 (23,668) 147,590