OpenCharities

This text was generated using OCR and may contain errors. Check the original PDF to see the document submitted to the regulator.

2021-03-31-accounts

Page
Reference and administrative
details
Trustees'
report
2-7
Trustees'
responsibilities
statement
Independent
auditor's
report
9-12
Consolidated
statement
offinancial
activities 13
Consolidated
balance sheet
14
Charity balance sheet 15
Consolidated
statement
ofcash flows
16
Notes to the financial statements 17-42

Trustees Stephen
Timms MP
Stephen
Timms MP
(Chair) (Chair)
Rosemary Kempsell
David Nussbaum
Rev Tariro Matsveru (appointed 18March 2021)
Alison Inglis-Jones
Jane Cotton (appointed 13March 2021)
Jeremy Lefroy (appointed 18March 2021)
Charity registered
number 294953
Registered office Kingsway
Team Valley Trading Estate
Gateshead
NE11 ONE
Independent auditor UNW LLP
Chartered Accountants
Citygate
StJames' Boulevard
Newcastle upon Tyne
NE1 4JE
Bankers HSBC Bank Pic
110Grey Street
Newcastle upon Tyne
NE1 6JG

Unrestricted Restricted Total Total
funds funds funds funds
2021 2021 2021 2020
Note f.000 f000 f000 OOOO
Income from:
Donations
and legacies
2,156 2,156 1,236
Charitable
activities
186 1,483 1,669 1,854
Total income 2,342 1,483 3,825 3,090
Expenditure
on:
Raising funds:
Other raising funds 953 953 679
Charitable
activities:
Other charitable
activities
1,050 1 333 2,383 2,697
Total expenditure 2,003 1333 3,336 3,376
Net movement
in funds before other
recognised
gains/(losses)
339 150 489 (286)
Other recognised
gains/(losses):
Unrealised(losses)/gains (59) (59) 12
Net movement
in funds
280 150 430 (274)
Reconciliation
offunds:
Total funds brought
forward
817 110 927 1,201
Net movement
in funds
280 150 430 (274)
Total funds carried forward 1,097 260 1,357 927

2021 2020
Note f000 f000
Fixed assets
Intangible assets 11 9 14
Tangible assets 12 34 47
43 61
Current assets
Debtors 353 204
Cash at bank and in hand 2,251 1,413
2,604 1,617
Creditors: amounts faIling due within one
year 15 (1,290) (751)
Net current assets 1,314 866
Total assets less current liabilities 1,357 927
Total net assets 1,357 927
Charity funds
Restricted
funds
16 260 110
Unrestricted
funds
16 1,097 817
Total funds 1,357 927

2021 2020
Note f000 OOOO
Current assets
Cash at bank and in hand
Creditors: amounts faIling due within one
year (2) (2)
Net current assets
Total assets less current liabilities
Total net assets
Total funds

2021 2020
f000 f000
Cash flows from operating activities
Net cash used
in operating
activities 906 (17)
Cash flows from investing activities
Purchase oftangible
fixed assets
(11) (29)
Interest received 2 2
Net cash used in investing activities (9) (27)
Change
in cash and cash
equivalents in the year 897 (44)
Cash and cash equivalents at the beginning ofthe year 1,413 1,445
Change
in cash and cash equivalents
due to exchange rate movements (59) 12
Cash and cash equivalents at the end ofthe year 2,251 1,413

Unrestricted Total Total
funds funds funds
2021 2021 2020
OOOO f000 6000
Donations 1,873 1,873 1,008
Legacies 238 238 205
Grants from trusts and charities 45 45 23
2,156 2,156 1,236

Unrestricted Restricted Total
funds funds funds
2021 2021 2021
OOOO f000 f000
Grants from institutional sources 1,483 1,483
Consultancy and other income 186 186
186 1,483 1,669
Unrestricted Restricted Total
funds funds funds
2020 2020 2020
F000 f000 f.000
Grants from institutional sources 1,691 1,691
Consultancy and other income 163 163
163 1,691 1,854

End ed 31 March 2021
2021 2020
f000 f000
Split ofincome
UK 2,773 2,158
Rest ofWorld 1,052 932
3,825 3,090

Unrestricted Total Total
funds funds funds
2021 2021 2020
f000 f000 OOOO
Travel and accommodation 2
Direct costs 148 148 105
Support costs (Note 8) 213 213 149
Direct salaries 272 272 240
633 633 496
Unrestricted Total Total
funds funds funds
2021 2021 2020
f000 f000 f000
Travel and accommodation 3
Direct costs 141 141 5
Support costs (Note 8) 69 69 60
Direct salaries 110 110 115
320 320 183

Restricted Unrestricted Total
funds funds funds
2021 2021 2021
f000 f000 f000
Development Programmes
Direct salaries 337 455 792
Travel and accommodation 33 11 44
Direct programme costs 815 174 989
Support costs (Note 8) 31 107 138
1,216 747 1,963
Policy Unit and Campaigning
Direct salaries 89 113 202
Travel and accommodation 1 1
Direct programme costs 25 7 32
Support costs (Note 8) 2 183 185
117 303 420
1,333 1,050 2,383
Restricted Unrestricted Total
funds funds funds
2020 2020 2020
f000 OOOO f000
Development Programmes
Direct salaries 401 382 783
Travel and accommodation 28 33 61
Direct programme costs 1,018 199 1,217
Support costs (Note 8) 104 45 149
1,551 659 2,210
Policy Unit and Campaigning
Direct salaries 96 72 168
Travel and accommodation 2 1 3
Direct programme costs 30 16 46
Support costs (Note 8) 4 266 270
132 355 487
1,683 1,014 2,697

2021 2020
f000 f000
Depreciation 22 15
Amortisation 5 8
Operating leases 47 52
Unrealised exchange rate losses/(gains) 59 (12)
Auditor's remuneration 7 7

Support cos ts
Voluntary Institutional Development Policy and
income sources programmes Campaigning Total
2021 2021 2021 2021 2021
f000 f000 f000 f000 f000
Management and admin
salaries 141 46 91 121 399
Governance 11 4 7 10 32
Office services 36 12 24 32 104
Office machinery and
consumables 22
Financial services 26
PR and comms 22
Total 213 69 138 185 605

Voluntary Institutional Development Policy and
income sources programmes Campaigning Total
2020 2020 2020 2020 2020
f000 OOOO OOOO f000 OOOO
Management and admin
salaries 90 36 91 166 383
Governance 7 3 6 12 28
Office services 27 11 27 47 112
Office machinery and
consumables 5 6 9 22
Financial services 13 13 23 54
PR and comms 7 7 13 30
Total 149 60 150 270 629

Staff costs
2021 2020
f000 f000
Salaries 981 924
Social security costs 92 88
Pension costs (excluding contributions to defined benefit scheme - FRS102) 69 63
Overseas salaries and staff costs 336 609
1,478 1,684

Group Group
2021 2020
No. No.
Development programmes and Policy Unit 40 40
Fundraising 10 10
Management and administration 4 4
54 54
Group Group
2021 2020
No. No.

11. Intangible assets
Group and charity
ITsystems
f000
Cost
At 1 April 2020 32
At 31 March 2021 32
Amortisation
At 1 April 2020 18
Charge for the year 6
At 31 March 2021 23
Net book value
At 31 March 2021
At 31 March 2020 14

Furniture
and
equipment
OOOO
Cost
At 1 April 2020 119
Additions 11
At 31 March 2021 130
Depreciation
At 1 April 2020 72
Charge for the year 24
At 31 March 2021 96
Net book value
At 31 March 2021 34
At 31 March 2020 47

Group Group
2021 2020
f000 f000
Amounts owed by related parties 51
Other debtors 74 61
Prepayments and accrued income 228 143
353 204

Group Group Charity Charity
2021 2020 2021 2020
f,000 f000 OOOO OOOO
Trade creditors 50
Amounts owed to related parties 30
Other taxation and social security 31
Other creditors 3 9
Accruals and deferred income 1,235 662
1,290 751
Group Group
2021 2020
f000 OOOO
Deferred income at 1 April 2020 537 610
Deferred during the year 1,568 1,336
Amounts released (988) (1,409)
1 117 537

Balance at
Balance at 1 Transfers Gains/ 31 March
April 2020 Income Expenditure in/out (Losses) 2021
OOOO f000 FOOO FOOO F000 FOOO
Unrestricted
funds
Designated
funds
Portfolio work 269 269
General funds
General funds 817 2,342 (2,003) (269) (59) 828
Total
Unrestricted
funds 817 2,342 (2,003) (59) 1,097

Statement offu nds (continued)
Balance at
Balance at 1 Transfers Gains/ 31 March
April 2020
f000
income
f000
Expenditure
f000
in/out
f000
(Losses)
f000
2021
f000
Restricted
funds
DEAR (13) 93 (80)
Social Change 18 19 (26) 11
Khamatayan (22) 242 (202) 18
Shamerto (26) 1 25
JEWEL (1) 7 (6)
Muktee 77 234 (230) 81
OAK (2) 218 (137) 79
Homeworkers (19) 209 (205) (15)
Juice (9) 51 (52) (10)
Tanzania-
Disability main 10 139 (142) 7
Catalyst 95 95
Producer
support (2)
PAPOWE
Supporting tea
workers 77 (65) 12
C&A Textiles 51 (51)
Matrix fund 5 5
WEE 6 (7) (1)
SAWA 108 (132) (24)
Equalitea 21 (21)
110 1,483 (1,333) 260
Total offunds 927 3,825 (3,336) (59) 1,357

Balance at
Balance at Gains/ 31 March
1 April 2019 Income Expenditure (Losses) 2020
f000 f000 OOOO f000 f000
Unrestricted funds
General funds 1,097 1,399 (1,691) 12 817
Balance at
Balance at Gains/ 31 March
1 April 2019 Income Expenditure (Losses) 2020
f000 f000 f000 f000 OOOO
Restricted funds
DEAR 109 (122) (13)
C&A Textiles 11 (11)
JRCT 8 Network for Social
Change 18 18
Khamatayan 346 (372) (22)
Shamerto 108 (142) (26)
JEWEL 20 (21) (1)
EqualiTea
CA
1 (1)
Muktee 337 (269) 77
TRAID 64 (64)
OAK 16 (18) (2)
Going Green 10 (10)
Sust Cotton 10 (10)
Homeworkers 138 (157) (19)
Tanzania - Disability 5 (5)
Juice 207 (216) (9)
Tanzania - Disability main 13 145 (148) 10
SAWA UKM 98 (98)
Catalyst 65 30 95
Pre-development/National
Lottery 18 (18)
Producer Support
101 1,691 (1,682) 110
Total offunds 1,198 3,090 (3,373) 12 927

Group Group
2021 2020
f000 FOOO
Net
income/(expenditure)
for
Activities)
the year (as per Statement of Financial 489 (286)
Adjustments for:
Depreciation charges 30 22
Decrease/(increase) in debtors (149) 280
Increase/(decrease) in creditors 538 (31)
Interest received (2) (2)
Net cash provided by/(used in) operating activities 906
19. Analysis of cash and cash equivalents
Group Group
2021 2020
f000 f000
Cash in hand 2,251 1,413
Total cash and cash equivalents 2,251 1,413
20. Analysis of changes in net debt
Changes
in
market
value and
exchange
At 1 April rate At 31 March
2020 Cash flows movements 2021
f000 f000 f000
OOOO
Cash in hand 1,413 897 (59) 2,251
1,413 897 (59) 2,251

Principal actuari al
assumptions
at the balance sheet dat
e (expressed as weighted
averages):
At 31 March At 31 March
2021 2020
'/o '/o
Discount rate 1.95 2.30
Expected return on scheme assets 2.25 2.00
Future salary increases 2.25 2.00
Future pension increases 2.25 2.00
At 31 March At 31 March
2021 2020
Years Years
Mortality rates (in years)
-for a male aged 65 now 21.3 21.3
-at 65for a male aged 45 now 22.3 22.3
-for a female aged 65 now 23.2 23.2
-at 65for afemale aged 45 now 24.4 244

The group's shar e ofthe assets
in the scheme was:
At 31 INarch At 31 March
2021 2020
OOOO f000
Equities 309 217
Bonds 1,519 1,470
Other 13 40
Value recognised limited under FRS102 (191) (189)
Total fair value ofassets 1,650 1,538
The amount s
r
ecognise d
in the
Consolidated
Statement
of F
inancial Activities are as follows:
2021 2020
OOOO f000
Net interest on defined benefit asset (4)
Movement s
in th
e present value ofthe defined
benefit obliga
tion were as follows:
2021 2020
f000 f000
Opening defined benefit obligation (1,538) (1,611)
Interest cost (35) (37)
Benefits paid 59 46
Expenses 4 1
Actuarial gain/(losses) (140) 63
Closing defined benefit obligation (1,650) (1,538)
Movements
in the
fair value oft he group's share ofscheme as sets were as follows:
2021 2020
f000 FOOO
Opening
fair value
ofscheme assets 1,727 1,783
Interest income 39 41
Return on plan assets excluding interest 138 (50)
Expenses (4) (1)
Benefits paid (59) (46)
Value recognised limited under FRS102 (191) (189)
Closing fair value ofscheme assets 1,650 1,538

2021 2020
f000 f000
Present value of defined benefit obligations (1,650) (1,538)
Fair value of plan assets 1,650 1,538
Deficit in the scheme

under non- can cellable
operating
leases as follows:
Group Group
2021 2020
f000 OOOO
Not later than 1 year 36 41
Later than 1 year and not later than 5 years 32 12
68 53

March 21 :
2021 2020
f000 f000
Traidcraft pic
Purchase ofgoods and services (e.g. rent and building costs) 30 14
Sale ofservices 177 24
Recharge of redundancy costs (22)
Balances due (to)/from related parties at 31 March
Traidcraft pic 51 (30)