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

President:
Nick R
aynsford
Trustees:
Samer Bagaeen (stood down
in July 2020)
Gilian Macinnes
Stephanie
Bamford
Mary Parsons (chair)
Sandra Fryer Andrew Pritchard (vice chair)
Aranvir Gawera Catriona Riddell (vice chair)
Nick Gallent (from July 2020) Anna Rose
Peter Geraghty Lee Shostak
Simon Leask Robin Smith
Chief Executive and Company Secretary: Fiona Howie
Accountants: Lindeyer Francis Ferguson Ltd
198 High Street
Tonbridge
Kent TN9 1BE
Auditors: Sayers Butterworth
3"Floor, 12Gough
LLP
Square
London EC4A 3DW
Solicitors: Russell Cooke Solicitors
2 Putney
Hill
London SW156AB
Bankers: CAF Bank Ltd
25 Kings
Hill Avenue
Kings
Hill
West Mailing
Kent
ME194JQ
W b s dd:~t*
.
. k

objectives. Trustees review performanc
plan.
e
bi-monthly,
again
st the annual
budget and the b
Chief Executive: Fiona Howie
Director ofPolicy Hugh
Ellis
Director ofHealthier Place-making Julia Thrift
and Operations
Director ofCommunities
and Project
Katy Lock
Delivery (FJOsbom Fellow)
European Projects Advisor Diane Smith (retired February 2020)
Editorin-Chief Nick Matthews
Projects and Policy Manager Jessica Fieth
Projects and Policy Manager Alex House
Projects and Policy Manager Daniel Smith (as ofJanuary 2020)
Projects and Policy Manager Koen Rutten (as ofJune 2020, formerly a project
assistant)
Communications
Officer
Jack Mulligan
(left January 2020)
Communications
Officer
Isaac LeQuesne (as of February 2020)
Finance and Membership
Officer
David White
Events and Premises
Officer
Michael McLean
Policy Officer —Healthier Places Tim Emery (as ofJanuary 2020)
PA to Chief Executive Sneha Pednekar (left March 2020)
Projects Assisfant Covadonga
Cervilla Bordiu
Projects Assistant Catriona MacRae (left February 2020)
Projects Assistant Jack Dangerfield (as ofApril 2020)

Unrestricted Restricted
funds funds Total funds Total funds
2020 2020 2020 2019
Note
Income from:
Donations
and legacies
25,954 25,954 301
Coronavirus
job retention
scheme grant 14,406 14,406
Charitable
activities
760,045 167,695 927,740 1,127,278
Other trading
activities:
Room hire 1,471 1,471 14,901
Investments:
Bank interest received 1,555 1,555 1,630
Total 803,431 167,695 971,126 1,144,110
Expenditure
on:
Raising funds:
Public relations
and media costs
3,063 3063 2271
Chadtable
activities
3 838,013 167,695 1,005,708 1,215,322
Total 841,076 167,695 1,008,771 1,217,593
Net income and net movement in funds 5 ( 37,645) ( 37,645) ( 73,483)
Reconciliation
offunds:
Total funds brought forward 499,697 499,697 573,180
Total funds carried forward 462,052 462,052 499,697

2020 2019
Note 8
Fixed assets:
Tangible assets 14,065 16,483
Current assets:
Debtors 228,132 271,708
Cash at bank and in hand 625,355 585,302
853,487 857,010
Liabilities:
Creditors falling due within one year 9 ( 405,500) ( 373,796)
Net current assets 447,987 483,214
Total net assets 462,052 499,697
The funds ofthe charity:
Unrestricted
funds
10 462,052 499,697
462,052 499,697

2020 2019
E
Cash flows from operating
activities:
Net cash (used in) / provided
by operating
activities 39,073 ( 132,978)
Cash flows from investing
activities:
Bank Interest received 1,555 1,630
Purchase oftangible
fixed assets
( 575) ( 642)
Net cash provided
by / (used in) investing
activities 980 988
Change
in cash and cash equivalents
in the
period 40,053 ( 131,990)
Cash and cash equivalents
at the beginning
ofthe period 585,302 717,292
Cash and cash equivalents
at the end
ofthe period 625,355 585,302
Reconciliation
ofnet income to net cash
flow from operating activities
Net income for the reporting
period
( 37,645) ( 73,483)
As per the statement offinancial activities
Depreciation
charge
2,993 3,011
Interest received ( 1,555) ( 1,630)
Decrease
/ (increase)
in debtors
43,576 93,906
(Decrease)
/ Increase
in creditors
31,704 ( 154,782)
Net cash (used in) / provided
by operating
activities 39,073 ( 132,978)

2020 2020 2020 2019
6 f 6
Unrestricted Restricted Total
Membership 110,388 110,388 137,599
Conferences 150,301 150,301 206,955
Journals and publications 35,422 35,422 35,535
Projects and consultancy 463,934 167,695 631,629 747,189
760,045 167,695 927,740 1,127,278

Expenditure
on charitable
Expenditure
on charitable
activities
2020 2020 2020 2020 2019
Staff Direct Support Total Total
F 6
Membership 80,477 149 22,234 102,860 93,468
Conferences 147,357 16,460 40,712 204,529 263,892
Journals
and publications
55,619 34,234 15,367 105,220 122,725
Projects and consultancy 399,697 82,972 110,430 593,099 735,237
683,150 133,815 188,743 1,005,708 1,215,322
Support and Governance costs
2020 2019
6
Support costs
Staff costs 45,523 56,262
Travel and subsistence 394 5,884
Premises costs 57,805 63,777
Printing,
post and stationery
Telephone
5,718
4,338
8,396
6,719
Computer costs 19,389 20,181
Sundry expenses
Subscriptions
( 1,833)
3,276
7,208
4,116
Training,
courses &seminars
160
Bank charges 2,150 3,065
Bad debts 20,000
Depreciation 2,993 3,011
Total Support costs 139,913 198,619
Governance costs
Accountancy fees 40,265 38,850
Audit fees 7,400 7,201
Legal and professional fees 1,213
Trustees'
and officers' expenses
1,165 4,927
Total Governance costs 48,830 52,191
Total Support and Governance costs 188,743 250,810
Net income
2020 2019
6 Z
This is stated after charging:
Operating
lease rentals
Depreciation
4,350
2,993
4,311
3,011
Auditors'
remuneration
7,400 7,201

Staff costs
2020 2019
6
Wages and salaries 638,386 688,744
Social security costs 64,875 73,266
Pensions 25,030 25,183
Other costs 382 5,500
728,673 792,693
Direct costs 683,150 736,431
Support costs 45,523 56,262
728,673 792,693
2020f 2019
Management and support 4 4
Journal editing 1 1
Projects and policies 12 12
17 17
7 Tangible fixed assets
Leasehold Furniture
ft
Total
Property equipment
Cost
At 1 January 2020 29,906 24,428 54,334
Additions 575 575
At 31 December 2020 29,906 25,003 54,909
Depreciation
At 1 January 2020 17,662 20,189 37,851
Charge for the year 408 2,585 2,993
At 31 December 2020 18,070 22,774 40,844
Net book value
At 31 December 2020 11,836 2,229 14,065
At 31 December 2019 12,244 4,239 16,483
8 Debtors
2020f 2019
6
Trade debtors 197,341 169,186
Prepayments
and accrued income
27,791 102,522
Deferred expenditure 3,000
228,132 271,708
9 Creditors falling due within one year
2020f 2019
8
Trade creditors 14,226 29,085
Social security and other taxes 76,929 60,570
Other creditors 3,350 4,527
Accruals 30,986 27,783
Deferred income 280,009 251,831
405,500 373,796

Deferred inco me
2020 2019
6
Income deferred from the previous year 251,831 192,104
Released to the statement offinancial activities ( 251,831) ( 192,104)
Arising
during
the current year:
Journal subscriptions 17,878 8,841
Membership subscriptions 57,485 59,163
Conferences 5,504 3,820
Projects 199,142 180,007
280,009 251,831

Analysis ofcharitable funds 2020
At 1Jan Income Expenditure Transfers At 31 Dec
6 8 8
Unrestricted
funds
General
fund
Designated
funds:
49,594 803,431 ( 815,076) ( 26,000) 11,949
Contingency
fund
290,000 290,000
The TCPA Legacy
Reserve Fund
87,070 87,070
Redecoration
&
Maintenance
Fund
73,033 ( 26,000) 26,000 73,033
Unrestricted
funds
499,697 803,431 ( 841,076) 462,052
Restricted funds
Projects and conferences 167,695 ( 167,695)
167,695 ( 167,695)
Total funds 499 697 971 126 1 008 771 462 052

Analysis ofnet assets between funds 2019
General Designated Restricted Total funds
Tangible hxed assets 16,483 16,483
Cash at bank and in hand 114,176 450,103 21,023 585,302
Other net current assets/(liabilities) ( 81,065) ( 21,023) ( 102,088)
49,594 450,103 499,697

The charity has future minimum lease payments under non-cancellable operating
leases for the following
periods:
2020 2019
6
Land and buildings
Not later than one year 4,300 4,300
Later than one year and not later than five years 17,200 17,200
Later than five years 130,700 135,000
152,200 156,500