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 of
the Charity, its Trustees and advisers
Trustees' report 2-9
Independent
auditors'
report on the financial statements
10-13
Statement offinancial activities 14
Balance sheet 15
Statement ofcash flows 16
Notes to the financial statements 17-36
The following pages do not form part ofthe statutory financial statements:
Charity Detailed Income and expenditure account and summaries

Unrestricted Restricted Endowment Total Total
funds funds funds funds funds
Note 2021
E
2021 2021
K
2021
f
2020
E
Income and
endowments from:
Donations
and legacies
100,700 116,505 217,205 124,262
Other trading activities 477,424 477,424 504,837
Investments 61,004 61,004 77,893
Total income
endowments
and 639,128 116,505 755,633 706,992
Expenditure on:
Raising
funds
999 999 38,710
Charitable
activities
591,756 128,261 720,017 779,615
Total expenditure 592,755 128,261 721,016 818,325
Net
income/(expenditure)
before net
gains/(losses) on
investments 46,373 (11,756) 34,617 (111,333)
Net gains/(losses)
investments
on 276,608 276,608 (151,853)
Net movement
funds
in 322,981 (11,756) 311,225 (263,186)
Reconciliation of
funds:
Total funds brought
forward
2,341,538 194,156 300,000 2,835,694 3,098,880
Net movement In funds 322,981 (11,756) 311,225 (263,186)
Total funds carried
forward
2,664,519 182,400 300,000 3,146,919 2,835,694

2021 2020
Cash flows from operating
activities
Cash generated
from operations
(26,341) (119,266)
Interest paid (4,658)
Cash flows from investing
activities
Purchase oftangible assets
Sales offixed asset investments
276,608 (20,347)
(151,853)
Interest received 61,004 77,893
Movement
in current asset investments
(281,911) 114,033
Net cash provided
by investing
activities
55,701 19,726
Change
in cash and cash equivalents
in the year 29,360 (104,198)
Cash and cash equivalents
at the beginning
ofthe year 63,215 167,413
Cash and cash equivalents
at the end
of the year 92,575 63,215
The notes on pages 17to 36form part ofthese financial statements

Unrestricted Restricted Total
funds funds funds
2021 2021
f
2021
f.
Grants
Southwark
Council
22,928 9,760 32,688
Newham
Council
3,643 10,215 13,858
Tower Hamlets Council 17,222 17,222
Greater London Authority 4,410 4,410
Empowering
Communities
2,500 2,500
The London Community Foundation 1,594 1,594
Carpenters
Co
Trust 15,000 15,000 30,000
East End Community Foundation 800 63,502 64,302
Winter Fund 9,618 9,618
Canary Wharf 1,250 1,250
Subtotal detailed disclosure 61,187 116,255 177,442
Donations 34,438 250 34,688
Grants
Donated services and facilities 5,075 5,075
Subtotal 39,513 250 39,763
Total2021 100,700 116,505 217,205

Unrestricted Restricted Total
funds funds funds
2020 2020 2020
Grants
The Worshipful
Company
ofCarpenters 10,000 5,000 15,000
Newham
Council
1,960 1,960
East End Community Foundation 15,000 3,000 18,000
Southwark
Council
13,371 13,371
The DWF Foundation 3,700 3,700
St Olave's Foundation 1,000 1,000
One Housing 7,700 7,700
The Hedley Foundation 4,150 4,150
United StSaviours 4,220 4,220
Lyle's Local Fund 2,500 2,500
Other Grants 1,499 1,501 3,000
Subtotal detailed disclosure 50,750 23,851 74,601
Donations 8,070 8,070
Grants
Donated services and facilities 41,591 41,591
Subtotal 49,661 49,661
Total2020 100,411 23,851 124,262

Unrestricted Total
funds funds
2021 2021
E
Fundraising events 4,202 4,202
Unrestncted Total
funds funds
2020 2020
Fundraising events 64,734 64,734
Income from charitable activities
Unrestricted Total
funds funds
2021 2021
Classes income 19 19
Community activities & letting 74,174 74,174
Sundry income 382,879 382,879
Playscheme income 16,150 16,150
473,222 473,222

Unrestricted Total
funds funds
2020 2020
Classes income 115 115
Community activities &letting 258,411 258,411
Sundry income 231 231
Playscheme income 181,346 181,346
440,103 440,103

Unrestricted Total
funds funds
2021 2021
K
Deposit account interest 4 4
Investment income 61,000 61,000
61,004 61,004
Unrestricted Total
funds funds
2020
f
2020
Deposit account interest 7 7
Investment income 77,886 77,886
77,893 77,893

2021 2020
Auditor's remuneration 5,718 5,718
Depreciation - owned assets 26,447 35,688
32,165 41,406

Running community centre
Running community centre
Unrestricted Restricted Total
funds funds funds
2021 2021 2021
E
591,756 128,261 720,017
Vnrestricted Restricted Total
funds funds funds
2020 2020 2020
744,696 34,919 779,615

Activities
undertaken Support Total
directly costs funds
2021f 2021 2021f
Running community centre 712,074 7,943 720,017
Activities
undertaken Total
directly Support costs funds
2020 2020 2020
Running community centre 770,781 8,834 779,615

Long-term
Leasehold leasehold IIotor Fixtures and
property
f
property vehicles fittings
E
Total
E
Cost or valuation
At 1 April 2020 720,867 200,000 84,091 234,872 1,239,830
At 31 March 2021 720,867 200,000 84,091 234,872 1,239,830
Depreciation
At 1 April 2020 348,710 76,183 222,507 647,400
Charge for the year 14,417 7,908 4,121 26,446
At 31 March 2021 363,127 84,091 226,628 673,846
Net book value
At 31 March 2021 357,740 200,000 8,244 565,984
At 31March 2020 372,157 200,000 7,908 12,355 592,430

Listed Fixed asset
investments investments Total
E E
Cost or valuation
At 1 April 2020 2,208,225 30 2,208,255
Additions 6'l,000 61,000
Disposals (55,698) (55,698)
Revaluations 276,608 276,608
At 31 March 2021
2,490,135 30 2,490,165

2021 2020
Due within one year
Trade debtors 67 127
Other debtors 3,915 23,637
Prepayments and accrued income 31,999
35,981 23,764

2021f 2020
Trade creditors 5,247 17,492
Other taxation and social security 9,599 22,480
Other creditors 2,033 1,928
Accruais and deferred income 20,907 10,070
37,786 51,970

Balance at 1 Balance at 1 Transfers Gains/ Balance at 31
April 2020
E
Income Expenditure in/outf (Losses) March 2021
Unrestricted
funds
Designated
funds
Fixed Asset
Fund 235,657 235,657
Future Capital
Investment
Fund
1,890,000 1,890,000
Arches Project
Fund 150,000 150,000
Minibuses
for
Playcare Fund 37,500 37,500
Community
Vehicle Fund 5,000 5,000
Covid
Contingency
Fund 100,000 100,000
Building Fund 200,000 200,000
2,618,157 2,618,157
General funds
General Fund 2,264 638,328 (578,338) (292,500) 276,608 46,362
Fixed Asset
Fund 249,274 800 (14,417) (235,657)
Future Capital
Investment
Fund
1,890,000 (1,890,000)
Building
Fund
200,000 (200,000)
2,341,538 639,128 (592,755) (2,618,157) 276,608 46,362
Total
Unrestricted
funds 2,341,538 639,128 (592,755) 276,608 2,664,519

Statement offunds (continued) Statement offunds (continued)
Statement offunds - current year (continued)
Balance at 1 Transfers Gains/ Balance at 31
April 2020 Income Expenditure in/out (Losses) March 2021
E
Stanley Spooner
Will Trust Fund 300,000 300,000
Restricted
funds
Stratford
Building
Improvement
Fund 135,248 (4,121) 131127
Minibus 7,909 (7,909)
Arches
Redevelopment
Fund 41,604 41,604
Art for All 983 (100) 883
One Housing 2,002 (2,002)
The Hedley
Foundation 1,150 1,150
Lyle's Local
Fund - line
dancing 760 760
Canary Wharf 1,500 (124) 1,376
Docklands
Old
Boys Project 3,000 3,000
Empowering
Communities
Zumba 2,500 2,500
Foodbank
Fund
85,585 (85,585)
Help Homeless 250 (250)
Culture Seeds 4,410 (4,410)
Cleaner Greener
Safer 3,360 (3,360)
Positive Futures
Fund 6,400 (6,400)
Project
Development
Worker 4,000 (4,000)
Community
workshops 10,000 (10,000)

Statement offunds - current yea offunds - current yea r (continued)
Balance at 1 Transfers Gains/ Balance at 31
April 2020
E
Income
E
Expenditure
E
in/out
E
(Losses)
E
March 2021
E
194,156 116,505 (128,261) 182,400
Total offunds 2,835,694 755,633 (721,016) 276,608 3,146,919
Statement offunds - prior year
Balance at
Balance at Transfers Gainsr 31March
1April2019 Income
f
Expenditure
f
in/out (Losses) 2020
f
Unrestricted
funds
General Fund 140,556 673,140 (759,232) 99,653 (151,853) 2,264
Fixed Asset
Fund 253,100 10,001 (24,174) 10,347 249,274
Future Capital
Investment
Fund
2,000,000 (110,000) 1,890,000
Building
Fund
200,000 200,000
2,593,656 683,141 (783,406) (151,853) 2,341,538
Endowment
funds
Stanley Spooner
Will Trust Fund
300,000 300,000
Restricted
funds
Stratford
Building
Improvement
Fund
138,853 (3,605) 135,248
Minibus 15,817 (7,909) 7,909
Arches
Redevelopment
Fund
41,989 (385) 41,604
Page 31

Balance at
Balance at Transfers Gainsr 31March
1April 2019 Income
E
Expenditure in/out (Losses) 2020
Parent and Baby
activities 782 (782)
Art for All 2,783 (1,800) 983
Project
Development
Work 5,000 5,000 (10,000)
One Housing 7,700 (5,698) 2,002
The Headley
Foundation 4,150 (3,000) 1,150
Lyle's Local
Fund - line
dancing 2,500 (1,740) 760
Canary Wharf 1,500 1,500
Docklands Old
Boys Project 3,000 3,000
205,224 23,851 (34,919) 194,156
Total offunds 3,098,880 23,851 (818,325) (151,853) 2,835,694

Balance at 1
April 2020
Income Expenditure Transfers
in/out
Gains/
(Losses)
Balance at 31
March 2021
E E
Designated
funds 2,618,157 2,618,157
General funds 2,341,538 639,128 (592,755) (2,618,157) 276,608 46,362
Endowment
funds 300,000 300,000
Restricted funds 194,156 116,505 (128,261) 182,400
2,835,694 755,633 (721,016) 276,608 3,146,919
Summary offunds - prior year
Balance at
Balance at
1April 2019
Income Expenditure Transfers
in/out
Gain@'
(Losses)
31March
2020
General funds 2,593,856 683,141 (783,406) (151,853) 2,341,538
Endowment
funds 300,000 300,000
Restricted funds 205,224 23,851 (34,919) 194,156
3,098,880 706,992 (818,325) (151,853) 2,835,694

Analysis ofnet assets between fund s -current year
Unrestricted Restricted Endowment Total
funds funds funds funds
2021 2021 2021 2021
Tangible fixed assets 434,857 131.127 565,984
Fixed asset investments 2,190,165 300,000 2,490,165
Current assets 77,283 51,273 128,556
Creditors due within one year (37,786) (37,786)
Total 2,664,519 182,400 300,000 3,146,919

Analysis ofnet assets between funds -prior year
Unrestricted Restricted Endowment Totai
funds funds funds funds
2020 2020 2020 2020
Tangible fixed assets 449,274 143,156 592,430
Fixed asset investments 1,908,255 300,000 2,208,255
Current assets 35,979 51,000 86,979
Creditors due within one year (51,970) (51,970)
Total 2,341,538 194,156 300,000 2,835,694

2021
E
2020f
Net
income/expenditure
for the year (as per Statement of Financial
Activities) 311,225 (263,186)
Adjustments
for:
Depreciation
charges
26,447 35,688
(Gains)/losses
on investments
(276,608) 151,853
Interest received (61,004) (77,893)
Interest paid 4,658
(Increase)/decrease in debtors (12,217) 14,208
(Decrease)/increase in creditors (14,184) 15,406
Net cash used in operating activities (26,341) (119,266)
23. Analysis ofcash and cash equivalents
2021f 2020f
Cash in hand 92,575 63,2'/5

2021 2021 2020 2020
Income
Donations 34,688 8,070
Grants 177,442 74,601
Donated services and facilities 5,075 41,591
Fundraising
events
4,202 64,734
Deposit account interest 4 7
Investment
income
61,000 77,886
282,411 266,889
Gains/(Losses)
on investments
Realised gains/(losses) on fixed asset investments 276,608 (151,853)
276,608 (151,853)
Gross income In the reporting period 559,019 115,036
Expenditure
Raising donations and legacies
Cost offundraising activities 999 38,710
999 38,710
Charitable
activities
Wages 524,341 502,554
Social security 34,099 31,319
Pensions 9,218 7,456
Rates and water 7,597 8,216
Insurance 11,989 '/9, 150
Light and heat 18,792 22,003
Telephone 4,232 7,566
Postage &stationery 2 131 3,184
Advertising 326
Sundries 8,869 3,368
Repairs &maintenance 12,300 30,097
Motor &travel 5,522 6,797
Office &general expenses 7,062 1,947
Sport &activity costs 21,006 26,752
Cleaning 834 2,939
Travelling 362 348
Playscheme
costs
1,222 8,950
Security costs 939 1,735