**Charity Registration No. 1012204**
**Company Registration No. 2721597 (England and Wales)**
## **P.A.K.S.**
**DIRECTORS' AND TRUSTEES' REPORT AND FINANCIAL STATEMENTS**
**FOR THE YEAR ENDED 31 MARCH 2022**
## **P.A.K.S.**
## **LEGAL AND ADMINISTRATIVE INFORMATION**
**Trustees and Directors** P R Tomlinson M Moyle G Grewcock E D Hudson **Key management** S Sheppard **personnel** J Lewis **Charity number** 1012204 **Company number** 2721597 **Principal address** 115 Gadsby Street Attleborough Nuneaton Warwickshire CV11 4NZ **Registered office** 115 Gadsby Street Attleborough Nuneaton Warwickshire CV11 4NZ **Auditor** Leonard Wilson & Co Colinton House Leicester Road Bedworth Warwickshire CV12 8AB **Bankers** Lloyds Bank Plc 17-23 Coventry Street Nuneaton Warwickshire CV11 5TD Santander UK Plc 2 Triton Square Regent's Place London NW1 3AN National Westminster Bank Plc 13 The Borough Hinckley Leicestershire LE10 1NL
## **P.A.K.S.**
## **CONTENTS**
||**Page**|
|---|---|
|Trustees' report|1 - 3|
|Independent auditor's report|4 - 5|
|Statement of financial activities|6|
|Balance sheet|7|
|Statement of cash flows|8|
|Notes to the financial statements|9 - 16|
## **P.A.K.S.**
## **TRUSTEES' REPORT (INCLUDING DIRECTORS' REPORT)** _**FOR THE YEAR ENDED 31 MARCH 2022**_
The trustees present their annual report and financial statements for the year ended 31 March 2022.
The financial statements have been prepared in accordance with the accounting policies set out in note 1 to the financial statements and comply with the charitable company's [governing document], the Companies Act 2006 and "Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102)" (effective 1 January 2019).
## **Objectives and activities**
The charitable company's objective and its principal activity to benefit the public continues to be that of providing a quality service for clients with learning difficulties, enabling them to fully integrate into the community. The charitable company also offers day-care services providing structured activities and outings for clients with learning difficulties.
The policies adopted in furtherance of these objectives continues to be renting suitable properties, fully equipping and staffing them as appropriate to provide domiciliary services. There has been no change in these policies during the year.
The main objective continued to be maintaining and improving its good quality level of service to the charitable company's clients. To enable the charitable company to achieve this objective all the employees are NVQ qualified.
The trustees have paid due regard to guidance issued by the Charity Commission in deciding what activities the charitable company should undertake.
## **Achievements and performance**
The trustees consider that the performance of the charitable company this year has met the objectives outlined above.
The charitable company has continued to maintain its high quality standard of care within a happy and safe environment.
Following on from a challenging prior year the trustees, management, staff and residents continued to operate changes within COVID-19 guidelines during this financial year. The charitable company continued to receive local government grants to assist with COVID-19 related financial costs incurred to continue with these operational changes.
The trustees and management are satisfied with the current year's financial and operational performance. The charitable company's total unrestricted reserves have increased from £190,167 in 2021 to £217,839 in 2022. There have been numerous changes in the current year which includes changes in resident levels and costs incurred on the restructure of the residential housing, as part of the charitable company's plans to improve operational activities and finances. All these changes are to to ensure the longevity of the charitable company both financially and non-financially.
## **Financial review**
## Future developments
The trustees and management anticipate a small surplus income over expenditure for the 2023 financial year similar to the 2022 financial year providing future reserves for financial stability for the foreseeable future.
## Reserves policy
It is the policy of the charitable company that unrestricted funds which have not been designated for a specific use should be maintained at a level of £100,000 to cover any future deficits for two financial years. The trustees considers that reserves at this level will ensure that, in the event of a significant drop in funding.
- 1 -
## **P.A.K.S.**
## **TRUSTEES' REPORT (CONTINUED)(INCLUDING DIRECTORS' REPORT)** _**FOR THE YEAR ENDED 31 MARCH 2022**_
## Principal funding resources
The principal funding resources received by the charitable company comprises of contract income with Warwickshire County Council and other local Health Authorities.
## Investment policy
The charitable company only invests its available funds in interest-bearing deposit accounts with the company's main banker.
## Risk management
The trustees have assessed the major risks to which the charitable company is exposed.
The trustees and management are satisfied with the systems that are in place to mitigate exposure to the nonfinancials risks.
## **Structure, governance and management**
## Governing document
The charitable company is a registered charity and is constituted as a company limited by guarantee and is therefore governed by a memorandum and articles of association.
## Directors and trustees
The trustees, who are also the directors for the purpose of company law, who served during the year were: P R Tomlinson
M Moyle
G Grewcock
E D Hudson
## Appointment of Trustees
All of the trustees are directors of the charitable company. Details of the trustees can be found above. The Board has the power to appoint additional trustees if it considers fit to do so. None of the trustees has any beneficial interest in the company.
## Organisation
The charitable company is organised so that the trustees meet regularly to manage its affairs. There is one administrator and two managerial staff who manage the day to day administration of the charitable company. The remaining staff are employed directly to carry out the objectives of the charitable company.
## Trustee induction and training
All new trustees are required to attend a series of trustee meetings prior to being appointed. New trustees are invited to a social meeting to be introduced to the managers, the senior members of staff and the residents. Trustees are given written and verbal information regarding the charitable company and the context within which it operates. Literature regarding the trustees' role and responsibilities obtained from the Charities Commission is also given to each new trustee.
## Related parties
None of our trustees (directors) receive remuneration or any other benefit from their work with the charity. Any connection between a trustee or senior manager of the charity must be disclosed to the full board of trustees in the same way as any other contractual relationship with a related party. In the current year no such related party transactions were reported.
- 2 -
## **P.A.K.S.**
## **TRUSTEES' REPORT (CONTINUED)(INCLUDING DIRECTORS' REPORT)** _**FOR THE YEAR ENDED 31 MARCH 2022**_
## **Statement of trustees' responsibilities**
The trustees, who are also the directors of P.A.K.S. for the purpose of company law, are responsible for preparing the Trustees' Report and the financial statements in accordance with applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice).
Company Law requires the trustees to prepare financial statements for each financial year which give a true and fair view of the state of affairs of the charitable company and of the incoming resources and application of resources, including the income and expenditure, of the charitable company for that year.
In preparing these financial statements, the trustees are required to:
- select suitable accounting policies and then apply them consistently;
- observe the methods and principles in the Charities SORP;
- make judgements and estimates that are reasonable and prudent;
- state whether applicable UK Accounting Standards have been followed, subject to any material departures disclosed and explained in the financial statements; and
- prepare the financial statements on the going concern basis unless it is inappropriate to presume that the charitable company will continue in operation.
The trustees are responsible for keeping adequate accounting records that disclose with reasonable accuracy at any time the financial position of the charitable company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the charitable company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
## **Disclosure of information to auditor**
Each of the trustees has confirmed that there is no information of which they are aware which is relevant to the audit, but of which the auditor is unaware. They have further confirmed that they have taken appropriate steps to identify such relevant information and to establish that the auditor is aware of such information.
The trustees' report was approved by the Board of Trustees and Directors.
## **P R Tomlinson**
Trustee/Director 27 March 2023
- 3 -
## **P.A.K.S.**
## **INDEPENDENT AUDITOR'S REPORT TO THE TRUSTEES OF P.A.K.S.**
## **Opinion**
We have audited the financial statements of P.A.K.S. (the ‘charitable company’) for the year ended 31 March 2022 which comprise the statement of financial activities, the balance sheet, the statement of cash flows and the notes to the financial statements, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102 _The Financial Reporting Standard applicable in the UK and Republic of Ireland_ (United Kingdom Generally Accepted Accounting Practice).
In our opinion, the financial statements:
- give a true and fair view of the state of the charitable company's affairs as at 31 March 2022 and of its incoming resources and application of resources, for the year then ended;
- have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
- have been prepared in accordance with the requirements of the Companies Act 2006.
## **Basis for opinion**
We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the _Auditor's responsibilities for the audit of the financial statements_ section of our report. We are independent of the charitable company in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.
## **Conclusions relating to going concern**
In auditing the financial statements, we have concluded that the trustees' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.
Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the charitable company’s ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.
Our responsibilities and the responsibilities of the trustees with respect to going concern are described in the relevant sections of this report.
## **Other information**
The other information comprises the information included in the annual report other than the financial statements and our auditor's report thereon. The trustees are responsible for the other information contained within the annual report. Our opinion on the financial statements does not cover the other information and we do not express any form of assurance conclusion thereon. Our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the course of the audit, or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether this gives rise to a material misstatement in the financial statements themselves. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.
We have nothing to report in this regard.
## **Matters on which we are required to report by exception**
We have nothing to report in respect of the following matters in relation to which the Charities (Accounts and Reports) Regulations 2008 require us to report to you if, in our opinion:
- the information given in the financial statements is inconsistent in any material respect with the trustees' report; or
- sufficient accounting records have not been kept; or
- the financial statements are not in agreement with the accounting records; or
- we have not received all the information and explanations we require for our audit.
- 4 -
## **P.A.K.S.**
## **INDEPENDENT AUDITOR'S REPORT (CONTINUED) TO THE TRUSTEES OF P.A.K.S.**
## **Responsibilities of trustees**
As explained more fully in the statement of trustees' responsibilities, the trustees, who are also the directors of the charitable company for the purpose of company law, are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the trustees determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error. In preparing the financial statements, the trustees are responsible for assessing the charitable company’s ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the trustees either intend to liquidate the charitable company or to cease operations, or have no realistic alternative but to do so.
## **Auditor's responsibilities for the audit of the financial statements**
We have been appointed as auditor under section 144 of the Charities Act 2011 and report in accordance with the Act and relevant regulations made or having effect thereunder.
Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor's report that includes our opinion. Reasonable assurance is a high level of assurance but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.
The extent to which our procedures are capable of detecting irregularities, including fraud, is detailed below.
A further description of our responsibilities is available on the Financial Reporting Council’s website at: https:// www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor's report.
## **Use of our report**
This report is made solely to the charity’s trustees, as a body, in accordance with part 4 of the Charities (Accounts and Reports) Regulations 2008. Our audit work has been undertaken so that we might state to the charity's trustees those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the charity and the charity’s trustees as a body, for our audit work, for this report, or for the opinions we have formed.
**Ian Turner FCA (Senior Statutory Auditor) for and on behalf of Leonard Wilson & Co** 29 March 2023
**Chartered Accountants Statutory Auditor**
Colinton House Leicester Road Bedworth Warwickshire CV12 8AB
- 5 -
## **P.A.K.S.**
## **STATEMENT OF FINANCIAL ACTIVITIES INCLUDING INCOME AND EXPENDITURE ACCOUNT** _**FOR THE YEAR ENDED 31 MARCH 2022**_
|**Unrestricted**
**Restricted**
**funds**
**funds**
**2022**
**2022**
**Notes**
**£**
**£**
**Income from:**
Donations and
Government grants
receivable
**3**
-
31,721
Charitable activities
**4**
1,030,001
-
Investments
**5**
186
-
**Total income**
1,030,187
31,721
**Expenditure on:**
Charitable activities
**6**
1,002,515
41,147
**Net incoming/(outgoing)**
**resources before transfers**
27,672
(9,426)
Gross transfers between
funds
-
-
**Net movement in funds**
27,672
(9,426)
Fund balances at 1 April 2021
190,167
14,438
**Fund balances at 31 March**
**2022**
217,839
5,012|**Total Unrestricted**
**Restricted**
**funds**
**funds**
**2022**
**2021**
**2021**
**£**
**£**
**£**
31,721
500
39,567
1,030,001
984,402
-
186
266
-
1,061,908
985,168
39,567
1,043,662
1,032,664
19,932
18,246
(47,496)
19,635
-
5,197
(5,197)
18,246
(42,299)
14,438
204,605
232,466
-
222,851
190,167
14,438|**Total**
**2021**
**£**
40,067
984,402
266
1,024,735
1,052,596
(27,861)
-
(27,861)
232,466
204,605|
|---|---|---|
The statement of financial activities includes all gains and losses recognised in the year.
All income and expenditure derive from continuing activities.
The statement of financial activities also complies with the requirements for an income and expenditure account under the Companies Act 2006.
- 6 -
## **P.A.K.S.**
## **BALANCE SHEET**
## _**AS AT 31 MARCH 2022**_
|**Notes**
**Fixed assets**
Tangible assets
**10**
**Current assets**
Debtors
**11**
Cash at bank and in hand
**Creditors: amounts falling due within**
**one year**
**12**
Net current assets
**Total assets less current liabilities**
**Income funds**
General restricted funds
Unrestricted funds|**2022**
**£**
95,303
177,729
273,032
(90,890)|**£**
40,709
182,142
222,851
5,012
217,839
222,851|**2021**
**£**
82,065
162,760
244,825
(85,029)|**£**
44,809
159,796|
|---|---|---|---|---|
|||||204,605|
|||||14,438
190,167|
|||||204,605|
The company is entitled to the exemption from the audit requirement contained in section 477 of the Companies Act 2006, for the year ended 31 March 2022, although an audit has been carried out under section 144 of the Charities Act 2011.
The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of financial statements.
The members have not required the company to obtain an audit of its financial statements under the requirements of the Companies Act 2006, for the year in question in accordance with section 476.
These financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime.
The financial statements were approved by the Trustees on 27 March 2023.
P R Tomlinson **Trustee/Director**
## **Company Registration No. 2721597**
- 7 -
## **P.A.K.S.**
## **STATEMENT OF CASH FLOWS** _**FOR THE YEAR ENDED 31 MARCH 2022**_
|**Notes**
**Cash flows from operating activities**
Cash generated from/(absorbed by)
operations
**15**
**Investing activities**
Purchase of tangible fixed assets
Proceeds from disposal of tangible fixed
assets
Investment income received
**Net cash used in investing activities**
**Net increase/(decrease) in cash and cash**
**equivalents**
Cash and cash equivalents at beginning of year
**Cash and cash equivalents at end of year**|**2022**
**£**
(5,808)
250
186|**£**
20,341
(5,372)
14,969
162,760
177,729|**2021**
**£**
(25,404)
1,933
266|**£**
(22,340)
(23,205)
(45,545)
208,305
162,760|
|---|---|---|---|---|
- 8 -
## **P.A.K.S.**
## **NOTES TO THE FINANCIAL STATEMENTS** _**FOR THE YEAR ENDED 31 MARCH 2022**_
## **1 Accounting policies**
## **Charity information**
P.A.K.S. is a private company limited by guarantee incorporated in England and Wales. The registered office is 115 Gadsby Street, Attleborough, Nuneaton, Warwickshire, CV11 4NZ.
## **1.1 Accounting convention**
The financial statements have been prepared in accordance with the charitable company's [governing document], the Companies Act 2006, FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (“FRS 102”) and the Charities SORP "Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102)" (effective 1 January 2019). The charitable company is a Public Benefit Entity as defined by FRS 102.
The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.
## **1.2 Going concern**
At the time of approving the financial statements, the trustees have a reasonable expectation that the charitable company has adequate resources to continue in operational existence for the foreseeable future. Thus the trustees continue to adopt the going concern basis of accounting in preparing the financial statements.
## **1.3 Charitable funds**
Unrestricted funds are available for use at the discretion of the trustees in furtherance of their charitable objectives.
## **1.4 Income**
Income is recognised when the charitable company is legally entitled to it after any performance conditions have been met, the amounts can be measured reliably and it is probable that income will be received.
## **1.5 Expenditure**
Expenditure is recognised once there is a legal or constructive obligation to make a payment to a third party, it is probable that settlement will be required and the amount of the obligation can be measured reliably.
Expenditure is classed under the following headings:
Expenditure on charitable activities comprises of those costs incurred by the charity in the delivery of its activities and services undertaken to further the purposes of the charity and their associated support costs.
Support costs are those functions that assist the work of the charity but do not directly undertake charitable activities. Support costs include office costs, finance, payroll and governance costs which support the charitable activities.
Irrecoverable VAT is charged as a cost against the activity for which the expenditure was incurred.
- 9 -
## **P.A.K.S.**
## **NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)** _**FOR THE YEAR ENDED 31 MARCH 2022**_
## **1 Accounting policies**
## **(Continued)**
## **1.6 Tangible fixed assets**
Tangible fixed assets are initially measured at cost net of depreciation.
Depreciation is recognised so as to write off the cost of assets less their residual values over their useful lives on the following bases:
Leasehold improvements 4% Straight line basis Fixtures and fittings 25% Reducing balance basis Motor vehicles 25% Reducing balance basis
The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is recognised in the statement of financial activities.
## **1.7 Impairment of fixed assets**
At each reporting end date, the charitable company reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss.
## **1.8 Cash and cash equivalents**
Cash and cash equivalents include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.
## **1.9 Financial instruments**
The charitable company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.
## _**Basic financial assets**_
Basic financial assets, which include debtors and cash and bank balances, are measured at transaction price.
## _**Basic financial liabilities**_
Basic financial liabilities, including creditors are classified as debt, recognised at transaction price. Financial liabilities classified as payable within one year are not amortised.
Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of operations from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less.
## **1.10 Employee benefits**
The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.
## **1.11 Retirement benefits**
Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.
## **1.12 Restricted income and expenditure**
Restricted funds includes restricted government COVID-19 grants receivable that can only be used for expenditure as per the terms of the grant.
- 10 -
## **P.A.K.S.**
## **NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)** _**FOR THE YEAR ENDED 31 MARCH 2022**_
## **2 Critical accounting estimates and judgements**
In the application of the charitable company’s accounting policies, the trustees are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.
The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.
## **3 Donations and Government grants receivable**
|**Restricted Unrestricted**
**Restricted**
**funds**
**funds**
**funds**
**general**
**2022**
**2021**
**2021**
**£**
**£**
**£**
Donations
-
500
-
Government COVID-19 grants receivable
31,721
-
39,567
31,721
500
39,567|**Total**
**2021**
**£**
500
39,567|
|---|---|
||40,067|
## **4 Charitable activities**
||**Unrestricted**|
**Unrestricted**|
|---|---|---|
||**Income**|**Income**|
||**2022**|**2021**|
||**£**|**£**|
|Fees receivable from charitable activities|1,030,001|984,402|
|**Investments**|||
||**2022**|**2021**|
||**£**|**£**|
|Interest receivable|186|266|
## **5 Investments**
- 11 -
## **P.A.K.S.**
## **NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)** _**FOR THE YEAR ENDED 31 MARCH 2022**_
## **6 Charitable activities**
|**Expenditure**
**from**
**Unrestricted**
**Funds**
**Expenditure**
**from**
**Restricted**
**Funds**
**2022**
**2022**
**£**
**£**
Staff costs
627,672
17,606
Depreciation, impairment
and loss on disposal
7,988
1,670
Food and sundry residence
costs
30,755
4,800
Rent and rates
78,811
-
Light and heat
11,366
-
Repairs and maintenance
24,570
6,989
Motor and travelling
expenses
6,426
-
Equipment rental and
licences
-
10,082
787,588
41,147
Share of support costs (see
note 7)
205,639
-
Share of governance costs
(see note 7)
9,288
-
1,002,515
41,147
**Analysis by fund**
Unrestricted funds -
general
1,002,515
-
Restricted funds
-
41,147
1,002,515
41,147|**Total**
**2022**
**Expenditure**
**from**
**Unrestricted**
**Funds**
**Expenditure**
**from**
**Restricted**
**Funds**
**2021**
**2021**
**£**
**£**
**£**
645,278
705,544
11,427
9,658
7,397
1,733
35,555
45,269
1,185
78,811
70,184
-
11,366
12,083
-
31,559
22,333
-
6,426
3,772
3,102
10,082
-
2,485
828,735
866,582
19,932
205,639
157,634
-
9,288
8,448
-
1,043,662
1,032,664
19,932
1,002,515
1,032,664
-
41,147
-
19,932
1,043,662
1,032,664
19,932|**Total**
**2021**
**£**
716,971
9,130
46,454
70,184
12,083
22,333
6,874
2,485|
|---|---|---|
|||886,514
157,634
8,448|
|||1,052,596|
|||1,032,664
19,932|
|||1,052,596|
- 12 -
## **P.A.K.S.**
## **NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)** _**FOR THE YEAR ENDED 31 MARCH 2022**_
## **7 Support costs**
|Staff costs
Office rent, rates, light
and heat
Insurance
Professional fees &
Subscriptions
Office equipment rental
Bank charges
Printing, postage &
stationery
Telephone
Accountancy and audit
fees
Analysed between
Charitable activities|**Support**
**costs**
**Governance**
**costs**
**£**
**£**
149,092
-
12,007
-
13,577
-
10,759
-
3,752
-
984
-
7,451
-
8,017
-
-
9,288
205,639
9,288
205,639
9,288|**2022**
**£**
149,092
12,007
13,577
10,759
3,752
984
7,451
8,017
9,288
214,927
214,927|**Support**
**costs**
**Governance**
**costs**
**£**
**£**
106,003
-
11,482
-
13,124
-
11,273
-
3,752
-
302
-
4,502
-
7,196
-
-
8,448
157,634
8,448
157,634
8,448|**2021**
**£**
106,003
11,482
13,124
11,273
3,752
302
4,502
7,196
8,448|
|---|---|---|---|---|
|||||166,082|
|||||166,082|
This and last year's governance costs are for accountancy and audit fees.
## **8 Trustees**
None of the trustees (or any persons connected with them) received any remuneration or benefits from the charitable company during the year.
- 13 -
## **P.A.K.S.**
## **NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)** _**FOR THE YEAR ENDED 31 MARCH 2022**_
## **9 Employees**
## **Number of employees**
The average monthly number of employees during the year was:
|Direct charitable work
Office and managerial work
**Employment costs**
Wages and salaries
Social security costs
Employer's pension costs|**2022**
**Number**
29
5
34
**2022**
**£**
732,544
46,381
15,445
794,370|**2021**
**Number**
38
4|
|---|---|---|
|||42|
|||**2021**
**£**
757,134
49,685
16,155|
|||822,974|
There were no employees whose annual remuneration was £60,000 or more.
## **10 Tangible fixed assets**
|**Leasehold**
**improvements**
**Fixtures and**
**fittings**
**Motor vehicles**
**£**
**£**
**£**
**Cost**
At 1 April 2021
41,244
105,182
3,395
Additions
-
2,513
3,295
Disposals
-
(4,521)
(400)
At 31 March 2022
41,244
103,174
6,290
**Depreciation**
At 1 April 2021
21,450
82,713
849
Depreciation charged in the year
1,650
6,136
1,385
Eliminated in respect of disposals
-
(4,084)
(100)
At 31 March 2022
23,100
84,765
2,134
**Carrying amount**
At 31 March 2022
18,144
18,409
4,156
At 31 March 2021
19,794
22,469
2,546|**Total**
**£**
149,821
5,808
(4,921)|
|---|---|
||150,708|
||105,012
9,171
(4,184)|
||109,999|
||40,709|
||44,809|
- 14 -
## **P.A.K.S.**
## **NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)** _**FOR THE YEAR ENDED 31 MARCH 2022**_
## **11 Debtors**
|**Amounts falling due within one year:**
Trade debtors
Prepayments
**12**
**Creditors: amounts falling due within one year**
Other taxation and social security
Trade creditors|**2022**
**£**
78,512
16,791
95,303
**2022**
**£**
17,045
73,845
90,890|**2021**
**£**
66,020
16,045|
|---|---|---|
|||82,065|
|||**2021**
**£**
-
85,029|
|||85,029|
## **13 Analysis of net assets between funds**
||**Unrestricted**|**Restricted**|**Total funds **|**Unrestricted**|**Restricted**|**Total funds**|
|---|---|---|---|---|---|---|
||**funds**|**funds**||**funds**|**funds**||
||**2022**|**2022**|**2022**|**2021**|**2021**|**2021**|
||**£**|**£**|**£**|**£**|**£**|**£**|
|Fund balances at 31|||||||
|March 2022 are|||||||
|represented by:|||||||
|Tangible assets|35,697|5,012|40,709|44,809|-|44,809|
|Current assets/(liabilities)|182,142|-|182,142|145,358|14,438|159,796|
||217,839|5,012|222,851|190,167|14,438|204,605|
## **14 Related party transactions**
There were no related party transactions during the year (2021 - none).
No remuneration, benefits or expenses were paid to the Trustees during the year.
- 15 -
## **P.A.K.S.**
## **NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)** _**FOR THE YEAR ENDED 31 MARCH 2022**_
|**15**|**Cash generated from operations**|**2022**|**2021**|
|---|---|---|---|
|||**£**|**£**|
||Surplus/(deficit) for the year|18,246|(27,861)|
||Adjustments for:|||
||Investment income recognised in statement of financial activities|(186)|(266)|
||Depreciation/loss on disposal of tangible fixed assets|9,658|9,130|
||Movements in working capital:|||
||(Increase) in debtors|(13,238)|(5,215)|
||Increase in creditors|5,861|1,872|
||**Cash generated from/(absorbed by) operations**|20,341|(22,340)|
|**16**|**Analysis of changes in net funds**|||
The charitable company had no debt during the year.
- 16 -