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

Page
Reference and administrative details ofthe Charity, its Trustees and advisers
Trustees' report 2-4
Independent
examiner's
report
Statement offinancial activities
Balance sheet
Notes tothe financial statements 8-19
Trustees Stephen Corner, Chair
Carolyn Daniels
Aiden Patrick Mahoney
Charity registered
number 1036041
Principal office 171-173High Street
Epping
Essex
CM16 4BL
Accountants Kreston Reeves LLP
Chartered
Accountants
2nd Floor
168Shoreditch High Street
London
E1 SRA
Bankers Barclays Bank pic
737Barking Road
London
E139PL
Founding Patron HRH The Duchess ofKent
Founders Barry Daniels
Carmen
Daniels

Unrestricted Total Total
funds funds funds
2022 2022 2021
Note 5
Income from:
Donations
and
legacies 2 20,278 20,278 27,955
Other trading
activities
3 40
Investments 4 53,147 53,147 52,036
Total income 73,425 73,425 80,031
Expenditure
on:
Raising funds 5 676 676 251
Charitable
activities
6 119,104 119,104 99,506
Total expenditure 119,780 119,780 99,757
Net movement in funds (46,355) (46,355) (19,726)
Reconciliation offunds:
Total funds brought forward 2,305,401 2,305,401 2,325,127
Net movement in funds (46,355) (46,355) (19,726)
Total funds carried forward 2,259,046 2,259,046 2,305,401

Unrestricted Total Total
funds funds funds
2022 2022 2021
E E E
Donations 9,028 9,028 27,955
Legacies 11,250 11,250
20,278 20,278 27,955
Total 2021 27,955 27,955

Unrestricted Total Total
funds funds funds
2022 2022 2021
E E
Fundraising events 40
Total 2021 40 40

Unrestricted Total Total
funds funds funds
2022 2022 2021
E E E
Rental income 53,116 53,116 51,692
Bank interest received 31 31 344
53,147 53,147 52,036
Total 2021 52,036 52,036

Unrestricted Total Total
funds funds funds
2022 2022 2021
6 6 E
Raising funds 676 676 251
Total 2021 251 251

Unrestricted
funds Total Total
2022 2022 2021
6 6 6
Provision ofaccommodation 119,104 119,104 99,506
Total 2021 99,506 99,506

Activities
undertaken Support Total Total
directly costs funds funds
2022 2022 2022 2021
6 6 6 6
Provision of accommodation 82,202 36,902 119,104 99,506
Total 2021 64,300 35,206 99,506

Provision of Total Total
accommodation funds funds
2022 2022 2021
E 6
Depreciation 34,899 34,899 34,929
Provision ofaccomodation 47,303 47,303 29,371
62,202 82,202 64,300
Total 2021 64,300 64,300
Analysis ofsupport costs
Provision of Total Total
accomodation funds funds
2022 2022 2021
6 6 6
Staff costs 23,506 23,506 23,272
Insurance 2,243 2,243 706
Telephone and fax 449 449 529
Sundry (68) (68) 16
Bank charges 32 32 171
Printing
and stationery
91
Postage and carriage 14
Repairs and maintenance 27
Accounting fees 5,000 5,000 5,000
Legal expenses 400
Governance costs 5,740 5,740 4,980
36,902 36,902 35,206
Total 2021 35,206 35,206

2022 2021
E
Fees payable to the Charity's independent examiner for the independent
examination ofthe Charity's annual accounts 5,740 4,980

Staff costs
2022f 2021
F
Wages and salaries 23,003 22,775
Contribution to defined contribution pension schemes 503 497
23,506 23,272
2022 2021
No. No.

Freehold Fixtures and
property
f
fittmgs Total
6
Cost or valuation
At 1 April 2021 1,745,150 22,556 1,767,706
At 31 March 2022 1,745,150 22,556 1,767,706
Depreciation
At 1 April 2021 463,856 22,478 486,334
Charge for the year 34,903 26 34,929
At 31 March 2022 498,759 22,504 521,263
Net book value
At 31 March 2022 1,246,391 52 1,246,443
At 31 March 2021 1,281,294 78 1,281,372
12. Investment property
Freehold
investment
property
5
Valuation
At 1 April 2021 709,575
At 31 March 2022 709,575

2022 2021
E.
Due within one year
Other debtors 10
Prepayments and accrued income 1,358 4,711
1,368 4,711

2022 2021
E F
Other taxation and social security 790 388
Pension payable 98 97
Other creditors 5,636 5,184
6,524 5,869

Statement of funds - current year
Balance at
Balance at 1 31 March
April 2021 Income Expenditure 2022
E E E
Unrestricted funds
General Funds 2,305,401 73,425 (119,780) 2,259,046
Statement of funds - prior year
Balance at
Balance at 31 March
1 April 2020 Income Expenditure 2021
E E E E
Unrestricted funds
General Funds 2,325,127 80,031 (99,757) 2,305,401

Balance at
Balance at 1 31 March
April 2021 Income Expenditure 2022
8 5 8
General funds 2,305,401 73,425 (119,780) 2,259,046

Balance at
Balance at 31 March
1 April 2020
E
Income
f
Expenditure
8
2021
5
General funds 2,325,127 80,031 (99,757) 2,305,401
Analysis of net assets between funds - current ye ar
Unrestricted Total
funds funds
2022f 2022
Tangible fixed assets 1,246,443 1,246,443
Investment property 709,575 709,575
Current assets 309,552 309,552
Creditors due within one year (6,524) (6,524)
Total 2,259,046 2,259,046

Analysis ofnet assets between funds - prior year
Unrestricted Total
funds funds
2021
F
2021f
Tangible fixed assets 1,281,372 1,281,372
Investment property 709,575 709,575
Current assets 320,123 320,123
Creditors due within one year (5,669) (5,669)
Total 2,305,401 2,305,401