needs ofour families |
|||||
|---|---|---|---|---|---|
| Our 2020/21 lans |
Our 2020/21 achievements | ||||
| To continue to review our models of | We continue to provide 'Outstanding' services |
to | |||
| education for all services to ensure that we |
children with hearing loss and their |
families from all | |||
| use best practice in our teaching strategies | across the South of England (either on-site or |
via | |||
| and techniques | Teams and Zoom as covid restrictions allowed); |
||||
| To build skills and knowledge across |
our | all children receive termly individual |
education | plans | |
| team so that we can consistently provide |
and parents are updated regularly |
with achievements | |||
| accurate, quantitative and qualitative |
data | and 'next-steps'; we are prepared |
for our next | Ofsted | |
| to evidence the impact of our work | visit for accreditation. | ||||
| To involve and engage parents and | past | We kept in touch with all families |
during the full | ||
| service-users | lockdown periods, and we offered |
tele-therapy, | parent | ||
| To partner with professional organisations |
education sessions and other services where |
possible | |||
| to ensure that families receive the highest |
on Zoom. We provided weekly activities and |
materials | |||
| level ofsupport | for parents to support their child's |
skill development | at | ||
| home |
| Our | 2020/21 | lans | continued | continued | Our 2020/21 achievements continued |
|||
|---|---|---|---|---|---|---|---|---|
| To strengthen | our partnerships | with key | We laid the groundwork for successful I CAN |
|||||
| stakeholders | who collate | and publish | accreditation early in 2021/22 |
|||||
| evidence | ofthe needs | of | children | with | Support groups are well attended face-to-face |
|||
| hearing | loss, | its long-term | impact | and the | and through virtual sessions and have received |
|||
| difference that early intervention | can achieve | positive report of impact | ||||||
| To safeguard | our beneficiaries | and staff | Some conferences with other sector |
|||||
| through | our embedded | culture, | processes, | organisations were cancelled but others moved |
||||
| protocols | and | reporting | mechanisms | online, and we attended virtual sessions |
||||
| Education staff attended training session on a |
||||||||
| variety oftopics throughout the year, with no |
||||||||
| cost or minimal cost to the charity. Staff | ||||||||
| attended OU Early Years Courses |
||||||||
| We also gave presentations at NDCS training |
||||||||
| days | ||||||||
| TEFtook part in two research studies during |
||||||||
| the year: we continued to work with UCL on |
||||||||
| their language and literacy project; and we |
||||||||
| attended board meetings ofthe parent-child |
||||||||
| interaction study. |
||||||||
| We continue to work closely with National Deaf |
||||||||
| Children's Society, Ewing Foundation, |
||||||||
| Advanced Bionics, Cochlear, and Auditory |
||||||||
| Verbal UK - likeminded charities and |
||||||||
| businesses that are all working towards similar |
||||||||
| goals of supporting families with deaf children |
||||||||
| We reviewed our Safeguarding policy and |
||||||||
| procedure through two independent |
||||||||
| assessment processes —Portsmouth Compact |
||||||||
| and Comic Relief olic audit |
| Goal | 3:To div | ersify | ersify | fun | draisin | g | to de | li | ve | r | service | s and maintain our facilities |
|||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Our | 2020/21 | lans | Our 2020/21 achievements | ||||||||||||
| To develop | and diversify | The | Elizabeth | Expert volunteers have been recruited to assist |
|||||||||||
| Foundation's | portfolio of | income | with administration, virtual and digital strategy |
||||||||||||
| To raise awareness | ofThe | Elizabeth | and development work, but the scope for event- |
||||||||||||
| Foundation | both locally and | nationally, | based volunteering has been constrained by |
||||||||||||
| developing | new sponsorship | plafforms | and | the pandemic | |||||||||||
| increasing | our | volunteer | base. | We kept up to date with latest fundraising | |||||||||||
| To build strong | relationships | with | past, | trends through Facebook fundraisers Page, |
|||||||||||
| current and | new supporters | and grant | making | Third Sector publications, Charity Commission |
|||||||||||
| trusts in order |
to maintain | and widen | interest | guidance and the Institute of Fundraising |
|||||||||||
| and support | for our | work. | Preparations for our fortieth anniversary were |
||||||||||||
| To develop | professional | networks | and | begun. | |||||||||||
| corporate | engagement to promote |
giving and | Relationship-building initiatives have included |
||||||||||||
| volunteering | by businesses | and individuals. | regular updates to donors across the fundraising |
||||||||||||
| Develop community | engagement | and | spectrum and where safe/possible meeting. with |
||||||||||||
| awareness | in | order | to promote our | work to a | supporters in our outdoor areas (adhering |
to | |||||||||
| local audience, | increase | donations | and | social distancing guidelines) |
|||||||||||
| volunteering. | We planned activities and tasks for volunteers |
||||||||||||||
| Maintain | & | develop | key relationships | with | in 2020-21 to maximise their engagement & |
||||||||||
| grant funders | to raise awareness | ofour | efficiency and identify new volunteer | ||||||||||||
| services, channels |
contribute to positive marketing and secure income. |
opportunities. In the absence oflarge-scale events, many |
|||||||||||||
| supporters took up the challenge of individual |
|||||||||||||||
| fundraising to great effect. |
|||||||||||||||
| We participated in face toface community |
|||||||||||||||
| networks through the BNI and Linkedln Local— |
|||||||||||||||
| generating awareness and new fundraising |
|||||||||||||||
| partnerships. | |||||||||||||||
| We have delivered presentations on our work |
|||||||||||||||
| across our supporter base via zoom and teams. |
|||||||||||||||
| Face-to-face fundraising, most community |
|||||||||||||||
| engagement, and much ofour work to develop |
|||||||||||||||
| relationships with corporate partners had to be |
|||||||||||||||
| put on hold due to covid. However, a new video |
|||||||||||||||
| was produced with corporate sponsors |
|||||||||||||||
| Lightning Fire, who have generously supported |
|||||||||||||||
| us in a number ofways. Meanwhile some local |
|||||||||||||||
| networking groups were suspended, but others, |
|||||||||||||||
| like BNI, have moved on line. | |||||||||||||||
| We developed new events for our yearly |
|||||||||||||||
| calendar | |||||||||||||||
| We fostered relationships with a number of |
|||||||||||||||
| corporate partners &their teams, including |
|||||||||||||||
| Lightning and Fire and Engie |
|||||||||||||||
| We were successful again in attracting both |
|||||||||||||||
| new and renewed support from a range of |
|||||||||||||||
| reputable grant awarding trusts including The |
|||||||||||||||
| Edward Gostiing Foundation &GJW Turner |
|||||||||||||||
| Trust, and in this most disrupted ofyears we |
|||||||||||||||
| are very grateful also to have received |
|||||||||||||||
| emergency funding from Comic Relief, BBC |
|||||||||||||||
| Children in Need, HIWCF, National Lottery |
|||||||||||||||
| Covid Response and the Ovingdean Hall |
|||||||||||||||
| Foundation amon st others. |
| Goal | 4:To re | vi | ew | ew | ew | corp | orat | e s | e | rvices t | o c | re | at | e r | esilience and build sustainable income |
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Our | 2020/21 | lans | Our 2020/21 achievements | |||||||||||||
| To build | up | The Elizabeth | Foundation's | We reviewed ever-changing covid regulations |
||||||||||||
| resilience | and | sustainability | by continuing | to | and kept up-to-date with evolving best practice |
|||||||||||
| follow a | long-term | approach to financial |
to keep visitors and staff safe. | |||||||||||||
| planning. | We were fortunate to be able to use income |
|||||||||||||||
| To increase | the diversity | and reliability | of our | received from legacies and from a charity that | ||||||||||||
| income | streams by developing the potential |
had to cease operations to add to the reserves |
||||||||||||||
| ofour existing | assets. | we hold in case offuture shocks like covid. |
||||||||||||||
| To continue | to keep pace | with evolving | We identified suitable marketing channels to |
|||||||||||||
| legislation | & | best | practice | concerning | people | reach potential long-term users |
||||||||||
| management, | for | both | staff and volunteers. | We reviewed the volunteer induction |
||||||||||||
| To continue | to improve | the | efficiency, | programme, completed compliance checks |
||||||||||||
| reliability, | security | and | safety ofour | corporate | and sought feedback for the volunteer | |||||||||||
| services | functions. | programme | ||||||||||||||
| We assessed the impact ofvolunteers- | ||||||||||||||||
| supporting entries in the annual accounts and |
||||||||||||||||
| Listen magazine | ||||||||||||||||
| We reviewed and actioned any additional |
||||||||||||||||
| resources needed for the volunteer programme |
||||||||||||||||
| We installed a new file server, bringing the |
||||||||||||||||
| reliability and security ofour network up-to- |
||||||||||||||||
| date | ||||||||||||||||
| As the pandemic unfolded we were glad to |
be | |||||||||||||||
| able to provide temporary accommodation |
for | |||||||||||||||
| a team of Community Midwives and informal |
||||||||||||||||
| overflow parking for people using the |
||||||||||||||||
| nei hbourin vaccine hub. |
||||||||||||||||
| Goal | 5:Toengage | a robust | marketing | plan | both | for services and for funding | ||||||||||
| Our | 2020/21 | lans | Our 2020/21 achievements | |||||||||||||
| To implement | social media | activities that | We put one story from each nursery out each |
|||||||||||||
| effectively | engage | families, | professionals, | week on social media and invited feedback | ||||||||||||
| funders | and | the wider | public to increase | from families & professionals |
||||||||||||
| awareness | and funding. | We ensured all events/ fundraising are present |
||||||||||||||
| To review | the | purpose | and | effectiveness | of | on social media and that stakeholders were |
||||||||||
| the website. | kept up-to-date with changing information due |
|||||||||||||||
| To create | video and photographic materials |
to Covid 19 | ||||||||||||||
| to promote | the | charity's | activities (separate | to | We published articles/ good news stories to |
|||||||||||
| online Home | Learning | Programme). | engage and fulfil multi-audience requirements |
|||||||||||||
| across a broad range of social media sites | ||||||||||||||||
| We were proud to announce on our website |
||||||||||||||||
| and on social media that England rugby star |
||||||||||||||||
| Jodie Ounsley had agreed to become one of |
||||||||||||||||
| our patrons | ||||||||||||||||
| We assessed opportunities to diversify social |
||||||||||||||||
| media activity including professional content |
||||||||||||||||
| around research studies, & invested in new |
||||||||||||||||
| learning for our team |
||||||||||||||||
| We reviewed analytics of social media and |
||||||||||||||||
| adjusted our posts accordingly |
||||||||||||||||
| A number of new case studies were developed | ||||||||||||||||
| with parents and made available online. |
||||||||||||||||
| We published a Listen Magazine and an Impact |
||||||||||||||||
| Re ort durin the financial ear |
| 2021 | 2020 | |||||
|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | |||
| funcls | funds | funds | funds | |||
| Notes | E | E | 6 | E | ||
| INCOME FROM | ||||||
| Donations and legacies |
2 | 436,844 | 277,270 | 714,114 | 432,429 | |
| Charitable activities |
||||||
| Nursery Programmes |
13,283 | 26,934 | 40,217 | 41,572 | ||
| Outreach and Other Services |
152,118 | 152,118 | 170,159 | |||
| Other trading activities |
84,454 | 84,454 | 67,311 | |||
| Investment income |
11,942 | 11,942 | 9,886 | |||
| Total | 698,641 | 304,204 | 1,002,845 | 721,357 | ||
| EXPENDITURE ON | ||||||
| Raising funds | 6 | 129,746 | 10,803 | 140,549 | 159,162 | |
| Charitable activities |
||||||
| Nursery Programmes |
127,651 | 210,819 | 338,470 | 343,322 | ||
| Family Support | 5,740 | 3,112 | 8,852 | 18,257 | ||
| Outreach and Other Services |
151,687 | 112,900 | 264,587 | 237,319 | ||
| Total | 414„824 | 337,634 | 752,458 | 758,060 | ||
| Net gains/(losses) on |
investments | 18,231 | 10,231 | ~6,836) | ||
| NET INCOME/(EXPENDITURE) | 302,048 | (33,430) | 268,618 | (43,539) | ||
| Transfers between funds |
20 | 4,018 | ~4,010) | |||
| Net movement in funds |
306,066 | (37,448) | 268,618 | (43,539) | ||
| RECONCILIATION OF FUNDS |
||||||
| Total funds brought | forward | 1,674,385 | 1,273,318 | 2,947,703 | 2,991,242 | |
| TOTAL FUNDS CARRIED FORWARD | 1,980,451 | 1,235,870 | 3,216,321 | 2,947,703 |
| 2021 | 2020 | ||
|---|---|---|---|
| Notes | 8 | ||
| FIXEDASSETS | |||
| Tangible assets | 14 | 2,390,?99 | 2,460,252 |
| Investments | 15 | 350,084 | 96,853 |
| 2,740,883 | 2,557,105 | ||
| CURRENT ASSETS | |||
| Stocks | 16 | 4,689 | 3,526 |
| Debtors | 17 | 163,864 | 96,936 |
| Cash at bank and in hand | 436,313 | 399,049 | |
| 604,866 | 499,511 | ||
| CREDITORS | |||
| Amounts falling due within one year |
18 | (129,428) | (108,913) |
| NET CURRENT ASSETS | 475,438 | 390,598 | |
| TOTAL ASSETS LESSCURRENT | |||
| LIABILITIES | 3,216,321 | 2,947,703 | |
| NET ASSETS | 3,216,321 | 2,947,703 | |
| FUNDS | 20 | ||
| Unrestricted funds |
1,980,451 | 1,674,385 | |
| Restricted funds | 1,235,870 | 1,273,318 | |
| TOTAL FUNDS | 3,216,321 | 2,947,703 |
| Notes | 2021 f |
2020 E |
||
|---|---|---|---|---|
| Cash flows from | operating | activities | ||
| Cash generated from operations 23 |
290,388 | 105,351 | ||
| Net cash provided | by operating activities |
290,388 | 105,351 | |
| Cash flows from | investing | activities | ||
| Purchase oftangible fixed assets |
(23,653) | (21,580) | ||
| Purchase offixed | asset investments | (235,000) | (73,000) | |
| Interest received | 2,116 | 3,108 | ||
| Dividends received |
3,413 | 1,027 | ||
| Net cash used in |
investing activities |
(253,124) | ~90,445) | |
| Change in cash |
and cash | equivalents | ||
| in the reporting | period | 37,264 | 14,906 | |
| Cash and cash equivalents | at the | |||
| beginning ofthe |
reporting | period | 399,049 | 384,143 |
| Cash and cash equivalents | at the end | |||
| ofthe reporting | period | 436,313 | 399,049 |
| 2021 | 2020 | |||||
|---|---|---|---|---|---|---|
| E | ||||||
| Comic Relief | 75,815 | |||||
| Coronavirus Job Retention |
Scheme | 51,566 | ||||
| BBCChildren ln Need |
47,255 | 41,444 | ||||
| Garfield Weston Foundation | 25,000 | |||||
| Communication Consortium |
25,000 | |||||
| Global Make Some Noise | 19,000 | |||||
| Ovingdean Hall Foundation |
17,100 | 9,100 | ||||
| The Sobell Foundation | 15,000 | 15,000 | ||||
| Generation Foundation |
11,400 | |||||
| Barbara Ward Children's Foundation |
10,000 | 10,000 | ||||
| GJW Turner Trust | 10,000 | |||||
| Steel Charitable Trust |
10,000 | |||||
| The National Lottery Covid |
Response | 10,000 | ||||
| The Henry Smith Charity | 7,500 | 7,500 | ||||
| The Boltini Trust | 6,000 | |||||
| Hampshire & loW Community |
Foundation | 5,263 | ||||
| The Webb Family Charitable | Trust | 5,000 | ||||
| The Edward Gostling Foundation |
5,000 | |||||
| Ecclesiastical Insurance |
2,000 | 1,000 | ||||
| PF Charitable Trust |
2,000 | |||||
| The Louis Ross Foundation | 2,000 | |||||
| University of Portsmouth |
1,600 | |||||
| The Fence Club Charity | 1,500 | |||||
| The SirJames Roll Charitable | Trust | 1,000 | ||||
| David Solomon's Charitable |
Trust | 1,000 | ||||
| Emilienne Charitable Trust |
1,000 | 1,000 | ||||
| Other grants | 2,300 | 5,091 | ||||
| The Leathersellers' Company |
15,000 | |||||
| DM Thomas Foundation for |
Young People | 10,084 | ||||
| Morrison's Foundation |
10,000 | |||||
| Awards for All | 9,482 | |||||
| Advanced Bionics |
7,500 | |||||
| Didymus CIO |
5,000 | |||||
| Santander Foundation |
5,000 | |||||
| The Weinstock Fund |
5,000 | |||||
| Clearwater Marine Investments |
2,500 | |||||
| Hyperion Foundation |
2,500 | |||||
| League of Friends ofSt Mary's | Hospital | 2,353 | ||||
| John Horniman's Children's |
Trust | 2,000 | ||||
| The Irving Memorial Trust |
2,000 | |||||
| Wave 105 | 1,928 | |||||
| Lexis Nexis | 1,607 | |||||
| EG & MG Hall Charitable Trust |
1,000 | |||||
| Lord Mayor of Portsmouth | Community | Chest | 1,000 | |||
| Persimmon Homes |
1,000 | |||||
| Victorious Festival |
1,000 | |||||
| 6376,299 | f181,089 |
| 2021 | 2020 | |||||||
|---|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | |||||
| funds | funds | funds | funds | |||||
| 6 | f | E | ||||||
| Fundraising events |
29,474 | 29,474 | 67,311 | |||||
| Fees for use of | charity property | 54,980 | 54,980 | |||||
| 84,454 | 84,454 | 67,311 | ||||||
| INVESTMENT | INCOME | |||||||
| 2021 | 2020 | |||||||
| Unrestricted | Restricted | Total | Total | |||||
| funds E |
funds 6 |
funds f |
funds F |
|||||
| Solar panels | 6,413 | 6,413 | 5,751 | |||||
| Fixed asset investments | 3,413 | 3,413 | 1,027 | |||||
| Deposit account interest | 2,116 | 2,116 | 3,108 | |||||
| 11,942 | 11,942 | 9,886 | ||||||
| INCOME FROM CHARITABLE ACTIVITIES | ||||||||
| 2021 | 2020 | |||||||
| Activity | E | E | ||||||
| Session charges | Nursery | Programmes | 40,217 | 41,572 | ||||
| Audiology | Outreach | and Other | Services | 152,358 | 151,701 | |||
| Home learning | & | |||||||
| consultancy | Outreach | and Other | Services | (240) | 10,358 | |||
| Other charitable | activities | Outreach | and Other | Services | 8,100 | |||
| 192,335 | 211,731 | |||||||
| RAISING FUNDS | ||||||||
| Raising donations | and legacies | |||||||
| 2021 | 2020 | |||||||
| Unrestricted | Restricted | Total | Total | |||||
| funds | funds | funds | funds | |||||
| E | 6 | E | ||||||
| Staff costs | 88,322 | 88,322 | 93,700 | |||||
| Insurance | 2,248 | 2,248 | 2,294 | |||||
| Premises &utilities |
2,088 | 516 | 2,604 | 2,871 | ||||
| Communications | & IT | 3,637 | 666 | 4,303 | 933 | |||
| Service consumables | 122 | 3,405 | 3,527 | 3,025 | ||||
| Printing & promotion |
4,360 | 4,360 | 5,951 | |||||
| Other costs | 983 | 567 | 1,550 | 1,444 | ||||
| Hire charges & |
event costs | 13,345 | 13,345 | 22,281 | ||||
| Carried forward | 112,857 | 7,402 | 120,259 | 132,499 |
| Raising dona | tio | ns and legacies - c |
ontinued | |||
|---|---|---|---|---|---|---|
| 2021 | 2020 | |||||
| Unrestricted | Restricted | Total | Total | |||
| funds f |
funds f |
funds | funds 8 |
|||
| Brought forward | 112,857 | 7,402 | 120,259 | 132,499 | ||
| Recruitment, | ID | checks, travel and | ||||
| subsistence | (384) | (384) | 2,947 | |||
| Depreciation | 1,092 | 1,996 | 3,088 | 3,122 | ||
| Supportcosts | 16,181 | 1,405 | 17,586 | 20,594 | ||
| 129,746 | 10,803 | 140,549 | 159,162 | |||
| CHARI'TABLE ACTIVITIES COSTS | ||||||
| Direct | Support | |||||
| Costs (see | costs (see | |||||
| note 8) | note 9) | Totals | ||||
| E | 5 | |||||
| Nursery Programmes |
294,904 | 43,566 | 338,470 | |||
| Family Support | 8,101 | 751 | 8,852 | |||
| Outreach and |
Other Services | 238,067 | 26,520 | 264,587 | ||
| 541,072 | 70,837 | 611,909 | ||||
| DIRECT COSTS OF CHARITABLE | ACTIVITIES | |||||
| 2021 | 2020 | |||||
| E | 5 | |||||
| Staff costs | 340,820 | 326,429 | ||||
| Insurance | 10,077 | 9,451 | ||||
| Premises &utilities |
61,645 | 68,002 | ||||
| Communications | & IT | 3,994 | 3,876 | |||
| Service consumables | 23,149 | 15,084 | ||||
| Printing & promotion |
4,695 | 5,552 | ||||
| Other costs | 13,915 | 11,819 | ||||
| Recruitment, | ID | checks, travel and subsistence | 734 | 2,221 | ||
| Depreciation | 82,043 | 81,393 | ||||
| 541,072 | 523,827 |
| Other | |||
|---|---|---|---|
| E | |||
| Raising | donations | and legacies | 17,586 |
| Nursery | Programmes | 43,566 | |
| Family Support | 751 | ||
| Outreach | and Other Services | 26,520 | |
| 88,423 |
| Support costs | , i | nclude | d | in the above, are as follo | ws: | ||
|---|---|---|---|---|---|---|---|
| Raising | |||||||
| donations | |||||||
| and | Nursery | Family | |||||
| legacies | Programmes | Support | |||||
| F | 6 | F | |||||
| Wages | 11,864 | 27,333 | 463 | ||||
| Premises &utilities |
181 | 1,812 | 37 | ||||
| Communications | & IT | 2,196 | 5,060 | 86 | |||
| Legal & professional | fees | 154 | 355 | 6 | |||
| Auditor's remuneration |
1,406 | 3,239 | 55 | ||||
| Bank charges | 429 | 989 | 17 | ||||
| Recruitment, | ID | checks, | travel and | ||||
| subsistence | 47 | 108 | |||||
| Depreciation | of | tangible | fixed assets | 1,309 | 4,670 | 87 | |
| 17,586 | 43,566 | 751 | |||||
| 2021 | 2020 | ||||||
| Outreach | |||||||
| and Other | Total | Total | |||||
| Services | activities | activities | |||||
| E | 6 | F | |||||
| Wages | 17„985 | 57,645 | 56,588 | ||||
| Premises & utilities |
211 | 2,241 | 2,518 | ||||
| Communications | & IT | 3„329 | 10,671 | 16,766 | |||
| Legal & professional | fees | 233 | 748 | 3,076 | |||
| Auditor's remuneration |
2,131 | 6,831 | 6,630 | ||||
| Bank charges | 651 | 2,086 | 2,342 | ||||
| Recruitment, | ID | checks, | travel and | ||||
| subsistence | 71 | 226 | 2,562 | ||||
| Depreciation | of | tangible | fixed assets | 1,909 | 7,975 | 5,183 | |
| 26,520 | 88,423 | 95,665 |
| Net inco | me/(e | xpenditure) is stated after charging/(cred |
iting): | |
|---|---|---|---|---|
| 2021 | 2020 | |||
| 6 | F | |||
| Depreciation | - owned assets | 93,106 | 89,698 | |
| Auditors' | remuneration | 6,830 | 6,630 |
| STAFF CO | STS | ||
|---|---|---|---|
| 2021 | 2020 | ||
| Staffcosts: | |||
| Wages and | salaries | 417,592 | 417,018 |
| Social security costs | 30,455 | 25,487 | |
| Pension contributions |
35,512 | 34,211 | |
| Termination | payments | 3,228 | |
| 486,787 | 476,716 |
| The avera | ge monthly number ofemployees durin |
g the year was as follows: | |
|---|---|---|---|
| 2021 | 2020 | ||
| Raising funds | 2 | 3 | |
| Charitable | activities | 16 | 16 |
| Support | 2 | 2 | |
| 20 | 21 |
| 13. | COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES |
COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES |
COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES |
||
|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | |||
| funds f |
funds f |
funds f |
|||
| INCOME AND ENDOWMENTS | FROM | ||||
| Donations and legacies |
280,584 | 151,845 | 432,429 | ||
| Charitable activities |
|||||
| Nursery Programmes |
21,927 | 19,645 | 41,572 | ||
| Outreach and Other Services |
170,159 | 170,159 | |||
| Other trading activities |
67,311 | 67,311 | |||
| Investment income |
9,886 | 9,886 | |||
| Total | 549,867 | 171,490 | 721,357 | ||
| EXPENDITURE ON | |||||
| Raising funds | 157,112 | 2,050 | 159,162 | ||
| Charitable activities |
|||||
| Nursery Programmes |
147,058 | 196,264 | 343,322 | ||
| Family Support | 16,931 | 1,326 | 18,257 | ||
| Outreach and Other Services |
194,696 | 42,623 | 237,319 | ||
| Total | 515,797 | 242,263 | 758,060 | ||
| Net gains/(losses) on investments |
~6,836) | ~6.836) | |||
| NET INCOME/(EXPENDITURE) | 27,234 | (70,773) | (43,539) | ||
| Transfers between funds |
3,904 | ~3.904) | |||
| Net movement in funds |
31,138 | (74,677) | (43,539) | ||
| RECONCILIATION OF FUNDS |
|||||
| Total funds brought forward |
1,643,247 | 1,347,995 | 2,991,242 | ||
| TOTAL FUNDS CARRIED FORWARD | 1,674,385 | 1,273,318 | 2,947,703 |
| TANGIBLE FIXEDASSE | TS | ||||
|---|---|---|---|---|---|
| Leasehold | |||||
| property | School | Fixtures, | |||
| Portsmouth | and | fittings | |||
| Resource | medical | 8 office | Motor | ||
| Centres 6 |
equipment f |
equipment 6 |
vehicles | Totals E |
|
| COST | |||||
| At 1 April 2020 Additions Disposals |
3,397,979 | 230,366 11,675 |
157,142 11,978 ~0,000) |
19,248 | 3,804,735 23,653 ~),000) |
| At 31 March 2021 | 3,397,979 | 242,041 | 168,040 | 19,248 | 3,827,308 |
| DEPRECIATION | |||||
| At 1 April 2020 | 995,728 | 198,718 | 130,789 | 19,248 | 1,344,483 |
| Charge for year Eliminated on disposal |
75,890 | 11,900 | 5,316 ~0,000) |
93,106 ~),000) |
|
| At 31 March 2021 | 1,071,618 | 210,618 | 135,025 | 19,248 | 1,436,509 |
| NET BOOK VALUE | |||||
| At 31 March 2021 | 2,326,361 | 31,423 | 33,015 | 2,390,799 | |
| At 31 March 2020 | 2,402,251 | 31,648 | 26,353 | 2,460,252 |
| FIXEDASSET INVESTMENTS | |
|---|---|
| Unlisted | |
| investments | |
| 6 | |
| MARKET VALUE | |
| At 1 April 2020 | 96,853 |
| Additions | 235,000 |
| Revaluations | 18,231 |
| At 31 March 2021 | 350,084 |
| NET BOOK VALUE | |
| At 31 March 2021 | 350,084 |
| At 31 March 2020 | 96,853 |
| 16. | STOCKS | ||||
|---|---|---|---|---|---|
| 2021 | 2020 | ||||
| F | |||||
| Goods for resale | 2,257 | 1,457 | |||
| Stationery and office consumables |
2,432 | 2,069 | |||
| 4,689 | 3,526 | ||||
| 17. | DEBTORS: AMOUNTS | FALLING DUE AFTER MORE THAN ONE YEAR | |||
| 2021 | 2020 | ||||
| 6 | 5 | ||||
| 28,636 | 4,311 | ||||
| 135,228 | 92,625 | ||||
| 18. | CREDITORS: AMOUNTS | FALLING DUE WITHIN ONE YEAR | |||
| 2021 | 2020 | ||||
| 6 | f | ||||
| Trade creditors | 12,825 | 8,080 | |||
| Social security and other | taxes | 34,031 | 10,718 | ||
| Other creditors | 850 | 850 | |||
| Accruals | 41,105 | 27,889 | |||
| Deferred income | 40,617 | 61,376 | |||
| 129,428 | 108,913 |
| yet met t | he recogn | ition criteria. |
||
|---|---|---|---|---|
| Deferred | income | at 1 April 2020 | 61,376 | |
| Amounts | released | from deferred | income | (36,376) |
| Amounts | deferred | this year | 15,617 | |
| Deferred | income | at 31 March 2021 | 40,617 |
| 19. | ANALYSIS OF | NET AS | SETS BE | TWE | EN FUNDS | |||
|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | |||||||
| Unrestricted | Restricted | Total | Total | |||||
| funds f |
funds f |
funds f |
funds F |
|||||
| Fixed assets | 1,174,316 | 1,216,483 | 2,390,799 | 2,460,252 | ||||
| Investments | 350,084 | 350,084 | 96,853 | |||||
| Current assets Current liabilities |
585,479 ~729,420) |
19,387 | 604,866 ~729,428) |
499,511 ~700.913) |
||||
| 1,980,451 | 1,235,870 | 3,216,321 | 2,947,703 | |||||
| 20. | MOVEMENT IN FUNDS |
|||||||
| Net | Transfers | |||||||
| movement | between | At | ||||||
| At 1.4.20 | in funds | funds | 31.3.21 | |||||
| f | F | |||||||
| Unrestricted funds |
||||||||
| General fund |
1,674,385 | 302,048 | 4,018 | 1,980,451 | ||||
| Restricted funds | ||||||||
| National Lottery |
Charities | Board | ||||||
| Reserve | 122,244 | (4,611) | 117,633 | |||||
| Grants &Fees |
Reserve | 12,812 | 10,593 | (4,018) | 19,387 | |||
| Ovingdean Fixed Assets Reserve Portsmouth Resource Centres Reserve |
354,533 783,729 |
(14,307) ~25705) |
340,226 758,624 |
|||||
| 1,273,310 | ~33,430) | ~4,070 | 1,235,070 | |||||
| TOTAL FUNDS | 2,947,703 | 268,618 | 3,216,321 | |||||
| Net movement | in funds, | included | in the | above are as follows: | ||||
| Incoming | Resources | Gains and | Movement | |||||
| resources f |
expended f |
losses f |
in funds f |
|||||
| Unrestricted funds |
||||||||
| General fund | 698,641 | (414,824) | 18,231 | 302,048 | ||||
| Restricted funds | ||||||||
| National Lottery |
Charities | Board | ||||||
| Reserve | (4,611) | (4,611) | ||||||
| Grants &Fees |
Reserve | 304,204 | (293,611) | 10,593 | ||||
| Ovingdean Fixed Assets Reserve Portsmouth Resource Centres Reserve |
(14,307) ~25,100) |
(14,307) ~25,7 05) |
||||||
| 304,204 | ~337,034) | ~33,430) | ||||||
| TOTAL FUNDS | 1,002,845 | ~752,458) | 18,231 | 268,618 |
| Comparatives for move |
me | nt in fun |
ds | |||||
|---|---|---|---|---|---|---|---|---|
| Net | Transfers | |||||||
| movement | between | At | ||||||
| At 1.4.19 f |
in funds | funds f |
31.3.20 f |
|||||
| Unrestricted funds |
||||||||
| General fund | 1,643,247 | 27,234 | 3,904 | 1,674,385 | ||||
| Restricted funds | ||||||||
| National Lottery Charities |
Board | |||||||
| Reserve | 126,855 | (4,611) | 122,244 | |||||
| Grants &Fees Reserve |
42,796 | (26,080) | (3,904) | 12,812 | ||||
| Ovingdean Fixed Assets Reserve Portsmouth Resource Centres Reserve |
368,840 809,504 |
(14,307) ~25,775) |
354,533 783,729 |
|||||
| 1,347,995 | ~70,773) ~3,904) | 1,273318 | ||||||
| TOTAL FUNDS | 2,991,242 | ~43,539) | 2,947,703 | |||||
| Comparative net movement |
in funds, | included | in the above | are as follows: | ||||
| Incoming | Resources | Gains and | Movement | |||||
| resources f. |
expended f |
losses f |
in funds F |
|||||
| Unrestricted funds |
||||||||
| General fund |
549,867 | (515,797) | (6,836) | 27,234 | ||||
| Restricted funds | ||||||||
| National Lottery Charities |
Board | |||||||
| Reserve | (4,611) | (4,611) | ||||||
| Grants &Fees Reserve |
171,490 | (197,570) | (26,080) | |||||
| Ovingdean Fixed Assets |
Reserve | (14,307) | (14,307) | |||||
| Portsmouth Resource Centres Reserve |
~25,775) | ~25,775) | ||||||
| 171,490 | (242,263) | ~70,773) | ||||||
| TOTAL FUNDS | 721,357 | (758,060) | ~6,836) | $43,539) |
| ye | ar and at 31 March 2021 the commitments unde |
r the lease are as follows: | |
|---|---|---|---|
| 2021 | 2020 | ||
| 6 | E | ||
| In | less than one year | 9,000 | 8,000 |
| In | two to five years | 42,000 | 40,500 |
| In | more than five years | 629,125 | 639,625 |
| 680,125 | 688,125 |
| le | ases for office equipment as follows: |
||
|---|---|---|---|
| 2021 | 2020 | ||
| E | F | ||
| In | less than one year | 252 | 252 |
| In | two to five years | 1,898 | 1,786 |
| In | more than five years | ||
| 2,150 | 2,038 |
| RECONCILIATION ACTIVITIES |
OF NE | T INCOME/(EXPE | NDITURE) TO NET CAS |
H FLOW FROM O |
PERATING |
|---|---|---|---|---|---|
| 2021 f |
2020 6 |
||||
| Net income/(expenditure) | for the reporting | period (as per the | |||
| Statement of Financial Activities) | 268,618 | (43,539) | |||
| Adjustments for: |
|||||
| Depreciation charges |
93,106 | 89,698 | |||
| (Gain)/losses on investments |
(18,231) | 6,836 | |||
| Interest received | (2,116) | (3,108) | |||
| Dividends received |
(3,413) | (1,027) | |||
| (Increase)/decrease | in stocks | (1,163) | 1,488 | ||
| (Increase)/decrease | in debtors | (66,928) | 9,346 | ||
| Increase in creditors |
20,515 | 45,657 | |||
| Net cash provided | by operations | 290,388 | 105,351 |
| Net cash | |
|---|---|
| Cash at bank and | in hand |
| At 1.4.20 | Cash flow | At 31.3.21 |
|---|---|---|
| E | f | |
| 399,049 | 37,264 | 436,313 |
| 399,049 | 37,264 | 436,313 |