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

Page
Report ofthe Trustees 1 to 16
Report ofthe Independent
Auditors
17 to 20
Statement ofFinancial Activities 21
Balance Sheet 22
Cash Flow Statement 23
Notes tothe Cash Flow Statement 24
Notes to the Financial Statements 25 to 35

FOR THE YEAR EN DED 31DEC EMBER 202 0
2020 2019
Unrestricted Restricted Total Total
fund fund funds funds
Notes E E f E
INCOME AND ENDOWMENTS FROM
Donations
and legacies
3 789,621 809,502 1,599,123 670,156
EXPENDITURE ON
Raising funds 4 12,258 12,258 2,452
Charitable
activities
Sport and human rights 319,620 787,380 1,107,000 630,141
Total 331,878 787,380 1,119,258 632,593
NET INCOME 457,743 22,122 479,865 37,563
RECONCILIATION OF FUNDS
Total funds brought forward (136,667) 174,230 37,563
TOTAL FUNDS CARRIED FORWARD 321,076 196,352 517,428 37,563

BALANCESHEET
31DECEMBER 2020
2020 2019
Unrestricted Restricted Total Total
fund fund funds funds
Notes f f f f
FIXEDASSETS
Tangible assets 12 5,694 5,694 4,047
CURRENT ASSETS
Debtors 13 254,410 121,382 375,792 43,616
Cash at bank 166,612 74,970 241,582 198,017
421,022 196,352 617,374 241,633
CREDITORS
Amounts
falling due within one year
14 (105,640) (105,640) (208,117)
NET CURRENT ASSETS 315,382 196,352 511,734 33,516
TOTAL ASSETS LESSCURRENT LIABILITIES 321,076 196,352 517,428 37,563
NET ASSETS/(LIABILITIES) 321,076 196,352 517,428 37,563
FUNDS 16
Unrestricted
funds
321,076 (136,667)
Restricted funds 196,352 174,230
TOTALFUNDS 517,428 37,563

FOR THE YEAR ENDED 31 DECEMBER 2 020
2020 2019
Notes E f
Cash flows from operating activities
Cash generated
from operations
1 210,358 33,496
Net cash provided
by operating
activities
210,358 33,496
Cash flows from investing activities
Purchase oftangible fixed assets (4,056) (6,070)
Net cash used in investing activities (4,056) (6,070)
Cash flows from financing activities
Increase/(Decrease)
in group creditors
(162,737) 170,591
Net cash (used In)/provided by financing activities (162,737) 170,591
Change
in cash and cash equivalents
In
the reporting
period
43,565 198,017
Cash and cash equivalents at the
beginning
ofthe reporting
period 198,017
Cash and cash equivalents at the end of
the reporting
period
241,582 198,017

NOT
FOR
ES TO THE CASH FLOW STATEMENT
THE YEAR ENDED 31DECEMBER 2020
ES TO THE CASH FLOW STATEMENT
THE YEAR ENDED 31DECEMBER 2020
ES TO THE CASH FLOW STATEMENT
THE YEAR ENDED 31DECEMBER 2020
ES TO THE CASH FLOW STATEMENT
THE YEAR ENDED 31DECEMBER 2020
1. RECONCILIATION
OF NET INCOME TO NET CASH FLOW FROM OPERATING ACTIVITIES
2020 2019
f E
Net income forthe reporting period (as per the Statement of
Financial Activities) 479,865 37,563
Adjustments
for:
Depreciation
charges
2,409 2,023
Increase
in debtors
(332,176) (43,616)
Increase
in creditors
60,260 37,526
Net cash provided by operations 210,358 33,496

At 1.1.20 Cash flow At 31.12.20
f E f
Net cash
Cash at bank 198,017 43,565 241,582
198,017 43,565 241,582
Total 198,017 43,565 241,582

DONATIONS AND LEGACIES
2020 2019
E f
Business donations 167,091 73,406
Foundation grants 611,192 498,829
Government grants 310,947 97,921
Sports body donations 509,893
1,599,123 670,156
Raising donations and legacies
2020 2019
E 6
Consultancy 6,129 2,452
Wages 6,129
12,258 2,452
5. CHARITABLE ACTIVITIES COSTS
Direct Support
Costs (see costs (see
note 6) note 7) Totals
f E E
Sport and human rights 927,408 179,592 1,107,000
6. DIRECT COSTS OF CHARITABLE ACTIVITIES
2020
E
Staff costs 456,918
Consultancy 305,727
Reports IL other communications 51,282
Other costs 113,481
927,408
7. SUPPORT COSTS
Information Governance
Management Finance technology costs Totals
E E E E f
Sport and human rights 156,940 1,473 18679 2 500 179,592

2020 2019
E E
Auditors' remuneration 2,500 2,500
Depreciation -owned assets 2,410 2,023

STAFF COSTS
2020 2019
E E
Wages and salaries 455,724 52,788
Social security costs 43,302 5,050
Other pension costs 30,197 9,693
529,223 67,531

2020 2019
5 1
FOR T HE YEAR ENDED 31DECEM BER 2020
10. STAFF COSTS - continued
The number
of employees
whose employee benefits (excluding
employer
pension costs) exceeded
660,000was:
2020 2019
680,001-690,000 1
6240,001-E250,000 1
11. COMPARATIVES FORTHE STATEMENT OF FINANCIAL ACTIVITIES
Unrestricted Restricted Total
fund fund funds
f 6 f
INCOME AND ENDOWMENTS FROM
Donations
and legacies
64,834 605,322 670,156
EXPENDITURE ON
Raising funds 2,452 2,452
Charitable
activities
Sport and human
rights
199,049 431,092 630,141
Total 201,501 431,092 632,593
NET INCOME/(EXPENDITURE) (136,667) 174,230 37,563
TOTAL FUNDS CARRIED FORWARD (136,667) 174,230 37,563

12. TANGIBLE FIXEDASSE TS
Fixtures
and Computer
fittings equipment Totals
E E E
COST
At 1January 2020 6,070 6,070
Additions 1,843 2,214 4,057
At 31December 2020 1,843 8,284 10,127
DEPRECIATION
At 1January 2020 2,023 2,023
Charge for year 92 2,318 2,410
At 31December 2020 92 4,341 4,433
NET BOOK VALUE
At 31December 2020 1,751 3,943 5,694
At31December 2019 4,047 4,047
13. DEBTORS:AMOUNTS FALLING DUE WITHIN ONE YEAR
2020 .2019
E f
Trade debtors 236,246 43,616
Other debtors 224
Accrued income 121,382
Prepayments 17,940
375,792 43,616

CREDITO RS: A MOUNTS
FALLING DUE WITHIN ONE YEA
R
2020 2019
E E
Trade creditors 47,598 10,579
Amounts owed to group undertakings 7,854 170,591
Socialsecurity and othertaxes 8,128 8,625
Accrued expenses 3,397 18,322
Deferred income 38,663
105,640 208,117

2020 2019
E E
Within one year 3,949
Between one and five years 12,835
16,784
16. MOVEMENT IN FUNDS
Net
movement At
At 1.1.20 in funds 31.12.20
f E E
Unrestricted funds
General fund (136,667) 457,743 321,076
Restricted funds
Sport and human rights 174,230 22,122 196,352
TOTALFUNDS 37,563 479,865 517,428

Incoming Resources Movement
resources expended in funds
E E f
Unrestricted funds
General fund 789,621 (331,878) 457,743
Restricted funds
Sport and human rights 809,502 (787,380) 22,122
TOTAL FUNDS 1,599,123 (1,119,258) 479,865
Comparatives for movement in funds
Net
movement At
At 1.1.19 in funds 31.12.19
f E f
Unrestricted funds
General fund (136,667) (136,667)
Restricted funds
Sport and human rights 174,230 174,230
TOTALFUNDS 37,563 37,563
Comparative net movement in funds, Included in the above are as follows:
Incoming Resources Movement
resources expended in funds
E f E
Unrestricted funds
General fund 64,834 (201,501) (136,667)
Restricted funds
Sport and human rights 605,322 (431,092) 174,230
TOTALFUNDS 670,156 (632,593) 37,563

Net
movement At
At 1.1.19 In funds 31.12.20
f E E
Unrestricted
funds
General fund 321,076 321,076
Restricted funds
Sport and human rights 196,352 196,352
TOTALFUNDS 517,428 517,428
A current year 12 months and prior year 12 months combined net movement
In funds,
included
the above are as Follows:
Incoming Resources Movement
resources expended in funds
E E E
Unrestricted
funds
General fund 854,455 (533,379) 321,076
Restricted funds
Sport and human rights 1,414,824 (1,218,472) 196,352
TOTALFUNDS 2,269,279 (1,751,851) 517,428