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

Accountants: Accountants: Accountants: Lindeyer Francis Ferguson Lindeyer Francis Ferguson Ltd
198High 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
W d Kent ME194JQ
tt dd:~t.
. t

objectives. Trustees
review performan
plan.
ce
bi-monthly,
against the annual
budget
and the bu
Chief Executive: Fiona Howie
Director ofPolicy Hugh
Ellis
Director ofHealthier Place-making Julia Thrift
and Operations
Director ofCommunities
and Project
Katy Lock
Delivery (FJOsborn Fellow)
Editorin-Chief Nick Matthews
Projects and Policy Manager Jessica Fieth
Projects and Policy Manager Alex House
Projects and Policy Manager Daniel Slade
Projects and Policy Manager Koen Rutten
Communications
Officer
Isaac LeQuesne
Finance and Membership
Officer
David White
Events and Premises
Officer
Michael McLean
Policy Officer —Healthier Places Tim Emery (left June 2021)
Policy Officer —Healthier Places Gemma
Hyde (as ofOctober 2021)
Projects and Policy Officer Covadonga
Cervilla Bordiu (as ofSeptember 2021;
formerly Osborn Research Assistant)
Projects Assistant Jack Dangerfield
Osborn Research Assistant Rebecca Lambert (as ofSeptember 2021)

Unrestricted Restricted
funds funds Total funds Total funds
2021 2021 2021 2020
Note 6 6
Income from:
Donations
and legacies
329 329 25,954
Coronavirus
job retention scheme grant
10,302 - 10,302 14,406
Charitable
activities
2 822,136 181,907 1,004,043 927,740
Other trading
activities:
Room hire 2,275 2,275 1,471
Investments:
Bank interest received 631 631 1,555
Total 835,673 181,907 1,017,580 971,126
Expenditure
on:
Raising funds:
Public relations
and media costs
2,637 2,637 3,063
Charitable
activities
3 814,013 181,907 995,920 1,005,708
Total 816,650 181,907 998,557 1,008,771
Net income and net movement in funds 5 19,023 19,023 ( 37,645)
Reconciliation
offunds:
Total funds brought forward 462,052 462,052 499,697
Total funds carried forward 481,075 481,075 462,052

2021 2020
Note 6
Fixed assets:
Tangible assets 24,653 14,065
Current assets:
Debtors 235,061 228,132
Cash at bank and in hand 616,483 625,355
851,544 853,487
Liabilities:
Creditors falling due within one year 9 ( 395,122) ( 405,500)
Net current assets 456,422 447,987
Total net assets 481,075 462,052
The funds ofthe charity:
Unrestricted
funds
10 481,075 462,052
481,075 462,052

2021 2020
6 K
Cash flows from operating
activities:
Net cash (used in) / provided
by operating
activities 8,844 39,073
Cash flows from investing
activities:
Bank Interest received 631 1,555
Purchase oftangible fixed assets ( 18,347) ( 575)
Net cash provided
by / (used in) investing
activities ( 17,716) 980
Change
in cash and cash equivalents
in the
period ( 8,872) 40,053
Cash and cash equivalents
at the beginning
ofthe pei'iod 625,355 585,302
Cash and cash equivalents
at the end
of the period 616,483 625,355
Reconciliation
of net income to net cash
flow from operating activities
Net income for the reporting
period
19,023 ( 37,645)
As per the statement offinancial activities
Depreciation
charge
7,759 2,993
Interest received ( 631) ( 1,555)
Decrease
/ (increase)
in debtors
( 6,929) 43,576
(Decrease) / Increase
in creditors
( 10,378) 31,704
Net cash (used in) / provided
by operating
activities 8,844 39,073

2021 2021 2021 2021 2020
Staff
f
Directf Support Total Total
Membership 74,456 18,881 93,337 102,860
Conferences 129,962 24,091 32,957 187,010 204,529
Journals and publications 73,087 25,784 18,534 117,405 105,220
Projects and consultancy 415,999 76,677 105,492 598,168 593,099
693,504 126,552 175,864 995,920 1,005,708
Support and G overnance costs
2021f 2020f
Support costs
Staff costs 30,950 45,523
Travel and subsistence 22 394
Premises costs 48,637 57,805
Printing,
post
snd stationery 6,032 5,718
Telephone 3,610 4,338
Computer costs 21,043 19,389
Sundryexpenses 2,732 ( 1,833)
Subscriptions 3,605 3,276
Training,
courses &seminars
( 100) 160
Bank charges 2,381 2,150
Depreciation 7,759 2,993
Total Support costs 126,671 139,913
Governance
costs
Accountancy fees 41,080 40,265
Audit feas 8,100 7,400
Trustees'
and
officers' expenses 13 1,165
Total Governance costs 49,193 48,830
Total Support and Governance costs 175,864 188,743

This is stated after charging:
Operating
lease rentals
Depreciation
Auditors'
remuneration
2021f 2020f
4,300 4,350
7,759 2,993
8,100 7,400

Staff costs
2021f 2020f
Wages and salaries 636,480 638,386
Social security costs 63,931 64,875
Pensions 23,998 25,030
Other costs 45 382
724,454 728,673
Direct costs 693,504 683,150
Support costs 30,950 45,523
724,454 728,673
2021
f
2020
f
Management
and support
4 4
Journal
editing
1 1
Projects and policies 10 10
15 15
The number ofemployees whose emoluments exceeded f60,000was as follows:
2021f 2020f
f60,000 - f70,000
f70,000-f80,000
f80,000-f90,000
f90,000 -f100,000

7 Tangible fixed assets
Leasehold
Property
Furniture
&
equipment
Total
Cost
At 1 January2021 29,906 25,003 54,909
Additions 18,347 18,347
At 31 December 2021 29,906 43,350 73,256
Depreciation
At 1 January 2021 18,070 22,774 40,844
Charge for the year 408 7,351 7,759
At 31 December 2021 18,478 30,125 48,603
Net book value
At 31 December 2021 11,428 13,225 24,653
At 31 December 2020 11,836 2,229 14,065
8 Debtors
2021 2020
6
Trade debtors 138,729 197,341
Prepayments
and accrued income
87,291 27,791
Deferred expenditure 9,041 3,000
235,061 228,132
9 Creditors
falling due within one year
2021 2020
6 6
Trade creditors 34,048 14,226
Social secudity and other taxes 50,663 76,929
Other creditors 3,380 3,350
Accruals 13,613 30,986
Deferred income 293,418 280,009
395,122 405,500

Deferred income
2021 2020
8
Income deferred from the previous year 280,009 251,831
Released to the statement offinancial activities ( 280,009) ( 251,831)
Arising during the current yean
Journal
subscri ptions
21,430 17,878
Membership
subscriptions
59,550 57,485
Conferences 1,000 5,504
Projects 211,438 199,142
293,418 280,009
Income has been deferred in accordance with the accounting policy stated in note lb.
Analysis ofcharitable funds 2021
At1 Jan Income Expenditure Transfers At 31Dec
8 6 6
Unrestricted
funds
General fund 11,949 835,673 ( 798,409) ( 18,241) 30,972
Designated
funds:
Contingency
fund
290,000 290,000
The TCPA Legacy
Reserve Fund
87,070 87,070
Redecoration
&
Maintenance
Fund
73,033 ( 18,241) 18,241 73,033
Unrestricted
funds
462,052 835,673 ( 816,650) 481,075
Restricted funds
Projects and conferences 181,907 ( 181,907)
181,907 ( 181,907)
Total funds 462,052 1,017,580 998,557 481,075

Analysis ofnet a ssets between funds 2020
General Designated Resbicted Total funds
f f
Tangible fixed assets 14,065 14,065
Cash at bank and in hand 105,638 450,103 69,614 625,355
Other net current assets/(liabilities) ( 107,754) ( 69,614) ( 177,368)
11,949 450,103 462,052

The charity has future minimum lease payments under non-cancellable operating leases for the following periods:
2021 2020
f f
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 126,400 130,700
147,900 152,200