OpenCharities

This text was generated using OCR and may contain errors. Check the original PDF to see the document submitted to the regulator.

2022-03-31-accounts

Trustees Mrs LOnyett
Mrs H Aldis
Mr RAustin
Mrs K Smith (Appointed 26 January 2022)
Secretary Mrs S Littlewood
Charity number 1019018
Company
number
02773453
Principal address Unit
1 Manaton
Court
Matford Business Park
Exeter
Devon
EX28PF
Registered office Unit 1 Manaton Court
Matford Business Park
Exeter
Devon
EX28PF
Independent examiner JLCoombs
MA
(Cantab) FCA
Simpkins
Edwards
LLP
Michael House
Castle Street
Exeter
Devon
United
Kingdom
EX4 3LQ
Bankers National
Westminster
Bank pic
Exeter Branch
59 High Street
Exeter
Devon
EX4 3DL

Page
Trustees'
report
1-5
Independent
examiner's
report
Statement
offinancial
activities
Balance sheet 8-9
Notes to the financial statements 10-24

Unrestricted Restricted Total Unrestricted Restricted Total
funds funds funds funds
2022 2022 2021 2021 2021
Notes f.
Income from:
Donations
and
legacies 131,591 125,000 256,591 84,533 84,533
Charitable
activities
191,772 309,969 501,741 213,117 96,943 310,060
Investments 8,027 8,027 8,347 8,347
Total income 331,390 434,969 766,359 305,997 96,943 402,940
Ex enditure on:
Raising funds 5,610 5,610 5,002 5,002
Charitable
activities
341,323 128,242 469,565 282,762 112,181 394,943
Other 22,409 22,409 14,663 14,663
Total expenditure 369,342 128,242 497,584 302,427 112,181 414,608
Net gains/(losses) on
investments 12 6,257 6,257 62,180 62,180
Net movement in funds (31,695) 306,727 275,032 65,750 (15,238) 50,512
Fund balances at 1 April 2021 530,171 108,507 638,678 464,421 123,745 588,166
Fund balances at 31 March
2022 498,476 415,234 913,710 530,171 108,507 638,678

2022 2021
Notes
Fixed assets
Tangible assets 13 8,980 6,216
Investment properties 14 125,000
Investments 16 349,490 348,446
483,470 354,662
Current assets
Debtors 17 101,677 41,747
Cash at bank and in hand 356,682 271,781
458,359 313,528
Creditors: amounts falling due within
one year 18 (28,119) (29,512)
Net current assets 430,240 284,016
Total assets less current liabilities 913,710 638,678
Income funds
Restricted funds 19 415,234 108,507
Unrestricted funds
Designated funds 20 125,000 200,000
General unrestricted funds 373,476 330,171
498,476 530,171
913,710 638,678

Core Enabling Advice and Active in Later Advice and Active in Later Total Total
Wellbeing Life 2022 2021
2022 2022 2022 2022
Grants for specific
purposes 55,468 269,778 24,342 349,588 210,629
Contract Income 903 19,186 20,089 2,206
Home help 113,395 113,395 64,953
Fundraising 113
Training
Delivery
1,790 1,790
Activities 48 7,643 6,978 14,669 4,702
Other income 1,860 350 2,210 27,457
58,279 113,745 296,607 33,110 501,741 310,060
Analysis
by fund
Unrestricted funds 13,947 113,745 45,987 18,093 191,772 213,117
Restricted funds 44,332 250,620 15,017 309,969 96,943
58,279 113,745 296,607 33,110 501,741 310,060

Core Enabling Advice and Active in Later Advice and Active in Later Total
Wellbeing Life 2021
E
Grants for specific purposes 65,161 6,585 128,447 10,436 210,629
Contract Income 2,206 2,206
Home help 64,953 64,953
Fundraising 113 113
Activities 1,208 2,151 1,343 4,702
Other income 13,953 13,504 27,457
68,688 85,491 144,102 11,779 310,060
Analysis
by fund
Unrestricted funds 68,688 85,491 48,392 10,546 213,117
Restricted funds 95,710 1,233 96,943
68,688 85,491 144,102 11,779 310,060

Unrestricted Unrestricted
funds funds
2022f 2021
Income from listed investments 7,640 6,866
Interest receivable 387 1,481
8,027 8,347
Unrestricted Unrestricted
funds funds
2022 2021
Investment management costs 5,610 5,002
5,610 5,002

Charitable a ctiv ities
Support Home Advice and Active in Total Total
Costs Support Wellbeing Later Life 2022 2021
2022 2022 2022 2022
F F E
Staff costs 85,146 133,613 107,367 52,204 378,330 325,696
Travel 292 99 14,269 2,497 17,157 179
Costs of running activities 6,568 7,586 14,154 9,037
Premises costs 31,911 10 31,921 30,685
Office administration costs 22,328 390 891 1,005 24,614 21,958
Advertising 248 1,218 243 1,709 3,148
Training 110 420 35 565 1,789
Miscellaneous expenditure 1,350
Depreciation 1,115 1,115 1,101
141,150 135,750 129,338 63,327 469,565 394,943
141,150 135,750 129,338 63,327 469,565 394,943
Analysis by fund
Unrestricted funds 122,614 135,750 54,949 28,010 341,323 282,762
Restricted funds 18,536 74,389 35,317 128,242 112,181
141,150 135,750 129,338 63,327 469,565 394,943
For the ye ar en ded 31 March 2021
Support Home Advice and Active
in
Total
Costs
f
Support Wellbeing Later Life 2021
Staff costs 82,818 100,897 98,320 43,661 325,696
Travel 12 47 116 4 179
Costs of running activities 197 4,297 2,080 2,463 9,037
Premises costs 30,685 30,685
Office administration costs 20,901 324 583 150 21,958
Advertising 3,148 3,148
Training 692 280 70 747 1,789
Miscellaneous expenditure 1,319 31 1,350
Depreciation 1,101 1,101
140,873 105,876 101,169 47,025 394,943
140,873 105,876 101,169 47,025 394,943
Analysis by fund
Unrestricted funds 140,873 105,876 5,459 30,554 282,762
Restricted funds 95,710 16,471 112,181
140,873 105,876 101,169 47,025 394,943

Unrestricted Unrestricted
funds funds
2022 2021
Legal and professional 15,412 5,868
Independent Examination and Accountancy 3,480 3,360
Bank Charges 2,221 1,731
Bad Debts 1,296 3,704
22,409 14,663

10 Net movement Net movement in funds 2022 2021
f
Net movement in funds is stated after charging
Depreciation of owned tangible fixed assets 1,115 1,102
Independent Examination 3,420 3,200

The average monthly
number
of employees
during th
e year was:
2022 2021
Number Number
Home helps 25 20
Other staff 14 11
39 31
Employment costs 2022 2021
Wages and salaries 375,766 325,696
375,766 325,696

Unrestricted Unrestricted
funds funds
2022 2021
Revaluation of investments 5,081 53,805
Gain/(loss) on sale of investments 1,176 8,375
6,257 62,180

13 Tangible fixed assets Tangible fixed assets Tangible fixed assets
Fixtures and fittings
Cost
At 1 April 2021 49,869
Additions 3,879
At 31 March 2022 53,748
Depreciation and impairment
At 1 April 2021 43,653
Depreciation charged in the year 1,115
At 31 March 2022 44,768
Carrying
amount
At 31 March 2022 8,980
At 31 March 2021 6,216
14 Investment property
2022
Fair value
At 1 April 2021
Additions
through
external acquisition 125,000
At 31 March 2022 125,000

Listed Other Total
investments investments
f
Cost or valuation
At 1 April 2021 348,445 348,446
Additions 28,924 28,924
Valuation
changes
6,258 6,258
Increase
in investment
dealing bank account 1,978 1,978
Disposals (36,116) (36,116)
At 31 March 2022 349,489 349,490
Carrying
amount
At 31 March 2022 349,489 349,490
At 31 March 2021 348,445 348,446
Other investments comprise: Notes 2022f 2021
Investments
in subsidiaries
25
Debtors
2022 2021
Amounts
falling
due within one year:
Trade debtors 10,065 33,867
Other debtors 1,890
Prepayments
and
accrued income 91,612 5,990
101,677 41,747

Creditors: am ounts
f
alling due within one year
2022 2021
Other taxation and social security 4,729 6,282
Trade creditors 6,451 782
Amounts
owed
to subsidiary undertakings 20
Other creditors 1,844 3,811
Accruals and deferred income 15,095 18,617
28,119 29,512
IV
QI
o
oP
I
O
oP
I
O
Cl I I (Tl
CD
lA
CO
(0
(0
CD
N
O
O
O
(D Cl CO
co
lA N CD (O
Q) Cl
Vl
CL0
0
(0
00 vl
Ol
o
0I
VI
'0
I
'00
x
44 O
O
O
O
O
O
N
co
I Cl
IA
(0
CD
N
O
N
(D ON O
O
O
O
O
(A
'CPN
co
CL
V)
I0
(D2
C00
C
Ql
E
(0)0
(D
E0o
Vm
o
o
4( I QO
Q
N
(0
I Cl
lp
co
CD
N
oO
0
(0
IA
N
Co
lA
N
O
O
O
O
N
O
O
O
(0
Q
O
O
N
O
O
Q)
Vl
C(0
CD
"0
Ill
I
O
0
IO
(T(
O
CII
P
4( Cl
CO
I Cl
IA
co
Cl
C(0
VlC0
(0
0'0
0
(D
'0c
C
Ill
ID
o
~
0
0
Cl
VI
'0
Cl
~
0
e
x
I0
CO
lA
N
IA
P3
OQO
(0
N O
0
IA
pl
(0
T-
O
Q
O
CD
Co
N
T
Q70C(0
(0
'0
(0'0
e
0
(D
E
0
o
NIo
~
0
o
Vl
QI
I
0
O
0
(0
F7
(0
N
T-
O
O
(A
CD
T
(0
O
O
T
O
CD
T
N
(0
CL
X
Q)C
~D 4(
IO (I(
QI Ol
O (I(
0—
lA lA
0&
C
IO (L N
0
0
O (0
UJDzI-Z0
O
CD
C
V)
I
C1.
E0
ClI
'13
C
COI-z '0
Q&
LU O
LU Vl(0
I-
N
OZ
Z
UJTI-0I-
M
LLII-0Z
U
a
Q
LIJ
UJ
0
LI
th
'(0
CD
0I
O
(D
(Y
0)0
OC
I
(0
Cl
Ql
0
Vl0
Q)
E00C
(0
Q)O
2
(0
CO
0)
0
o
E
CD
0D
cm, E
O
&c5
&0=0
Q
LLI 0
C
(0C(0 p
D w
(0
Vl
0
I
(0
0
(0
zmh
O&)
0C
LL
C~
E
Ep
O
0
(0
0C
m
z
(0
(0
o
m
'v)
CD
c
~
D
(0pl
V)
C
8
(0
(0
O
&
+
Ql
CD
&
0
LL
z &
LL
Ocr.
O M
CI R
CL00
U
O
C
Qe
(0
O
L(j
(0
mO
X O
UJ Q

Movement
in funds
Balance at Incoming Balance at Transfers Balance at
1 April 2020 resources 1 April 2021 31 March
202jl
Contingency to ensure that future
essential actvities can continue to be
funded 200,000 200,000 (75,000) 125,000
200,000 200,000 (75,000) 125,000

90 C4
C)
C(4 (O
CV
' CO
4
CO
0
CO
(O
CO CO
'ct
rl'
CO
CO
P)
CO
D
QI
0
I
(h
0
C40 I I I 0
CO
CO
0
0
CA
CO
0
th
Ql
g
N
e wC
(QC»
Ul
CI4
P4
I Q
CI
0
0
0
I Q
0
0
0
0
N
NeO
Q
Ql
0
I
(h
'O
C
II
CI
N
CO
CQ
CO
' CO
CO
CD
C)
IA
(A
0
N
(D
CD
(Q0
C4
C4
(44 0
CO
CD
CO
0
O
O
IA
0
CD
rl
CD
0
0
0
T
CD
Ql
D
I
N
'U
li
C4
C7
CI4
I 0
00
CO
CV
I CV
O
CD
C4
IA
Ne v- C4
'O
N
Ql 'D
C
(Qr»
C4
C4
CO
0
0
CA
0
0
(O
Ul
N
QlO
Q
LLIDzI-z0
'U
Ql
0
th
Ql
IC
N
"0
»
CI4
C40
C4
O
CO
CD
CO
' O
0)
rl
4
C4
N
(O
O
O
O
O
(0 13
z (D
LU o (D
N
Q)
LLj
I-
N
V NaC»
C
(D
(U
Ql CV
Ql C)
Oz Q e
Sl
th
O
(Q
N
z CI thN (h
Q)
LLI (Q (Q
LLIxI-0I-
N
LLII-0z
LLI
0
LL.
eC
0
(h
th
(QC
CI4
(Q
N0)OC
(Q
(C(
O
LL
0 N
Q)
(h
(Q
'CD
C
P(
0
I
C
E
(h
C
N
NN
M
QI
(Q
E
C
(n S
(D
I
CO

Details of the charity's
su
bsidiaries
at 31 M
bsidiaries
at 31 M
arch 2022 are as follows:
Name of undertaking Registered Nature ofbusiness Class of %Held
office shares held Direct Indirect
Age UK Devon (Trading) Ltd England 8 Wales Dormant Ordinary 100.00