-YpohWER Voi¢es Heard • LIVE5 Empowered Annual Report and Financial Statements For the year ended 31 March 2022
| PohWER Annual Report 2021/22 |
Contents | |
|---|---|---|
| Page | No. | |
| Welcome from the Chair | ||
| Welcome from the Chief Executive | ||
| Our Vision, Mission and Values | ||
| What is Advocacy' | 5-6 | |
| Strategic Report | 7-18 | |
| Strategic direction | ||
| Areas offocus | ||
| Impact and achievements | 8-9 | |
| Our services | 10-12 | |
| Equality, Diversity and |
Inclusion | 12-13 |
| Governance, Structure |
and Management | 14-17 |
| Financial Review |
17-18 | |
| Statement ofTrustee Responsibilities | 19 | |
| Independent Auditor's Report to the Members of POhWER |
20-22 | |
| Financial Statements | 23-39 | |
| Statement of Financial | Activities | |
| Balance Sheet | ||
| Cash Flow Statement | 25 | |
| Notes to the Financial | Statements | 26-39 |
| Corporate Information | 40 |
| 5-year Desired Outcome (before | 5-year Desired Outcome (before | 5-year Desired Outcome (before | 2021-2022 Achievement | ||
|---|---|---|---|---|---|
| 20251 | |||||
| Beneficiary reach trebles to | Supported 520,357people who faced extensive challenges in securing |
||||
| support people not supported |
by | their rights and entitlements within public services and provided in-person |
|||
| advocacy today | advocacy support to 148,203 people. | ||||
| Supported 372,154people through our Help Hub information and support |
|||||
| line. | |||||
| Service users have an | Feedback from our beneficiaries using our services has been broadly |
positive | |||
| independent voice and are |
more | with 87SSrating our services 5 out of5. | |||
| empowered through POhWER's |
|||||
| intervention | We conducted a review this year ofour beneficiaries to understand |
their | |||
| Achieve &85%positive client | circumstances and lived experiences in more detail. This review has |
informed | |||
| quality outcomes every year | activity and new forums supporting our co-production, |
||||
| Through our local services we regularly canvas views on the suitability, |
quality | ||||
| and completeness ofour services to ensure we continue to deliver value to |
|||||
| the people we serve. | |||||
| Embed structured co-production |
We continued to capture data to understand unmet needs ofour |
||||
| in service design and continuous | beneficiaries, and for the first time this year we tracked and analysed |
these | |||
| development | unmet needs to understand where our beneficiaries were 'falling between |
||||
| the cracks' ofpublic services. | |||||
| Aspirations and unmet needs |
are | ||||
| better understood and embedded |
We plan to study this analysis to co-produce new innovative pilots, non- |
||||
| in future service design and | statutory models ofadvocacy and information 8 advice to inform future |
||||
| development | service design. | ||||
| Increased frequency ofthe service user panel meetings and detailed |
design | ||||
| pathway for lived experience panels to be launched in 2022-2023. |
|||||
| British society becomes more | We focused on awareness raising, relationship building, educational |
and | |||
| inclusive and accepting and |
informative public speaking, digital information content development |
||||
| institutions value and understand |
including 5new podcasts and 10new informatiorial videos and also |
launched | |||
| the importance of equal |
new self-advocacy tools on our website to help influence the attitudes | ofthe | |||
| treatment and access |
British public. | ||||
| We published our first Human Rights Attitudes &Opinions survey. |
|||||
| Across the UK, we delivered Rights Strengthening Awareness Raising |
sessions | ||||
| in-person and digitally promoted education ofthe general public on |
equality, | ||||
| rights and entitlements in public services to promote self-advocacy. |
|||||
| The support and investment |
in | Detailed under the 'People' section on pages 15and 16. | |||
| our staff | |||||
| To develop and implement | six | These are listed on page 11 under Service Innovation. . | |||
| new models ofnon-statutory | |||||
| advocacy | |||||
| Secure new diversified income |
Continued expansion ofpartnership working with 40+ civil society |
||||
| through fundraising, corporate |
organisations; this is an increase on the prior year. |
||||
| partnerships and civil society |
Diversification ofincome through launch ofdigital fundraising channels. |
||||
| partnerships | |||||
| Raise beneficiary reach and |
We held peer advocacy groups to help people to share perspectives | and | |||
| awareness of POhWER through |
empower them with information. | ||||
| face-to-face social media and | |||||
| digital information resources |
Continued to restructure our digital offering and expanded our social |
media | |||
| and information assets found on our website. Expanded our podcast |
series | ||||
| to include POhWER's 25th anniversary heritage celebration. |
| 5-year | Desired | Desired | Desired | Outcome (before | Outcome (before | Outcome (before | 2021-2022 Achievement |
|---|---|---|---|---|---|---|---|
| 2025) | |||||||
| Campaign | for proposed | changes | Our aim isto change laws and to uphold laws important to our beneficiaries |
||||
| to key legislation, | influence | enabling them to live as equal people through evidence led submissions |
|||||
| public attitudes | and develop | our | to powerful people and institutions, ministerial engagement, external |
||||
| national | parliamentary/policy | awareness raising and through telling the stories ofour beneficiaries |
|||||
| making | relationships | circumstances. | |||||
| Laws and | human | rights | are | During 2021-2022 we submitted nine written evidence submissions to |
|||
| upheld | and | new | protections | Parliament, managed campaigns against the use of blanket DNARs, provided |
|||
| developed, | input into Mental Health Act Reform, Liberty Protection Safeguards and |
||||||
| Human Rights Act Review. |
|||||||
| We raised awareness ofthe detrimental impacts ofthe proposed Bill of |
|||||||
| Rights, Voter ID and inequalities within healthcare and social care for |
|||||||
| marginalised groups. Our case work and research on break on applications |
|||||||
| of blanket DNACPRs and human rights breaches for over 800cases was cited |
|||||||
| by several notable organisations. | |||||||
| We supported long overdue reform ofthe Mental Health Act, informed |
|||||||
| proposals into social care, and contributed to impact reviews ofCOVID-19 |
|||||||
| pandemic. | |||||||
| Our advocacy work continued to create precedent through case law in the |
|||||||
| Court of Protection. | |||||||
| Through our public engagement we used our position within media channels and civil society to promote support for human rights in everyday British |
|||||||
| life, educate the general public on inequalities and unfair treatment for our |
|||||||
| beneficiaries. | |||||||
| We deepened relationships with key policy-making units within the British |
|||||||
| Institute of Human Rights, Equality 8 Human Rights Commission and |
|||||||
| the Care Quality Commission. Our work was cited by several academic |
|||||||
| institutions, public authorities, regulators and rights organisations. |
|||||||
| Champion | local | engagement | and | POhWER continues to strive to deliver social value in the areas in which |
|||
| deliver | social value within the | we work, helping to build resilient communities. Among many other |
|||||
| communities we |
serve | commitments this year we have: |
|||||
| The support our staff is |
and investment in detailed under the |
~ run community engagement and improvement progra mmes and groups introduced a strategy and plan to reduce our carbon footprint |
|||||
| 'People' | section on page | 15. | ~ raised E684,372through new funding to help us to expand our services |
||||
| to address unmet needs. | |||||||
| We launched the first phase ofour grant fund in memory ofArthur Bate, |
|||||||
| to create a helpful intervention for new trustee support, campaigning, |
|||||||
| community advocacy and/or peer groups. We made three awards in our first |
|||||||
| grant phase to Disability Snowsport UK, Striving for Unity and Basingstoke |
|||||||
| and District Disability Forum. |
|||||||
| In Hertfordshire, we supported local people living in crisis with basic needs |
|||||||
| including food parcels, white goods and fuel vouchers through HertsHelp |
|||||||
| and HCNS partnerships. Our Shout About It events brought together local |
|||||||
| organisations working to improve lives and empower people living in |
|||||||
| Hertfordshire. | |||||||
| In Birmingham, we supported Commonwealth Games accessibility planning |
|||||||
| and helped to fund local innovation projects via the Neighbourhood Network |
|||||||
| Grant Scheme. | |||||||
| In Nottingham, we delivered women's self-advocacy workshops, COVID-19 |
|||||||
| pandemic check-ins and partnered with local charities to deliver information |
|||||||
| and awareness raising sessions. |
| Data Measure | 2020-2021 | 2021-2022 | %Change |
|---|---|---|---|
| Number ofnew people supported by 1:1advocacy support |
64,312 | 66,875 | 3.99% |
| Number ofexisting people | |||
| supported by 1:1advocacy |
18,268 | 81,328 | 345.19% |
| suppoi t | |||
| Total number of people supported by 1 1I advocacy cases |
82,580 | 148,203 | 79.5% |
| Data | Measure | 2020-2021 | 2021-2022 | %Change |
|---|---|---|---|---|
| Total calls, |
number ofcontacts (phone emails, video conferences) |
340,619 | 372,154 | 9.3'i/0 |
| Data Measure | 2020-2021 | 2021-2022 | %Change | |
|---|---|---|---|---|
| Number ofwebpage | views | 426,854 | 439,440 | 2.9% |
| Number ofself-help | and information | |||
| resources downloaded from our |
35,072 | 35,594 | 1.5% | |
| website |
| Risk Man | agement | agement | agement | |||||
|---|---|---|---|---|---|---|---|---|
| The Trustees | have a responsibility | for ensuring that the Charity maintains a comprehensive |
risk | |||||
| management Finance, Audit |
system and that appropriate actions are taken to manage and mitigate risks. The and Risk Committee monitors and reviews these reports and reports to the Board on |
|||||||
| their effectiveness. | ||||||||
| The principal | risks identified | through | their | likelihood and impact on the Charity are: |
||||
| Risk | Examples ofmitigating actions |
|||||||
| A safeguarding failure results |
Continue to develop and embed best practice throughout | |||||||
| in harm to a | beneficiary or | staff | the Charity | |||||
| member | ~ | Specialist Safeguarding Resource in place |
||||||
| ~ | Safeguarding training, reinforcement and education for all |
|||||||
| staff, volunteers and Trustees |
||||||||
| ~ | Safer recruitment implemented |
|||||||
| * | Review and refresh safeguarding monitoring systems |
|||||||
| regularly | ||||||||
| ~ | Refreshed reporting and escalation procedure in place |
|||||||
| Covid-19 adversely affects |
~ | Tight cost control mechanisms in place |
||||||
| commissioners funding at current |
~ | Rigorous retention and tender scoping process in |
place | |||||
| levels orto renew contracts | at | Diversification offunding |
||||||
| viable levels | ||||||||
| The UK government removes |
~ | Campaigning and influencing in the public domain |
through | |||||
| the challenge | and independent | digital, media and social media outlets | ||||||
| scrutiny right |
in the Human | Rights | ~ | Sharing evidence with public bodies such as Parliament, | ||||
| Act or replaces the Human | Rights | CQC and EHRC | ||||||
| Act. | ~ | Responding to Government's consultation paper, |
including | |||||
| evidence ofimpact ofadvocacy in upholding Human Rights |
||||||||
| Engage beneficiaries and general public awareness |
raising | |||||||
| and impacts oflosing rights and entitlements | ||||||||
| Unable to translate strategic |
intent | ~ | Ensure business plans and budget are robust |
|||||
| into operational reality |
Close monitoring ofStrategy 2020-2025 implementation |
|||||||
| Plan | ||||||||
| Continue to strive to improve efficiency and effectiveness |
of | |||||||
| all ofthe Charity's teams and services |
| Mote | Restricted | Unrestricted | Total | Restricted | Unrestricted | Tata | I | |||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2022 | 2022 | 2021 | 2021 | 2021 | |||||||
| 6 | E | 6 | E | E | E | |||||||
| Income from: | ||||||||||||
| Donations &Legacies |
2 | 1,336 | 21,239 | 22,575 | 35,663 | 35,663 | ||||||
| Charitable Activities: |
||||||||||||
| -Contract Income | 3 | 15,190,016 | 15,190,016 | 14,945,770 | 14,945,770 | |||||||
| -Grants | 3 | 703,126 | 703,126 | 562,829 | 562,829 | |||||||
| Investment Income |
4 | 2,100 | 2,100 | 761 | 761 | |||||||
| Other Sources | 16,209 | 16,209 | 79,806 | 79,806 | ||||||||
| Total income | 704,462 | 15,229,564 | 15,934,026 | 562,829 | 15,062,000 | 15,624,829 | ||||||
| Expenditure on: |
||||||||||||
| Cost of raising funds | (84,824) | (84,824) | (7,319) | (7,319) | ||||||||
| Charitable Activities: |
||||||||||||
| -Statutory services | (10,142,934) | ('l0,142,934) | (9,790,267) | (9,790,267) | ||||||||
| -Non Statutory Services | (657,007) | (2,024,213) | (2,681,220) | (577,620) | (2,421,492) | (2,999,112) | ||||||
| -Secure services | (1,406,398) | (1,406,398) | (1,758,182) | (1,758,182) | ||||||||
| -Other services | (4,773) | (4,773) | ||||||||||
| Subtotal —Charitable |
Act | (657,007) | (13,573,545) | (14,230,552) | (577,620) | (13,974,714) | (14,552,334) | |||||
| Total expenditure | (657,007) | (13,658,369) | (14,315,376) | (577,620) | (13,982,033) | (14,559,653) | ||||||
| Restricted | Unrestricted | Total | Restricted | Unrestricted | Total | |||||||
| 2022 | 2022 | 2022 | 2021 | 2021 | 2021 | |||||||
| f. | E | E | E | E | E | |||||||
| Net income/(expense) | 7 | 47,455 | 1,571,195 | 1,618,650 | (14,791) | 1,079,967 | 1,065,176 | |||||
| Transfers between |
funds | (1,388) | 1,388 | |||||||||
| Net movement between |
funds | 46,067 | 1,572,583 | 1,618,650 | (14,791) | 1,079,967 | 1,065,176 | |||||
| Reconciliation of Funds | ||||||||||||
| Total funds brought | forward | 12,384 | 2,443,431 | 2,455,8'I 5 | 27,175 | 1,363,464 | 1,390,639 | |||||
| Total funds carried | forward | 15 | 58,451 | 4,016,014 | 4,074,465 | 12,384 | 2,443,431 | 2,455,815 |
| Forthe year en | ded 31 March 202 | 2 | ||
|---|---|---|---|---|
| Note | Total | Total | ||
| 2022 | 2021 | |||
| 6 | ||||
| Fixed assets | ||||
| Intangible fixed assets |
10 | 1,605 | 4,815 | |
| Tangible fixed assets | 11 | 236,304 | 165,094 | |
| 237,909 | 169,909 | |||
| Current assets | ||||
| Debtors | 12 | 1,554,898 | 1,693,160 | |
| Cash at bank and in | hand | 3,568,242 | 2,324,212 | |
| 5,123,140 | 4,017,372 | |||
| Current liabilities |
||||
| Creditors: amounts | due within one year | 13 | (1,286,584) | (1,731,466) |
| Net current assets | 3,836,556 | 2,285,906 | ||
| Total assets less current liabilities | 4,074,465 | 2,455,815 | ||
| Net assets | 4,074,465 | 2,455,815 | ||
| Restricted funds | 58,451 | 12,384 | ||
| Unrestricted funds |
||||
| Designated funds |
15 | 48,996 | 58,696 | |
| Fixed asset funds | 15 | 237,909 | 169,909 | |
| General funds | 15 | 3,729,109 | 2,214,826 | |
| Total funds | 4,074,465 | 2,455,815 |
For the year ended 3 |
1 March | 2622 | |||
|---|---|---|---|---|---|
| Total | Total | ||||
| 2022 | 2021 | ||||
| Cash flow from operating | activities | A | |||
| Net cash provided by/(used |
in) operating | activities | 1,421,901 | 1,870,684 | |
| Cash flows from investing | activities | ||||
| Purchase oftangible and intangible fixed assets |
(177,871) | (123,985) | |||
| Change in cash and cash |
equivalents | in the year | 1,244,030 | 1,746,699 | |
| Cash and cash equivalents | at 1 April 2021 | 2,324,212 | 577,513 | ||
| Cash and cash equivalents | at 31 March 2022 | B | 3,568,242 | 2,324,212 |
| For the year ended 31 Ma | rch 2022 | rch 2022 | |||||
|---|---|---|---|---|---|---|---|
| A. Reconciliation ofnet income |
(expenditure) | to | 2022 | 2021 | |||
| net cash provided by operating |
activities | E | |||||
| Net income (expenditure) | 1,618,650 | 1,065,176 | |||||
| (as per the statement offinancial activities) |
|||||||
| Adjustments for: |
|||||||
| Depreciation charge |
106,150 | 74,957 | |||||
| Amortisation charge |
3,210 | 18,419 | |||||
| Loss on disposal ofassets | 511 | ||||||
| (Increase) decrease in debtors |
138,262 | 300,546 | |||||
| Increase (decrease) in creditors |
(444,882) | 411,586 | |||||
| Net cash provided by/(used in) operating |
activities | 1,421,901 | 1,870,684 | ||||
| B.Analysis ofcash and cash equivalents | |||||||
| Cash in hand | 535 | 436 | |||||
| Cash at bank | 807,367 | 212,407 | |||||
| Cash on instant access deposit accounts | 1,756,616 | 2,055,540 | |||||
| Cash in notice accounts | 1,000,000 | ||||||
| Cash held in supplier client accounts |
3,724 | 55,829 | |||||
| Total cash and cash e uivalents | 3,568,242 | 2,324,212 | |||||
| B.Analysis ofmovement in net |
funds | 2021f | Movement E |
2022f | |||
| Cashin hand |
436 | 99 | 535 | ||||
| Cash at bank | 212,407 | 594,960 | 807,367 | ||||
| Cash on instant access deposit accounts | 2,055,540 | (298,924) | 1,756,616 | ||||
| Cash in notice accounts | 1,000,000 | 1,000,000 | |||||
| Cash held in supplier client accounts |
55,829 | (52,1 | 05) | 3,724 | |||
| Total cash and cash equivalents | 2,324,212 | 1,244,030 | 3,568,242 |
| 2.Inco | me from | Donations | |||
|---|---|---|---|---|---|
| 2022 | 2022 | 2022 | 2021 | ||
| Restrictedf | Unrestrictedf | Totalf | Unrestrictedf | ||
| Donations | and gifts | 1,336 | 9,196 | 10,532 | 12,230 |
| Legacies | 500 | ||||
| Donations | in kind | 12,043 | 12,043 | 22,933 | |
| Total | 1,336 | 21,239 | 22,575 | 35,663 |
| 3.Income from Chari | table Activi |
ties | ||
|---|---|---|---|---|
| 2022 | 2022 | 2022 | 2021 | |
| Restrictedf | Unrestrictedf | Totalf | Total E |
|
| Statutory Services | 10,682,159 | 10,682,159 | 10,708,954 | |
| Non Statutory Services | 703,126 | 2,611,923 | 3,315,049 | 2,853,127 |
| Secure 8 Complex Services | 1,895,934 | 1,895,934 | 1,923,823 | |
| Other | 22,695 | |||
| Total | 703,126 | 15,190,016 | 15,893,142 | 15,580,599 |
| 4.In | vestm | ent Income |
||
|---|---|---|---|---|
| 2022 | 2021 | |||
| Unrestrictedf | Unrestricted E |
|||
| Bank | Interest | Receivable | 2,100 | 761 |
| 5.Income from | Other Sourc | es | |
|---|---|---|---|
| 2022 | 2021 | ||
| Unrestrictedf | Unrestricted E |
||
| Other fees 8 recharged | services | 11,607 | 25,129 |
| CJRS grants | 4,602 | 54,677 | |
| Total | 16,209 | 79,806 |
| Current year: | 2022 Statutory |
2022 Non |
2022 Secure |
2022 Other |
2022 Totai |
|
|---|---|---|---|---|---|---|
| services | Statutory | services | services | |||
| servicesf | ||||||
| Direct operating | 9,158,300 | 2,375,653 | 1,231,639 | 12,765,592 | ||
| cos'ts | ||||||
| Support costs | ||||||
| Management | and | 294,805 | 91,488 | 52,324 | 438,617 | |
| Administration | ||||||
| Human | 250,808 | 77,835 | 44,515 | 373,158 | ||
| Resources | ||||||
| Business | 178,282 | 55,327 | 31,643 | 265,252 | ||
| Development | ||||||
| Finance | 163,755 | 50,819 | 29,064 | 243,638 | ||
| IT | 62,159 | 19,291 | 11,032 | 92,482 | ||
| Governance | 34,825 | 10,807 | 6,181 | 51,813 | ||
| 984,634 | 305,567 | 174,759 | 1,464,960 | |||
| Total Costs | 10,142,934 | 2,681,220 | 1,406,398 | 14,230,552 | ||
| Prior Year | 2021 | 2021 | 2021 | 2021 | 2021 | |
| Comparison: | Statutory | Non Statutory | Secure | Other services | Total | |
| services | services 6 |
servicesf | f | |||
| Direct operating | 8,878,757 | 2,756,264 | 1,594,432 | 2,842 | 13,232,295 | |
| costs | ||||||
| Support costs | ||||||
| Management | and | 304,105 | 81,020 | 54,632 | 644 | 440,40'I |
| Administration | ||||||
| Human Resources |
192,132 | 51,189 | 34,516 | 406 | 278,243 | |
| Business | 158,267 | 42,166 | 28,432 | 336 | 229,201 | |
| Development | ||||||
| Finance | 158,556 | 42,243 | 28,484 | 337 | 229,620 | |
| IT | 66,656 | 17,759 | 11,974 | 141 | 96,530 | |
| Governance | 31,794 | 8,471 | 5,712 | 67 | 46,044 | |
| 911,510 | 242,848 | 163,750 | 1,931 | 1,320,039 | ||
| Total Costs | 9,790,267 | 2,999,112 | 1,758,182 | 4,773 | 14,552,334 |
| 2022f | 2021 f |
|
|---|---|---|
| Depreciation and amortisation |
109,361 | 93,376 |
| Operating lease rentals |
125,570 | 126,728 |
| Audi tor's remuneration | ||
| -Audit provision for current year | 22,530 | 22,260 |
| Trustees' remuneration | ||
| Trustees' reimbursed expenses |
312 | 1,702 |
| 8.Staff Costs and Remuneration | ofKey Management | Personnel |
| Staff costs were as follows: | ||
| 2022f | 2021f | |
| Salaries and wages | 9,392,015 | 9,316,907 |
| Redundancy payments |
10,455 | 39,554 |
| (including payments in lieu of notice) |
||
| Social security costs | 790,242 | 771,828 |
| Pension contributions | 251,994 | 253,766 |
| Total Staff Costs | 10,444,706 | 10,382,055 |
| 60,000was as follows: | |
|---|---|
| 2022 | 2021 |
| Number | Number |
| 2022 | 2021 | ||||
|---|---|---|---|---|---|
| Number | Number | ||||
| Charitable | activities | 407 | 381 | ||
| Management, | support | services | 25 | 22 | |
| and administration | |||||
| Total | 432 | 403 |
| 10.Intangibl | e Fixed Assets |
|
|---|---|---|
| Bespoke Software | ||
| E | ||
| Cost or valuation | ||
| At the start ofthe | year | 202,273 |
| Additions in the year |
||
| Disposals in the year |
40,196 | |
| At the end ofthe | year | 162,077 |
| Depreciation | ||
| At the start ofthe | year | (197,458) |
| Charge for the year | (3,210) | |
| Disposals in the |
ear | (40,196) |
| At the end ofthe | year | (160,472) |
| Net book value | ||
| At the end ofthe | year | 1,605 |
| At the start ofthe | year | 4,815 |
| POhWER Annual Report 202 11.Tangible Fixed |
1/22 Assets |
|||
|---|---|---|---|---|
| Office | Fixtures and | Computer | ||
| Equipment | Fittings | Equipment | Total | |
| E | E | E | f. | |
| Cost or valuation | ||||
| At the start ofthe year | 77,886 | 25,062 | 503,751 | 606,699 |
| Additions in the year |
177,871 | 177,871 | ||
| Disposals in the year |
(191,000) | (191,000) | ||
| At the end ofthe year | 77,886 | 25,062 | 490,622 | 593,570 |
| Depreciation | ||||
| At the start ofthe year | (64,964) | (20,267) | (356,374) | (441,605) |
| Charge for the year | (5,538) | (1,129) | (99,484) | (106,151) |
| Disposals in the year |
190,490 | 190,490 | ||
| At the end ofthe year | (70,502) | (21,396) | (265,368) | (357,266) |
| Net book value | ||||
| At the end ofthe year | 7,384 | 3,666 | 225,254 | 236,304 |
| At the start ofthe year | 12,922 | 4,795 | 147,377 | 165,094 |
| 12.Debtors | ||||
| 2022 | 2021 | |||
| E | ||||
| Trade debtors | 1,300,640 | 1,496,778 | ||
| Accrued income | 70,954 | 74,313 | ||
| Prepayments | 165,270 | 96,923 | ||
| Other debtors | 18,034 | 25,146 | ||
| Total Debtors | 1,554,898 | 1,693,160 |
| 13.Creditors: Amounts Due |
Within One Year | |
|---|---|---|
| 2022 | 2021 | |
| E | ||
| Trade creditors | 228,171 | 259,767 |
| Taxation and social security | 196,865 | 189,835 |
| Accrued expenses | 229,731 | 191,502 |
| Other creditors | 58,637 | 62,276 |
| Deferred income | 573,180 | 1,028,086 |
| Tota I Creditors | 1,286,584 | 1,731,466 |
| E | ||||||
|---|---|---|---|---|---|---|
| Deferred income brought forward | 1,028,086 | |||||
| Deferred income released | during | the year | (1,028,086) | |||
| Income deferred during the year |
573,180 | |||||
| Deferred income carried forward | 573,180 | |||||
| 14.Movement in Restricted |
Funds | |||||
| Start ofyear |
Income | Expenditure | Transfers between |
End ofyear 31.03.2022 |
||
| 01.04.2021 | funds | |||||
| E | ||||||
| Restricted funds | ||||||
| - Birmingham NNS |
103 | 350,916 | (310,350) | (695) | 39,974 | |
| - Herts Community | 181,297 | (180,370) | (927) | |||
| Navigator Service |
||||||
| —Oxfordshire Community |
12,281 | (131) | 12,151 | |||
| Advocacy | ||||||
| - Nottingham Peer |
986 | (986) | ||||
| Advocacy | ||||||
| - Hertfordshire Members |
350 | (350) | ||||
| Event | ||||||
| - Family Action Birmingham | 18,338 | (18,338) | ||||
| Household Support |
||||||
| - East Herts District Council | 1,000 | (1,000) | ||||
| Hub Training | ||||||
| —Herts Help at Home— | 750 | (750) | ||||
| Emergency Grant |
||||||
| - Nottinghamshire Mental |
78,907 | (78,907) | ||||
| Health Discarge | ||||||
| - Leicester Health Surveys | 298 | (298) | ||||
| - Birmingham Covid |
3,897 | (3,897) | ||||
| Support | ||||||
| - Islington Covid Support |
1,477 | (1,427) | (50) | |||
| - Bedford Infection Control | 6,000 | (6,000) | ||||
| - Barnet Infection Control | 6,300 | (6,300) | ||||
| - Hertfordshire Suicide |
3,000 | (3,000) | ||||
| Prevention Podcast |
||||||
| - Bedfordshire Infection |
28,400 | (28,400) | ||||
| Control | ||||||
| -Allen 8 Overy |
8,000 | (1,674) | 6,326 | |||
| -Bedford Covid Support | 6,000 | (6,000) | ||||
| - Kickstart | 8,546 | (8,829) | 284 | |||
| Total Funds | 12,384 | 704,462 | (657,007) | (1,388) | 58,451 |
| Start ofyear 01.04.2021 |
Income | Expenditure | Transfers between |
End ofyear 31.03.2022 |
|||
|---|---|---|---|---|---|---|---|
| funds | |||||||
| E | |||||||
| Unrestricted | funds | ||||||
| - General fund | 2,214,826 | 15,229,563 | (13,655,169) | (60,111) | 3,729,109 | ||
| Designated | funds | ||||||
| -Arthur Bate |
fund | 39,730 | (3,200) | 36,530 | |||
| - PR fund | |||||||
| -Staff training | 6,500 | (6,500) | |||||
| -Technology | |||||||
| development | fund | ||||||
| - Community | fund | 12,466 | 12,466 | ||||
| - Fixed assets | fund | 169,909 | 68,000 | 237,909 | |||
| Total Funds | 2,443,431 | 15,229,563 | (13,658,369) | 1,389 | 4,016,014 | ||
| Prior Year Comparison | |||||||
| Start ofyear 01.04.2020 |
Income | Expenditure | Transfers between |
End ofyear 31.03.2021 |
|||
| funds | |||||||
| Unrestricted | funds | ||||||
| -General fund | 1,091,094 | 15,049,534 | (13,895,193) | (30,609) | 2,214,826 | ||
| Designated | funds | ||||||
| -Arthur Bate | fund | 39,730 | 39,730 | ||||
| -PR fund | 5,000 | (5,000) | |||||
| -Staff training | 17,500 | (11,000) | 6,500 | ||||
| development | fund | ||||||
| -Technology | 70,840 | (70,840) | |||||
| development | fund | ||||||
| -Community | fund | 12,466 | 12,466 | ||||
| Fixed assets | fund | 139,300 | 30,609 | 169,909 | |||
| Total Funds | 1,363,464 | 15,062,000 | (13,982,033) | 2,443,431 | |||
| 37 |
| o the peri | ods in which the leases |
expire:- | |
|---|---|---|---|
| 2022 | 2021 | ||
| Land 8 Buildings | Land 8 Buildings | ||
| E | |||
| Less than | 1 year | 110,510 | 126,199 |
| 2-5 years | 224,345 | 202,725 | |
| Total | 334,855 | 328,924 |