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
Chairman's
Report
2 —3
Directors' and Trustees' Report 4 —10
Independent
Examiner's
Report
Statement ofFinancial Activities 12
Balance Sheet 13
Notes to the Accounts 14 —24

Unrestricted Designated Restricted
Notes Funds Funds Funds 2021 2020
6 8 5 6
Income
Donations 99,666 99,666 92,011
Income from charitable activities 107,608 224,153 331,761 205,253
Other trading
activities
11,074 11,074 13,688
Investment
income
405 405 603
Total Income 218,753 224,153 442,906 311,555
Expenditure
Cost of raising funds 39,990 39,990 27,181
Expenditure
on charitable
activities 128,627 244,387 373,014 250,316
Total expenditure 168,617 244,387 413,004 277,497
Net income/(expenditure) 50,136 (20,234) 29,902 34,058
Transfer between funds (10,000) 10,000
Net movement
In
funds 40,136 10,000 (20,234) 29,902 34,058
Reconciliation
of
funds
Total funds,
brought
forward 66,579 112,430 243,878 422,887 388,829
Total funds carried forward 106,715 122,430 223,644 452,789 422,887

GRANTS AND DO N ATIONS
Unrestricted Restricted 2021 2020
6 6 5 6
Albert Hunt Trust 5,000 5,000
DEBUT TA LTD 1,200 1,200
H&F Business Rate Rebate 10,000 10,000
The Charlotte
Bonham-Carter
Trust 4,000
F.I.R.M. 8,500
GiR Aid 1,806 1,806 1,485
Julia and Hans Rausing Trust 32,543 32,543
KCDN Trust 3,000
The Leigh Trust 3,000
London
Community
Foundation 12,500
Mohoro Charitable Trust 5,000
Olympia
London
11,106
Olympia
London
5,000
The Southern
Trust
2,000 2,000
The Steel Charitable Trust 5,000 5,000
The Syder Foundation 2,000
William Allen Young Charitable Trust 3,000
C3 London 2,365 2,365
The 29th May 1961 Charitable Trust 2,000 2,000 2,000
Zenith
Qptimedia
Ltd
1,588 1,588
Donations 36,164 36,164 31,420
99,666 99,666 92,011

INCOME FROM CHARI TA BLE AC TIVITIES
Unrestricted Restricted 2021 2020
5 6 6
Bluebird H8F 250
City Bridge Trust - TNLCF COVID-19 Response
Fund 19,876 19,876
Co-op Local Community Fund 8,403
Daisy Trust 500 500 1,500
Groundwork
UK
500 500
Hammersmith
United Chanties
7,500 1,578 9,078
Social Investment
Business
Ltd 5,000 5,000
The Girdlers'
Company
Charitable Trust 10,000 5,000 15,000 10,000
The Grocers' Charity
The Grocers' Charity
2,000
5,000
The Henry Smith Chanty 36,400 36,400 35,700
The Hilden Charitable
Fund
7,500
The Hilden Charitable
Fund
2,333
The Story ofChristmas 41,500 41,500
The London
Community
Foundahon 2,670 2,670
The London
Community
Foundation 7,950 7,950
The Queen's
Club Foundation
1,312 1,312
Homeless
Link
12,500 21,600 34,100 25,000
HSBC 1,167
LBof Hammersmith
& Fulham
(MHG) 31,705 31,705 31,705
LBof Hammersmith
8 Fulham
(3SIF) 45,000 45,000 45,000
Leathersellers
Company
Charitable Fund 20,000 20,000 20,000
Lloyds Bank Foundation 26,550 26,550
Olympia
Ltd
5,450
Postcode Community
Trust
20,000 20,000
St. Martin
in the Fields
600 600 237
United
in Hammersmith
and Fulham 891 6,900 7,791 300
Vintners'
Company
2,500 2,500 500
Drop-in cafe income 3,208
Other income;
Furlough
grant
3,717 3,717
Other sundry
income
12 12
107,608 224,153 331,761 205,253

Unrestricted Restricted
Funds Funds 2021 2020
f 5 6
Fundraising events 2,533 2,533 13,688
Income from Homeless made card sales 8,541 8,541
11,074 11,074 13,688

ANALYSIS OF EXPEND IT URE
Raising Drop-In &
funds outreach 2021 2020
6 6 6 6
Staff costs 37,389 145,522 182,911 121,320
Temporary project worker 11,353 11,353 13,793
Volunteer costs 11,724 11,724 10,492
Premises costs 26,803 26,803 25,782
Professional fees 5,955 5,955 340
Consumables 8,930 8,930 4,638
Trips and courses 3,559 3,559 3,946
Other direct costs 31,291 31,291 7,621
Direct cost- Home(less) card sales 6,722 6,722
Profit share ofHome(less) card sales 2,615 2,615
Fund raising expense 2,601 2,601 5,497
Support costs (Note 6) 115,540 115,540 80,761
Governance costs (Note 6) 3,000 3,000 3,307
39,990 373,014 413,004 277,497

activities at d
each activity.
iffere nt
pe
rcentages,
based o
n staff time and th e number
of servi
ce delivery
ho
urs
attributab
General Governance
supportf function
6
2021 2020
6
Office &administrative staff 59,224 59,224 48,632
Recruitment &training 3,977 3,977 1,403
Premises 12,110 12,110 8,594
Communications cost 7,261 7,261 4,903
Computer
support
&I.T. maintenance 3,435 3,435 2,038
Professional expenses 6,888 6,888 1,579
Depreciation 19,227 19,227 11,820
Bank charges 803 803 668
Offiice costs 2,614 2,614 1,124
Board meeting expense 307
Independent Examiners fee 3,000 3,000 3,000
115,540 3,000 118,540 84,068

7. NET INCOME/(EXPENDITURE) FOR THE YEAR
Net movement in funds is shown after charging: 2021f 2020
6
Independent
examination
3,000 3,000
Depreciation
on
tangible
fixed
assets 19,227 11,820
8. ANALYSIS
OF
STAFF COSTS, TRUSTEES REMUNERATION AND EXPENSES, AND COST OF KEY
MANAGEMENT PERSONNEL
STAFF COSTS 2021 2020
6 6
Salaries 218,306 152,833
National
Insurance
16,296 10,755
Money Purchase Pension Scheme Contribution costs 7,532 6,364
242,134 169,953
The average
number ofemployees
analysed by function was:
Direct project work (full-time) 4.5 3.1
Strategy, service management and administration 1.8 1.3
Finance (part-time) 0.4 0.3
6.7 4.7

2021 2020
Net book value: 6
Freehold property 220,800 225,600
Building improvements 61,250 8,209
Fixtures, fittings and equipment 10,576 9,033
292,626 242,841
Movements
in the period:
Cost: Opening
Balances
6
Additions Dlsposals
6
Closing
Balances
6
Freehold property 240,000 240,000
Building improvements 30,354 63,642 93,996
Fixtures, fittings and equipment 33,634 5,369 39,003
303,988 69,011 372,999
Depreciation: Opening
Balances
E
Charge
For Periodf
Disposals
6
Closing
Balancesf
Freehold property 14,400 4,800 19,200
Building improvements 22,145 10,601 32,746
Fixtures, fittings and equipment 24,601 3,826 28,427
61,147 19,227 80,373
10. DEBTORS
2021 2020
6
Other debtors and prepayments 6,944 4,813
6,944 4,813
11. CREDITORS: Amounts falling due within one year
2021 2020
F 6
Trade creditors 6,817 1,490
Taxation and social security 5,539 4,049
Deferred income (Note 14) 43,728 45,100
Other creditors and accruals 5,434 5,447
61,518 56,085

MOVEMENT
IN FUNDS
Balance Balance
at 01.04.20 Income Expenditure Transfers at31.03.21
Restricted funds:
City Bridge Trust 19,876 19,876
Co-op Local Community Fund 5,807 5,807
Daisy Trust 318 500 500 318
Groundwork
UK
500 500
Hammersmith
United Charities
1,578 1,578
Soaal Investment
Business
Ltd 5,000 4,053
Ihe Girdlers'
Company
Chantable 5,000 5,000
The Grocers' Charity 4,077 2,499 1,578
The Henry Smith Charity 36,400 36,400
The Story ofChristmas 41,500 41,500
The London
Community
Foundation 2,670 2,670
The London
Community
Foundation 7,950 7,950
The Queen's
Club Foundation
1,312 1,312
Homeless
Link
21,600 21,600
LBof Hammersmith
and
Fulham 8,076 8,076
LBof Hammersmith
and
Fulham 225,600 4,800 220,800
Leathersellers'
Company
Chairtable Fur 20,000 20,000
DCMS through
Lloyds Bank
26,550 26,550
Postcode Community
Trust
20,000 20,000
St. Martin
in the Fields
600 600
United
in Hammersmith
and Fulham 6,900 6,900
Vintners'
Company
2,500 2,500
Furlough
Grant
3,717 3,717
243,878 224,153 244,387 223,644
Unrestricted
funds:
Designated
funds
Strategic Contingency
Fund
102,430 102,430
Major Repairs Contingency Fund 10,000 10,000 20,000
112,430 10,000 122,430
Generalfunds 66,579 218,753 168,617 (10,000) 106,715
Total unrestricted
funds
179,009 218,753 168,617 229,145
Total funds 422,887 442,906 413,004 452,789

MOVEMENT
IN FUN
DS (continued) DS (continued) DS (continued) DS (continued) DS (continued)
Movement
in funds
—previous year
Balance Balance
at 01.04.19
6
Incomef Expenditure
6
Transfers
6
at31.03.20
Restricted funds:
Bluebird
H&F (for women
group) 250 250
Co-op Local Community Fund 2,324 8,403 4,921 5,807
Daisy Trust 1,500 1,182 318
The Grocers' Charity 2,000 2,000
The Grocers' Charity 5,000 923 4,077
The Henry Smith Charity 35,700 35,700
The Hilden Charitable Fund 2,333 2,333
Homeless
Link
25,000 25,000
HSBC 1,167 1,167
LBof Hammersmith and Fulham 11,792 3,716 8,076
LBof Hammersmith and Fulham 230,400 4,800 225,600
Leathersellers'
Company
Charitable Fur 20,000 20,000
Olympia
Limited
5,450 5,450
St. Martin
in the Fields
237 237
United
in Hammersmith
and Fulham 300 300
Vintners'
Company
500 500
244,516 107,840 108,478 243,878
Unrestricted
funds:
Designated
funds
Strategic Contingency Fund 73,378 29,052 102,430
Major Repairs Contingency Fund 9,052 948 10,000
82,430 30,000 112,430
General funds 61,883 203,715 169,019 (30,000) 66,579
Total unrestricted
funds
144,313 203,715 169,019 179,009
Total funds 388,829 311,555 277,497 422,887

ANALYS IS OF NET ASSETS B ETWEEN FUNDS
Unrestricted Designated Restricted 2021
Funds Funds Funds Total
6 6 6
Tangible fixed assets 71,826 220,800 292,626
Current assets 34,889 122,430 2,844 160,163
Total net assets 106,715 122,430 223,644 452,789
Analysis of net assets between funds —previous year
Unrestricted Designated Restricted 2020
Fundsf Funds
6
Funds
6
Total
Tangible fixed assets 17,241 225,600 242,841
Current assets 49,338 112,430 18,278 180,045
Total net assets 66,579 112,430 243,878 422,887

2021 2020
E 5
Balance as at 1st April 45,100 10,450
Amount released to income in the year (45,100) (10,450)
Amount deferred in the year 43,728 45,100
Balance as at 31st March 43,728 45,100