Notes to the Balance Sheet
in Euros
1. Fixed Assets
Fixed assets are depreciated over their estimated life time. The assets are held for use in our day to day operations.
Intangible Fixed Assets
intangible | |
fixed | |
assets | |
Acquisition value | 521,192 |
-/- Cumulative Depreciation | (132,948) |
Book value 1-1-2019 | 388,244 |
Acquisition value investments | - |
-/- Acquisition value disposals | - |
-/- Depreciation | (173,944) |
Depreciation on disposals | - |
Movements during the year | (173,944) |
Acquisition value | 521,192 |
-/- Cumulative Depreciation | (306,892) |
Book value 31-12-2019 | 214,300 |
Intangible fixed assets relate to the development of War Child’s new website and custom developed software for the new CRM system.
Tangible Fixed Assets
Land | Operating | Operating | Tangible | ||||
and | Assets | Assets | fixed | ||||
Buildings | head office | programmes | assets | ||||
Acquisition value | 319,099 | 447,750 | 398,667 | 1,165,516 | |||
-/- Cumulative Depreciation | (27,921) | (306,134) | (334,189) | (668,244) | |||
Book value 1-1-2019 | 291,178 | 141,616 | 64,478 | 497,272 | |||
- | |||||||
Acquisition value investments | - | 11,489 | 138,719 | 150,208 | |||
-/- Acquisition value disposals | - | (9,378) | - | (9,378) | |||
-/- Depreciation | (15,955) | (50,504) | (56,364) | (122,823) | |||
Depreciation on disposals | - | 9,378 | - | 9,378 | |||
Movements during the year | (15,955) | (39,015) | 82,355 | 27,385 | |||
- | |||||||
Acquisition value | 319,099 | 449,861 | 537,386 | 1,306,346 | |||
-/- Cumulative Depreciation | (43,876) | (347,260) | (390,553) | (781,689) | |||
Book value 31-12-2019 | 275,223 | 102,601 | 146,833 | 524,657 |
Tangible fixed assets acquired during the year are mainly ICT equipment and vehicles. The assets under land and buildings are an apartment close to our office in Amsterdam in which we host employees who are visiting from country programmes, saving hotel accommodation costs. The market value of this apartment at balance date is approximately €400,000. This estimate is based on actual sales prices of similar apartments in the same building. The estimated market value is € 124,777 higher than its book value of €. 275,223. At head office our tangible assets are equipment and furniture for our office and for our training and event space “the Playground”. Tangible assets that we hold for our programmes are mainly office equipment, vehicles and generators.
Financial Fixed Assets
Financial | |
fixed | |
assets | |
Acquisition value | - |
-/- Cumulative Depreciation | - |
Book value 1-1-2019 | - |
Acquisition value investments | 25,000 |
-/- Acquisition value disposals | - |
-/- Depreciation | - |
Depreciation on disposals | - |
Movements during the year | 25,000 |
Acquisition value | 25,000 |
-/- Cumulative Depreciation | - |
Book value 31-12-2019 | 25,000 |
Financial fixed assets relate to the value of participation in War Child Deutschland gGmbH. The organization was officially registered and launched in the first quarter of 2019 as a German fundraising foundation. War Child holds 100% shares in War Child Deutschland gGmbH.
2. Receivables
31-12-2019 | 31-12-2018 | |||
Receivable from donors | 5,745,999 | 2,671,363 | ||
Prepayments to partners | 1,483,894 | 1,187,171 | ||
Legacies due | 783,698 | 508,541 | ||
Other accounts receivable | 575,392 | 665,828 | ||
Inventory | - | - | ||
Receivables | 8,588,983 | 5,032,902 |
All accounts receivable originated in 2019, except for receivables relating to four legacies totalling €160,531 originating from 2018. All receivables are expected to be received within one year and relate to our day to day operations. Sometimes legacies may take longer to be settled, especially when the sale of property is involved. Our best estimate is to classify all receivables as short-term.
A provision for doubtful receivables is deemed unnecessary.
Legacies due consist of 14 legacies, of which the largest legacy due is €100,000.
Prepayments to partners are amounts paid to implementing partner organisations, for which War Child has not received liquidation reports from those partners.
Other receivables include, for example, prepayments to creditors, unrestricted donations to be received, deposits and project advances.
Specification of Receivables from Donors
Receivables from donors relate to projects that have been implemented by War Child, for which the funds from donors are committed in a grant contract but had not yet been received on the balance sheet date. The funds are expected to be received within one year. The amount receivable from donors at the balance sheet date can be broken down as follows. The amount, relating to the Dutch National Postcode Lottery, was received in March 2020.
31-12-2019 | 31-12-2018 | |||
European Commission | 1,972,184 | 246,551 | ||
National Postcode Lottery | 1,350,000 | 1,350,000 | ||
Netherlands Government | 626,791 | 289,492 | ||
Canadian Government | 584,933 | 293,860 | ||
United States Government | - | 255,196 | ||
United Nations agencies | 727,820 | - | ||
Other | 484,271 | 236,264 | ||
Receivable from donors | 5,745,999 | 2,671,363 |
3. Cash and Cash Equivalents
31-12-2019 | 31-12-2018 | |||
Cash and cash equivalents in the Netherlands | 8,790,497 | 17,067,605 | ||
Cash and cash equivalents in programme countries | 3,169,348 | 1,899,896 | ||
Cash and cash equivalents | 11,959,845 | 18,967,501 |
War Chid’s cash and cash equivalents balance is at € 12.0 million, compared with €19.0 million in the previous year. The decrease can be explained by the decrease in grants received in advance from important donors such as the European Commission, the IKEA Foundation and the National Postcode Lottery. For more information, see the notes to the balance sheet item 'Grants Received in Advance'.
Availability of Cash and Cash Equivalents
The balance of cash and cash equivalents is readily available to War Child, except for a bank guarantee related to the rental agreements for War Child's office in The Netherlands, released at the end of the rental contract in 2023. The balance of one savings account with Rabobank is available to War Child, although on part of the balance a withdrawal penalty applies, as specified below.
31-12-2019 | 31-12-2018 | |||
Cash and cash equivalents freely available | 11,183,792 | 18,118,345 | ||
Cash and cash equivalents available with 1.5 per cent penalty | 703,721 | 776,825 | ||
Cash and cash equivalents in bank guarantee until 2023 | 72,332 | 72,332 | ||
Cash and cash equivalents | 11,959,845 | 18,967,501 |
Balances in Foreign Currencies
War Child aims to hold its cash positions as much as possible in Euros and in the Netherlands. At the balance sheet date, 73 per cent of cash was kept in bank accounts in The Netherlands. For expenses in programme countries, foreign currency accounts are held. War Child head office and some country offices have a US Dollar bank account when contracts with donors and expenses are in US Dollars. Country offices request funds to be transferred by head office on a monthly basis, based on forecasted expenses. War Child aims to minimise funds held abroad, but due to the nature of War Child's work, each country needs to hold a buffer amount for operational expenses and unforeseen events. The largest bank balance outside the Netherlands is held in Lebanon (€1.8 million). See also our notes about credit risk.
4. Reserves and Funds
1-1-2019 | additions | withdrawals | 31-12-2019 | ||||
Continuity reserve | 5,000,000 | 0 | - | 5,000,000 | |||
General reserve | 1,048,294 | 1,480,062 | - | 2,528,356 | |||
Legal reserve | 388,245 | 0 | (173,945) | 214,300 | |||
Total reserves | 6,436,539 | 1,480,062 | (173,945) | 7,742,656 | |||
Earmarked funds | |||||||
- Can't wait to learn | - | 44,025 | - | 44,025 | |||
- Lebanon | 80,398 | 0 | (38,100) | 42,298 | |||
- DR Congo | 67,275 | 29,637 | (62,912) | 34,000 | |||
- Research & Development | 269,068 | 0 | (89,408) | 179,660 | |||
- Colombia | 22,727 | 0 | (22,727) | - | |||
Total funds | 439,468 | 73,662 | (213,147) | 299,983 | |||
Total reserves and funds | 6,876,007 | 1,553,724 | (387,092) | 8,042,639 |
Continuity Reserve
War Child does not keep more reserves than reasonably necessary to realise the organizational goals and to be able to continue its operations in situations of sudden lack of funding or of excessive expenses. War Child’s Supervisory Board determines the desired size of its continuity reserve based on risks perceived, taking into account a number of adverse incidents that might happen. In 2019 the minimum desired level of the continuity reserve was left unadjusted at €5.0M, which was approved by the Supervisory Board in their meeting on the 12th of December, 2019. The desired level of the continuity reserve is also the actual size of the continuity reserve as per the balance date. The general reserve holds a €2.5M surplus which is not necessary for War Child’s continuity and in 2020 War Child will aim to spend part of this amount on its objective. War Child’s continuity reserve is in compliance with the requirements of the sector organisation Goede Doelen Nederland as stipulated in its policy for financial management of NGOs ("Financieel Beheer Goede Doelen"): The operational costs multiplied by 1.5 amount to a maximum continuity reserve of €30M.
General Reserve
The general reserve is formed from the surplus of reserves above the target level for the continuity reserve. War Child will spend its general reserve to the benefit of children affected by war in accordance with its objectives.
Earmarked Reserve
The earmarked reserves are funds with a designated purpose determined by the board. There is no external obligation.
Legal Reserve
The legal reserve is related to funds reserved in accordance with accounting regulations. War Child has a legal reserve for the book value of the capitalized development costs of its intangible fixed assets (€214,300). The legal reserve will be released as and when the book value of the intangible assets decreases.
Earmarked Funds
The earmarked funds are designated by the donor and must be spent on a specific purpose. The earmarked funds that existed end of 2018 for the Colombia project were fully spent in 2019 and therefore the earmarked funds were released. The funds earmarked in 2018 for Lebanon, DR Congo and R&D were not fully spent yet in 2019 due to programme delays. New earmarked funds were added in 2019 for two projects in DR Congo and for the Can’t wait to learn programme. War Child expects to spend these amounts in 2020.
5. Provisions
1-1-2019 | additions | withdrawals | 31-12-2019 | ||||
Provision for end-of-service benefits | 118,115 | 133,604 | (58,093) | 193,626 | |||
Provision for local taxation | 493,190 | 2,433 | (81,101) | 414,522 | |||
Provision for local social security | 104,275 | 114,389 | (49,316) | 169,348 | |||
Total provisions | 715,580 | 250,426 | (188,510) | 777,496 |
The entire provision is short term. All employees have a notice period of less than one year and it is possible that authorities will impose tax on War Child within one year.
Provision for End-of-Service Benefits
A provision for end-of-service benefits is established when War Child has the obligation by local labour law to pay an amount of benefits to each of its employees at the end of their service, no matter how and by whom the employment contract was ended. The provision represents the cumulative amount of benefits built up by each employee up to the balance sheet date. The calculation is in accordance with the local law and is usually a formula such as: numbers of years in service x gross monthly salary x fixed percentage. The amount of obligation up to the balance sheet date can therefore be determined with a high degree of certainty. The amount is, however, payable at an uncertain date, namely at the end of service of the employee.
Provision for Local Taxation
A provision for local taxation is established when local laws and regulations contain a tax obligation for non-governmental organisations, although the authorities have not (yet) imposed those taxes on War Child. The provision represents the best estimate of the amount of tax expected to be imposed on War Child in relation to the period up to the balance sheet date. However, since in many such cases the authorities have to date not imposed these taxes, the calculation method might be uncertain. For example, income tax might be applicable to all residents, but it is unclear which benefits shall be included in the taxable amount. In some countries, NGOs are jointly lobbying for a tax exemption. The amount, likelihood and timing of the future payment obligation are therefore often quite uncertain and the provision reflects War Child's best estimate.
Provision for Local Social Security
This provision is similar to the provision for taxation. In some countries a law exists for employers to provide social security to its staff. As long as the governments have not yet set up an authority in charge of collecting those payments, War Child keeps a provision for its best estimate of the amount to be paid.
Provision for Ineligible Grant Expenses
This provision is related to expenses that might need to be paid back to institutional donors because some of their requirements were not met. Some of War Child’s programmes are implemented in particularly difficult, unsafe and instable contexts where it is not always possible to guarantee that the strictest of donor requirements are followed in each of its (partner’s) transactions. War Child still implements those projects because especially those children need its support. In 2019, War Child has no indications that specific expenses are at risk of ineligibility and therefore no such provision exists. War Child is continuously striving to improve its procedures to ensure compliance with increasingly strict donor requirements, in order to decrease the risk of ineligible expenses.
6. Long Term Liabilities
All long term liabilities are due after one year and within five years. The amount as per the balance sheet date relates to rental discounts of War Child’s Amsterdam office that were already received, but that are spread over the total length of the rental contract in accordance with the accounting principles. This amount is the part that will be recognized as a deduction of rental expenses in the financial years from 2021 onwards.
7. Short Term Liabilities
31-12-2019 | 31-12-2018 | ||
Grants received in advance | 8,845,511 | 13,779,379 | |
Payable to partners | 1,364,102 | 1,434,744 | |
Other liabilities | 1,249,719 | 1,167,048 | |
Accounts payable | 772,236 | 675,708 | |
Taxes and social premiums payable | 237,971 | 205,940 | |
Short term liabilities | 12,469,539 | 17,262,819 |
All short term liabilities are due within one year.
The short term liabilities decreased mainly due to the 36 per cent decrease of 'Grants Received in Advance', as further detailed in the next table. It consists of restricted funding that was received by War Child in the financial year, while the related project expenses have not yet been incurred. Due to the nature of the grant contract, income is not accounted for in the period that the funds are received, but in the period in which the related expenses are recognized. The expenses related to grants received in advance are expected to be realised within one year.
The accounts payable to implementing partners decreased by 5 per cent because War Child prepays most of the partner’s activities due to lack of own funding of small local organisations. With larger international organisations such as War Child United Kingdom or Save the Children, payable amounts may occur.
Other liabilities are expected invoices relating to the financial year, which were not yet received at the balance sheet date. Personnel liabilities are part of other liabilities and relate to the 8 per cent holiday allowance built up for head office personnel during the year, which is due to be paid out in May, as well as to holiday leave days pending at the balance sheet date.
31-12-2019 | 31-12-2018 | |||
European Commission | 2,869,183 | 3,588,614 | ||
National Postcode Lottery | 1,908,903 | 2,764,906 | ||
United Nations agencies | 1,145,695 | 549,690 | ||
Netherlands Government | 675,673 | 1,853,964 | ||
IKEA Foundation | 6,439 | 2,734,569 | ||
Swiss Government | - | 240,570 | ||
Other | 2,239,618 | 2,047,065 | ||
Grants received in advance | 8,845,511 | 13,779,379 | ||
- |
The institutional donors with the largest amounts paid in advance are shown in the table. Comparison between the current and previous financial year reveals substantial fluctuations between donors. Large grant instalments were received in advance from the European Commission related to our Back to the Future programme in Lebanon, from the National Postcode Lottery, mainly in relation to the expansion of War Child's successful "Can't wait to learn" programme. The Netherlands government has prefinanced two large projects in Lebanon.
The IKEA Foundation is an important donor which generously supported four of War Child’s programmes in 2019, as specified below. All projects have been finalized in 2019.
Total | Received | Spent | Outstanding | ||||
grant award | up to | up to | balance | ||||
in Euros | 31-12-2019 | 31-12-2019 | 31-12-2019 | ||||
Can't wait to learn (Sudan, Lebanon, Jordan) | 5,300,000 | 5,300,000 | 5,293,561 | 6,439 | |||
Time to be a child (Lebanon, Jordan) | 6,741,910 | 6,741,910 | 6,741,910 | - | |||
Building sustainable futures (South Sudan) | 1,548,830 | 1,548,830 | 1,548,830 | - | |||
Team Up (the Netherlands) | 90,000 | 90,000 | 90,000 | - | |||
IKEA Foundation | 13,680,740 | 13,680,740 | 13,674,301 | 6,439 |
Financial Risks and Financial Instruments
During its normal operations, War Child is exposed to currency, interest, cash flow, credit and liquidity risks. To control these risks, War Child has instituted policies and procedures that are intended to limit the risks of unpredictable adverse developments in the financial markets and thus for the ability of War Child to fulfil its objectives.
War Child does not apply nor trade in financial derivatives, such as interest rate swaps, forward exchange contracts or options to control its risks. Its main risk mitigation measures are described below.
Credit Risk-Banks
Credit risk arises principally from War Child's substantial cash position. It holds large bank balances and the main risk is that of a bank defaulting. The maximum amount of credit risk with one bank that War Child incurs is €5.3 million, which is its balance with Rabobank at the balance sheet date. War Child also holds bank accounts with ASN bank (€1.7 million), with ABN AMRO (€1.1 million), Triodos bank (€0.5 million) and with ING (€0.2 million). Furthermore, it has balances with foreign banks in potentially unstable states. The largest bank balance abroad is with Byblos Bank in Lebanon (€1.8 million).
The probability and impact of financial loss to War Child due to a bank going bankrupt is mitigated by spreading the balances over a number of banks, by limiting the outstanding balances abroad and by strict bank assessment procedures when opening a bank account. At the end of 2019 there were concerns about the fragile banking situation in Lebanon. Lebanese banks restricted transfers abroad and dollar withdrawals from deposit accounts since November 2019. In December 2019, War Child’s banks were either downgraded by Moody’s or under review for downgrade. The situation is closely monitored and management decided a provision is not necessary based on information available on 28 May 2020.
Credit Risk-Receivables
Credit risk also arises from War Child's receivables totalling €8.6 million. The credit risk is concentrated at for counterparties for a total amount of €4.5 million. These are large donors and governments with whom War Child has a long standing relationship and that have always in time satisfied their obligations to pay. The highest receivables amount to €2.0 million from the European Commission and €1.4 million from National Postcode Lottery. In addition, €1.5 million receivables relate to prepayments to partners. This balance is spread over more than 20 partners, the largest balance being €1.0 million with UNICEF.
Foreign Exchange Rate Risk
War Child is exposed to currency risk on project obligations that are denominated in a currency other than the contractual currency of the grant contract that relates to such a project. The currencies in which these project transactions primarily are denominated are EUR and USD, whereas a minority of transactions take place in amongst others COP, UGX and SSP. The currencies in which War Child’s donor grant contracts are denominated are primarily EUR and USD, whereas a minority of grants are denominated in amongst others CAD, GBP, BIF, CHF and SSP. War Child's policy is to denominate its contractual obligations as much as possible in the same currency as the donor's currency and to hold bank balances in the donor currency, so that the real exchange rate is closest to the reporting exchange rate. War Child does not hedge with any derivative instruments its estimated foreign currency exposure in respect of forecasted purchases over a future period, because management believes this brings new risks and costs, while War Child's current employment of practical risk mitigation measures serves its purpose.
Interest and Cash Flow Risk
War Child has no interest bearing loans, therefore the interest and cash flow risk is limited. There is a risk of interest rates decreasing or becoming negative, resulting in reduced interest income or increased costs, deviating from the budget.
Liquidity Risk
The management monitors War Child's cash position and ensures that it is sufficient to meet the financial obligations towards creditors, employees and partners. War Child's level of reserves ensures a sufficient balance is available to cover financial obligations for a period of three years. Although the potential impact of extreme circumstances that cannot reasonably be predicted is hard to take into account, War Child believes that its liquidity risk is limited.
Fair Value
The fair value of the financial instruments stated on the balance sheet, including receivables, cash and cash equivalents and current liabilities, is approximately equal to their carrying amount.
Off-Balance Sheet Obligations and Rights
War Child's global off-balance sheet obligations and rights are as follows and are further explained in the text below the table.
due within | due in | due after | |||||
TOTAL | 1 year | 1-5 years | 5 years | ||||
Operational obligations | 1,670,649 | 671,072 | 999,577 | - | |||
Implementing partner conditional obligations | 4,082,530 | 3,762,573 | 319,957 | - | |||
Off-balance sheet obligations | 5,753,179 | 4,433,645 | 1,319,534 | - | |||
due within | due in | due after | |||||
TOTAL | 1 year | 1-5 years | 5 years | ||||
Donor contract value to be received | 15,278,380 | 11,573,329 | 3,705,051 | - |
Operational Obligations
The main operational obligation is the office and training space rental obligation in The Netherlands for the period until 30 September 2023. Total remaining rental obligation including service and utilities charges is €1.2 million. The remaining obligations of €0.5 million mainly consist of rental obligations in programme countries.
Implementing Partners
War Child works with many implementing partners globally. War Child enters into agreements with partner organisations to execute projects related to War Child's objectives. The contributions in these contracts are disbursed to partners in several instalments. All contributions are conditional. War Child has off balance sheet obligations to its partners totaling €4.1 million. War Child’s largest expected future payment is to Save the Children, with which a conditional funding agreement is in place with an amount of approximately €0.4 million due to the organisation in the coming 2 years. This relates to the implementation of part of the Team Up project.
Off-Balance Sheet Rights
Grants from donors are recognized as income when the related expenses are recognized. Instalments received from donors are recognized on the balance sheet under Grants received in advance, for the part that is not yet spent. The remaining instalments due in accordance with contracts signed with donors are reported as off-balance sheet rights. The total amount of instalments to be received by War Child under existing donor contracts is €15.3 million. The largest total amounts to be received in the coming 5 years are €7.1 million from the European Commission, €4.6 million from the Dutch Government and €1.5 million from United Nations agencies.