| 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 |