| 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 |