| Page | |||||
|---|---|---|---|---|---|
| Trustees' | report | 1-8 | |||
| Independent | examiner's | report | |||
| Statement | of | financial | activities | 10-11 | |
| Balance sheet | 12 | ||||
| Notes to the | financial | statements | 13-24 |
| Gl 0 |
O NO |
O NO |
I// | M | M CD |
Ot | Ot | Ot | O IO |
C/I CD |
|||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| IO IO |
N N |
O | ON | N | O | O | O CO |
||||||||||||||||||||
| D 'Qt |
I/I'0 | O NO |
tl/ | O O |
M tO O CU |
IO N M |
IO Ot M |
tO CO IO |
CO | ||||||||||||||||||
| tt-' | |||||||||||||||||||||||||||
| O NON |
O/ | oOO ON |
OOO O |
OOO O N |
|||||||||||||||||||||||
| D 0 |
Vl D |
O NON |
I// | CO CO |
N M |
CO CO |
CD | O O ON |
M N |
CU | |||||||||||||||||
| P0 | |||||||||||||||||||||||||||
| D | |||||||||||||||||||||||||||
| 0 | N | CI/ | M CU |
CD CO M |
COO | ||||||||||||||||||||||
| I IO |
CO Ot |
IO | N Ot |
||||||||||||||||||||||||
| ZD | NON | 4l | O ID CO |
CD N |
Cft ON |
||||||||||||||||||||||
| L' | |||||||||||||||||||||||||||
| Z0 | OI | ttt | IO CO IO |
t | CO CO M IA |
IO GO t |
O 'll |
IO CO N |
Ot N |
CO CU |
NO M N |
IU Gt 8 |
|||||||||||||||
| E | |||||||||||||||||||||||||||
| U0 | I-ZD0 OO |
0Z | 0 C/I 8 E IU Gt IU N0 |
||||||||||||||||||||||||
| z | IJJ mE |
Nf | V | Gt I |
O IU Gt |
||||||||||||||||||||||
| Ut0 | IU | ||||||||||||||||||||||||||
| X00 | pa I Z O IJJ |
O | O IU |
IU E0 |
E0 V Gl |
I | Ot Gf Gt iltD |
||||||||||||||||||||
| CIK 0 Z |
~a O Z zg IL~ IJ- O CI Z I- IJJ Z 2a IJJg I-z |
~ g Q IJJ h |
E0 80 IU tll 4.- 0 8 20 I/I 2— Ot 08 IO IJI |
E | 0 E000 |
0 I ID |
'I/ Sz tU |
IU00 0 Vl Gl I Ol 0 Ot 0 Ol0 E00 |
Gt00 0 IU Gl Cll0 0 CU 0 Ol E00 |
2 O Gt |
IU0 0 I0 4 '0 0 lC0 E 00 |
!U'0 g O4 E 0 0 |
NO N PC 8 Gf |
TN GlN 0 IU IU IU Itf |
0 E 0 IU IU'00 mE4: 0 E Gl E Gl tU |
||||||||||||
| po N Z |
o | 000 | tU | tU CJ |
8Z | 8Z | Q | Gt Z |
E 0 Z |
c LL |
D tl- |
IG Gt |
| 2021 | 2020 | |||||||
|---|---|---|---|---|---|---|---|---|
| Notes | 6 | f. | ||||||
| Fixed assets | ||||||||
| Tangible assets | 12 | 26,239 | 31,239 | |||||
| Current assets | ||||||||
| Debtors | 13 | 5,996 | 34,419 | |||||
| Cash at bank and | in | hand | 61,871 | 33,552 | ||||
| 67,867 | 67,971 | |||||||
| Creditors: amounts | falling due within | |||||||
| one year | 14 | (17,307) | (18,559) | |||||
| Net current assets | 50,560 | 49,410 | ||||||
| Total assets less | current | liabilities | 76,799 | 80,649 | ||||
| Income funds | ||||||||
| Restricted funds |
16 | 53,697 | 61,172 | |||||
| Unrestricted funds |
23,102 | 19,477 | ||||||
| 76,799 | 80,649 |
| Unrestricted | Unrestricted | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| funds | funds | ||||||||
| 2021 | 2020 | ||||||||
| f | f | ||||||||
| Donations | and | gifts | 2,702 | 3,044 | |||||
| RBK&C | 65,025 | 63,750 | |||||||
| 67,727 | 66,794 | ||||||||
| Income received | in | furtherance | ofcharitable | acitivities | |||||
| Fundraising | Fundraising | ||||||||
| 2021 | 2020 | ||||||||
| Sales within | charitable | activities | 4,685 | 32,281 | |||||
| Performance | related grants | 94,246 | 90,073 | ||||||
| 98,931 | 122,354 | ||||||||
| Analysis by |
fund | ||||||||
| Unrestricted | funds | 4,685 | 32,281 | ||||||
| Restricted funds | 94,246 | 90,073 | |||||||
| 98,931 | 122,354 | ||||||||
| Performance | related | grants | |||||||
| The Octavia | Foundation | 4,928 | |||||||
| The Emergence | Foundation | 5,978 | |||||||
| RBK&C Family & Children's |
Services | 15,335 | 15,335 | ||||||
| Kusuma Trust |
10,182 | ||||||||
| Awards for All |
9,882 | ||||||||
| Lund Trust | 15,000 | ||||||||
| Catalyst Gateway | Community | Fund | 26,500 | ||||||
| City Life Local Living | 5,000 | ||||||||
| RBK&C One | off grants | 5,000 | 1,950 | ||||||
| RBKC Public | Health | Fund | 25,500 | 25,500 | |||||
| Other | 18,229 | ||||||||
| 94,246 | 90,073 |
| Unrestricted | Unrestricted | ||
|---|---|---|---|
| funds | funds | ||
| 2021 | 2020 | ||
| f | 6 | ||
| interest | receivable | 17 | 44 |
| Unrestricted | Total | ||
|---|---|---|---|
| funds | |||
| 2021 | 2020 | ||
| F | f | ||
| Other | income | 25,386 |
| Charitable | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| expenditure | |||||||||
| 2021 | 2020 | ||||||||
| 6 | 6 | ||||||||
| Staffcosts | 126,281 | 146,710 | |||||||
| Depreciation | and | impairment | 7,585 | 7,352 | |||||
| Charitable expenditure |
heading | 1 | 24,072 | 15,855 | |||||
| 157,938 | 169,917 | ||||||||
| Share of support | costs | (see note | 8i | 35,672 | 37,946 | ||||
| Share of governance | costs (see | note 8) | 2,300 | 2,300 | |||||
| 195910 | 210 163 | ||||||||
| Analysis by |
fund | ||||||||
| Unrestricted | funds | 74,050 | 123,386 | ||||||
| Restricted funds |
121,860 | 86,777 | |||||||
| 195,910 | 210,163 | ||||||||
| For the year | ended 31 | March 2020 | |||||||
| Unrestricted | funds | 123,386 | |||||||
| Restricted funds | 86,777 | ||||||||
| 210,163 | |||||||||
| Support costs | |||||||||
| Support | Governance | 2021 | 2020 | ||||||
| costs | costs | ||||||||
| f | 6 | ||||||||
| Staff costs | 1 | 1 | |||||||
| Administration | 22,889 | 22,889 | 17,507 | ||||||
| Accommodation costs |
12,489 | 12,489 | 19,198 | ||||||
| Training & travel |
294 | 294 | 1,242 | ||||||
| Accountancy | 2,300 | 2,300 | 2,300 | ||||||
| 35,673 | 2,300 | 37,973 | 40,247 | ||||||
| Anaiysed between |
|||||||||
| Charitable activities |
35,673 | 2,300 | 37,973 | 40,245 |
| The average | monthly number ofemployees during |
the year was: | |
|---|---|---|---|
| 2021 | 2020 | ||
| Number | Number | ||
| Project workers | |||
| Employment | costs | 2021 | 2020 |
| 6 | f | ||
| Wages and salaries | 120,652 | 139,128 | |
| Social security | costs | 3,760 | 5,784 |
| Other pension | costs | 1,870 | 1,798 |
| 126,282 | 146,710 |
| Tangible fi | xed asse | ts | ||||||
|---|---|---|---|---|---|---|---|---|
| Playnut | Skatebowl | and | Playgrounds | Ftxtut'es, | Total | |||
| Gardens | flttlngs 8 | |||||||
| equipment | ||||||||
| f | f | f | f | |||||
| Cost | ||||||||
| At 1 April 2020 | 163,076 | 977,700 | 38,828 | 66,368 | 1,245,972 | |||
| Additions | 2,585 | 2,585 | ||||||
| At 31 March | 2021 | 163,076 | 977,700 | 38,828 | 68,953 | 1,248,557 | ||
| Depreciation | and impairment | |||||||
| At 1 April 2020 | 131,837 | 977,700 | 38,828 | 66,368 | 1,214,733 | |||
| Depreciation | charged | in the year | 6,939 | 646 | 7,585 | |||
| At 31 March | 2021 | 138,776 | 977,700 | 38,828 | 67,014 | 1,222,318 | ||
| Carrying amount |
||||||||
| At 31 March | 2021 | 24,300 | 1,939 | 26,239 | ||||
| At 31 March 2020 | 31,239 | 31,239 |
| Debtors | ||||||
|---|---|---|---|---|---|---|
| 2021 | 2020 | |||||
| Amounts falling due within |
one year: | f | ||||
| Trade debtors | 5,464 | 33,903 | ||||
| Prepayments | and accrued income | 532 | 516 | |||
| 5,996 | 34,419 | |||||
| Creditors: amounts | falling | due within one year | ||||
| 2021 | 2020 | |||||
| Notes | f | f | ||||
| Other taxation | and social security | 2,832 | 3,986 | |||
| Deferred income |
15 | 11,255 | 11,255 | |||
| Accruals and deferred | income | 3,221 | 3,321 | |||
| 17,308 | 18,562 |
| Analysis o |
f net assets between funds |
|||||
|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Tots | I | ||
| funds | funds | |||||
| 2021 | 2021 | 2021 | 2020 | |||
| 8 | 6 | 6 | 6 | |||
| Fund balances at 31 March 2021 are | ||||||
| represented | by: | |||||
| Tangible assets | 26,239 | 26,239 | 31,239 | |||
| Current assets/(liabilities) | 23,102 | 27,458 | 50,560 | 49,409 | ||
| 23,102 | 53,697 | 76,799 | 80,648 |
| 2021 | 2020 |
|---|---|
| 8 | |
| 54,805 | 54,070 |