| 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 |