Notes to the balance sheet
in Euros
1 Intangible Fixed Assets
Intangible | |||
fixed | |||
Software | assets | ||
Acquisition value | 521,192 | 521,192 | |
-/- Cumulative Depreciation | (467,856) | (467,856) | |
Book value 1-1-2021 | 53,336 | 53,336 | |
Acquisition value investments | - | - | |
-/- Acquisition value disposals | - | - | |
-/- Depreciation | (53,336) | (53,336) | |
Depreciation on disposals | - | - | |
Movements during the year | (53,336) | (53,336) | |
Acquisition value | 521,192 | 521,192 | |
-/- Cumulative Depreciation | (521,192) | (521,192) | |
Book value 31-12-2021 | - | - |
Intangible fixed assets relate to the development of War Child’s website and custom developed software for the CRM system.
2 Tangible Fixed Assets
Land | Operating | Operating | Tangible | ||||
and | Assets | Assets | fixed | ||||
Buildings | head office | programmes | assets | ||||
Acquisition value | 319,099 | 440,068 | 786,855 | 1,546,021 | |||
-/- Cumulative Depreciation | (59,831) | (365,937) | (496,668) | (922,436) | |||
Book value 1-1-2021 | 259,268 | 74,130 | 290,187 | 623,586 | |||
Acquisition value investments | - | 8,463 | 27,567 | 36,030 | |||
-/- Acquisition value disposals | (319,099) | (10,759) | - | (329,858) | |||
-/- Depreciation | (10,551) | (32,244) | (144,865) | (187,660) | |||
Depreciation on disposals | 70,382 | 10,759 | - | 81,141 | |||
Movements during the year | (259,268) | (23,781) | (117,298) | (400,347) | |||
- | |||||||
Acquisition value | - | 437,772 | 814,422 | 1,252,194 | |||
-/- Cumulative Depreciation | - | (387,422) | (641,533) | (1,028,955) | |||
Book value 31-12-2021 | - | 50,350 | 172,889 | 223,239 |
The apartment in Amsterdam was sold as of 20 August 2021. On this sale a book profit of EUR 266,000 was realized.
Tangible fixed assets acquired during the year are mainly laptops and a vehicle for our programmes in South Sudan. 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.
3 Financial Fixed Assets
Financial | |||
Participating | fixed | ||
interests | assets | ||
Acquisition value | 77,537 | 77,537 | |
-/- Cumulative Depreciation | - | - | |
Book value 1-1-2021 | 77,537 | 77,537 | |
Result from participating interest | 254 | 254 | |
Movements during the year | 254 | 254 | |
Acquisition value | 77,791 | 77,791 | |
-/- Cumulative Depreciation | - | - | |
Book value 31-12-2021 | 77,791 | 77,791 |
Financial fixed assets relate to the value of the 100% participation in War Child Deutschland gemeinnützige gGmbH, Hamburg. The organization was officially registered and launched in the first quarter of 2019 as a German fundraising foundation.
4 Receivables
31-12-2021 | 31-12-2020 | |||
Receivable from donors | 5,002,852 | 7,014,773 | ||
Prepayments to partners | 714,638 | 1,236,341 | ||
Legacies due | 490,452 | 487,877 | ||
Receivable from participating interest | 45,446 | 135,910 | ||
Other accounts receivable | 897,951 | 695,550 | ||
Receivables | 7,151,339 | 9,570,451 |
All accounts receivable originated in 2021, except for receivables relating to five legacies totalling €210,976 originating from 2020 and before. 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.
No provision for doubtful receivables has been deemed necessary.
Legacies due consist of 15 legacies, of which the largest legacy due amounts to € 86,560.
Prepayments to partners are amounts paid to implementing partner organisations, for which War Child has not received their liquidation reports.
Other accounts receivable comprise mainly prepaid expenses, 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 per the table below. The amount relating to the Dutch National Postcode Lottery, was received in March 2022.
31-12-2021 | 31-12-2020 | |||
European Commission | 1,494,120 | 3,002,985 | ||
National Postcode Lottery | 1,350,000 | 1,350,000 | ||
United Nations agencies and funds | 734,203 | 620,761 | ||
Netherlands Government | 454,169 | 521,630 | ||
Lego Foundation | 361,626 | 648,410 | ||
War Child UK | 20,229 | 0 | ||
Other | 588,505 | 870,987 | ||
Receivable from donors | 5,002,852 | 7,014,773 |
5 Cash and cash equivalents
31-12-2021 | 31-12-2020 | |||
Cash and cash equivalents in the Netherlands | 7,609,009 | 6,905,828 | ||
Cash and cash equivalents in programme countries | 2,667,294 | 2,258,698 | ||
Cash and cash equivalents | 10,276,303 | 9,164,526 |
War Chid’s cash and cash equivalents balance is at € 10.3 million, compared to €9.2 million in the previous year. The increase can be explained by the reduction in the net position of 'Grants Received in advance' and “Receivable from donors”.
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.
31-12-2021 | 31-12-2020 | |||
Cash and cash equivalents freely available | 10,015,999 | 8,904,694 | ||
Cash and cash equivalents available with 1.5 per cent penalty | 187,972 | 187,500 | ||
Cash and cash equivalents in bank guarantee until 2023 | 72,332 | 72,332 | ||
Cash and cash equivalents | 10,276,303 | 9,164,526 |
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, 74 per cent of balances 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 (€0.4 million) at multiple banks. See also our notes about credit risk for the highest balance at a single bank.
6 Reserves and Funds
1-1-2021 | additions | withdrawals | 31-12-2021 | ||||
Continuity reserve | 5,000,000 | - | - | 5,000,000 | |||
General reserve | 716,859 | 11,921 | - | 728,780 | |||
Legal reserve | 53,336 | - | (53,336) | 0 | |||
Total reserves | 5,770,195 | 11,921 | (53,336) | 5,728,780 | |||
Earmarked funds | |||||||
- Can't Wait to Learn | 4,545 | 55,341 | (4,546) | 55,340 | |||
- Team Up | - | 67,937 | - | 67,937 | |||
- Research & Development | 113,205 | - | (2,962) | 110,243 | |||
- Scaling | - | 72,727 | - | 72,727 | |||
- Lebanon | 129,739 | 391 | (129,739) | 391 | |||
- Burundi | 3,709 | 86,933 | (3,709) | 86,933 | |||
- Palestine | - | 21,791 | - | 21,791 | |||
- Syria | - | 3,333 | - | 3,333 | |||
- Uganda | - | 19,581 | - | 19,581 | |||
Total funds | 251,198 | 328,034 | (140,956) | 438,276 | |||
Total reserves and funds | 6,021,393 | 339,955 | (194,292) | 6,167,056 |
01/01/2020 | additions | withdrawals | 31/12/2020 | ||||
Continuity reserve | 5,000,000 | - | - | 5,000,000 | |||
General reserve | 2,528,357 | - | (1,811,498) | 716,859 | |||
Legal reserve | 214,300 | - | (160,964) | 53,336 | |||
Total reserves | 7,742,657 | - | (1,972,462) | 5,770,195 | |||
Earmarked funds | |||||||
- Can't Wait to Learn | 44,025 | 4,546 | (44,025) | 4,545 | |||
- Research & Development | 179,660 | - | (66,455) | 113,205 | |||
- Lebanon | 42,298 | 115,326 | (27,885) | 129,739 | |||
- DR Congo | 34,000 | - | (34,000) | - | |||
- Burundi | - | 3,709 | - | 3,709 | |||
Total funds | 299,983 | 123,581 | (172,365) | 251,198 | |||
Total reserves and funds | 8,042,640 | 123,581 | (2,144,827) | 6,021,393 |
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 unexpected 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 2021 the minimum desired level of the continuity reserve was left unadjusted at €5.0M. 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 €0.7M surplus which is not necessary for War Child’s continuity. 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 €38.8M.
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.
Legal reserve
The legal reserve is related to funds reserved in accordance with accounting regulations. War Child formed a legal reserve for the book value of the capitalized development costs of its intangible fixed assets. As of December 31, 2021, this reserve is depleted due to the assets being fully amortized.
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 2020 were spent, except for an amount of € 110,243 for Research and Development. Additional earmarked funds were added in 2021 for the amount of € 328,034. Earmarked funds are spent on the objective and usually reailized within one year after occurrence.
7 Provisions
1-1-2021 | Additions | Withdrawals | Reversals | Revaluation | 31/12/2020 | ||||||
Provision for end-of-service benefits | 308,548 | 184,001 | (31,990) | - | 35,450 | 496,009 | |||||
Provision for local taxation | 362,220 | 57,840 | (13,144) | (131,123) | 27,381 | 303,174 | |||||
Provision for local social security | 211,545 | 111,691 | (270,652) | - | 8,250 | 60,834 | |||||
Provision for ineligible expenses | 0 | 105,000 | - | - | - | 105,000 | |||||
Total provisions | 882,313 | 458,532 | (315,786) | (131,123) | 71,081 | 965,017 |
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
The provision for local social security is similar in nature 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 unstable 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. 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.
8 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 2023 onwards.
During the year 2021 the long term liabilities decreased with €8,404 (2020: €8,404). An amount of €8,404 (2020: 8,404) is recognized as a deduction of the rental expenses.
9 Short term liabilities
31-12-2021 | 31-12-2020 | ||
Grants received in advance | 7,128,451 | 8,877,358 | |
Payable to partners | 1,281,109 | 1,146,921 | |
Accounts payable | 597,280 | 675,545 | |
Taxes and social premiums payable | 193,787 | 297,533 | |
Payable to participating interests | - | 162,244 | |
Payable to War Child UK | 45,873 | 105,262 | |
Other liabilities | 1,343,796 | 1,306,159 | |
Short term liabilities | 10,590,296 | 12,571,022 |
All short term liabilities are due within one year.
The short term liabilities decreased mainly due to the 20 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 16 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.
Payable to participating interests is related to liability to War Child Germany.
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.
31-12-2021 | 31-12-2020 | |||
United Nations agencies and funds | 2,143,536 | 1,211,311 | ||
European Commission | 1,415,232 | 3,462,232 | ||
Netherlands Government | 780,867 | 1,351,645 | ||
International Development Research Centre | 699,798 | 332,488 | ||
Stichting DOB Ecology | 560,599 | 453,790 | ||
National Postcode Lottery | 248,290 | 352,025 | ||
Other | 1,280,129 | 1,713,867 | ||
Grants received in advance | 7,128,451 | 8,877,358 |
The three institutional donors with the largest instalments received in advance continue to be the United Nations, the European Commission and the Netherlands Government. These three donos account for 61% (2020: 67%) of the grants received in advance.
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 €7.0 million, which is its balance with Rabobank at the balance sheet date. War Child also holds bank accounts with ASN bank (€0.2 million), with ABN AMRO (€0.2 million), and with ING (€0.8 million). Furthermore, it has balances with foreign banks in the countries where we have branch offices. Bank balances abroad are maximized at the amount required to finance one month of expense. The largest bank balance abroad is with Stanbic Bank in Uganda (€0.3 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. Given the precarious situation, there still are concerns about the fragile banking situation in Lebanon. Lebanese banks restricted transfers abroad and dollar withdrawals from deposit accounts since 2019. At year end an amount of USD 0.2 million is held in an account in Lebanon in so-called Lollar, US Dollars that are both withdrawal and transfer restricted. The situation is closely monitored and management decided a provision is not necessary based on information available on 17 June 2022.
Credit risk- receivables
Credit risk arises from War Child's receivables totalling €7.2 million. The credit risk is concentrated at counterparties from outstanding amounts with donors for a total amount of €5.0 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 €1.6 million from the European Commission and €1.4 million from National Postcode Lottery. In addition, €0.7 million receivables relate to prepayments to partners. This balance is spread over more than 20 partners, the largest balance being €0.2 million with Oxfam Novib.
Foreign exchange rate risk
War Child is primarily 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 is exposed to currency risk on all outstanding balances denominated in another currency than the reporting currency which is the euro. Main balances held in foreign currency relate to cash and bank balances, and receivables from, and payables to, donors and partners. The exposure as of December 31 of the three aforementioned components can be summarized as follows:
Cash and | Donor and | Donor and | Impact of 5% | ||
cash | partner | partner | Net | exchange rate | |
Currency | equivalents | receivables | payables | exposure | fluctuation |
EUR | 5,467,436 | 4,302,564 | 4,797,246 | 4,972,754 | - |
USD | 3,619,880 | 1,160,609 | 2,677,185 | 2,103,304 | 105,165 |
SEK | 313,489 | 31,393 | 37,444 | 307,438 | 15,372 |
UGX | 276,390 | - | - | 276,390 | 13,820 |
other | 599,108 | 222,930 | 892,662 | (70,624) | (3,531) |
War Child does not hedge its forecasted foreign currency exposure with any derivative instruments. Derivatives brings their own risk and costs, while War Child's current practical risk mitigation measures, when assessed over a multiyear period, serve their purpose.
Interest and cash flow risk
War Child has no long-term payables and receivables. A substantial part of our income is received from donors at the start of the grant agreements mitigating the cash flow risk on grant expenses.
War Child has no interest bearing loans. The interest risk is mitigated to the interest received and paid on outstanding bank balances.
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. The liquidity position ensured by War Child's level of the reserves to cover financial obligations are adequate. Working capital is primarily monitored by paying close attention to the net payable and receivable balances with both donors and partners.
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 | 802,606 | 529,042 | 273,564 | ||||
Implementing partner conditional obligations | 5,466,945 | 3,675,830 | 1,791,115 | - | |||
Off-balance sheet obligations | 6,269,551 | 4,204,872 | 2,064,679 | - | |||
due within | due in | due after | |||||
TOTAL | 1 year | 1-5 years | 5 years | ||||
Donor contract value to be received | 22,917,305 | 11,989,232 | 10,928,073 | - | |||
Off-balance sheet rights | 22,917,305 | 11,989,232 | 10,928,073 | - |
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 €0.6 million. The remaining obligations of €0.2 million mainly consist of rental obligations in programme countries.
The most important operational lease objects are Office rent and rent of the Playground in Amsterdam, NL. The principal provisions from these operational lease agreements are:
Amsterdam Office, with Alliantie, 10 years from October 1, 2013, to September 30, 2023. Tacit extension with 5 years after end of period, cancellation 12 months before end of term.
Amsterdam Office, with Merin, 10 years from October 1, 2013, to September 30, 2023. Tacit extension with 5 years after end of period, cancellation 12 months before end of term.
Amsterdam Office Playground area, with Merin, 6 years 3 months from July 1, 2017, to September 30, 2023. Tacit extension with 5 years after end of period, cancellation 12 months before end of term.
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 €5.5 million. War Child’s largest expected future payment is to Oxfam Novib under a conditional funding agreement running until December 2025 with a remaining commitment of € 0.9 million.
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 € 22.9 million. The largest total amounts to be received in the coming 5 years are €11 million from the LEGO Foundation and €4 million from the Netherlands government.