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
Trustees'
report
1-4
Independent
examiner's
report
Statement offinancial activities
Balance sheet
Statement
ofcash flows
Notes to the financial statements 9-22

Trustees Ms Sarah Blunden - Chair appointed Chair 30/03/22
Mr Benedict Keane - Chair resigned 30/03/22
Mr David Butler - Vice-Chair and Hon Treasurer appointed Vice-Chair 30/03/22
Ms Vanessa
Morton - Vice-Chair
resigned 26/01/22
Mr John Ceybird resigned 30/04/21
Mr Christopher
Cordingly
Ms Sally Davenport
Ms Rachel Higgs appointed 26/01/22
Ms Naomi Newell appointed 29/09/21
Mr Michael Pendred ended 09/08/2022
Mr Paul Steward
Mr Robert Tiffin
Ms Aqmar Zakaria appointed 30/03/22
Secretary Mr David Butler
Charity number 1069066
Company number 03524607
Registered office 14 Prince ofWales Road
Norwich
Norfolk
NR1 1LB
Independent Examiner Aston Shaw Limited
Chartered Certified Accountants
The Union Building, 51-59Rose Lane
Norwich
Norfolk
England
NR1 tBY
Bankers Lloyds Bank pic
Gentleman's
Walk
Norwich
Norfolk
NR2 1LZ

Unrestricted Restricted Total Unrestricted Restricted Total
funds funds funds funds
Notes 2022
6
2022f 2022 2021
6
2021
6
2021
6
Income from:
Donations
and
legacies 101,149 788,708 889,857 165,772 642,450 808,222
Charitable
activities
48 48 1,233 1,233
Investments 68 68 105 105
Total income 101,265 788,708 889,973 167,110 642,450 809,560
E~dit
Raising funds 6 13,195 20 13,215 8,523 75 8,598
Charitable
activities
7 134,136 689,230 823,366 99,060 592,185 691,245
Total expenditure 147,331 689,250 836,581 107,583 592,260 699,843
Gross transfers between
funds (685) 685
Net movement in funds (46,066) 99,458 53,392 58,842 50,875 109,717
Fund balances at 1 April 2021 243,513 56,204 299,717 184,671 5,329 190,000
Fund balances at 31 March
2022 197,447 155,662 353,109 243,513 56,204 299,717

2022 2021
Notes 6 6
Fixed assets
Tangible assets 10 47,227 38,616
Current assets
Debtors 55,632 68,636
Cash at bank and in hand 402,775 398,945
458,407 467,581
Creditors: amounts falling due within
one year 12 (152,525) (206,480)
Net current assets 305,882 261,101
Total assets less current liabilities 353,109 299,717
Income funds
Restricted
funds
15 155,662 56,204
Unrestricted
funds
197,447 243,513
353,109 299,717

2022 2021
Notes 6 6
Cash flows from operating activities
Cash generated from operations 19 34,749 181,287
Investing activities
Purchase of tangible
fixed assets
(30,987) (50,208)
Investment income received 68 105
Net cash used in investing activities (30,919) (50,103)
Net cash used in financing activities
Net increase
in
cash and cash equivalents 3,830 131,184
Cash and cash equivalents at beginning ofyear 398,945 267,761
Cash and cash equivalents at end of year 402,775 398,945

Unrestricted Restricted Total Unrestricted Restricted Total
funds funds funds funds
2022f 2022
6
2022 2021f 2021
6
2021f
Donations
and gifts
11,139 5,800 16,939 4,696 2,972 7,668
Grants - government 5,000 446,633 451,633 5,000 274,757 279,757
Grants
—other
85,010 336,275 421,285 156,076 364,721 520,797
101,149 788,708 889,857 165,772 642,450 808,222
Grants receivable for
core activities
Norfolk County
Council
151,329 151,329 58,074 58,074
Money Advice and
Pensions Service 90,603 90,603 67,930 67,930
Home Office 84,650 84,650 34,546 34,546
Community
Justice Fund
24,010 45,990 70,000
Access to Justice
Foundation 68,158 68,158 82,475 82,475
Public Health - Suicide
Prevention 62,942 62,942 19,610 19,610
Norwich
Consolidated
Charities 45,000 9,460 54,460 70,000 70,000
University
of East Anglia
50,000 50,000 50,000 50,000
Norwich
City Council-
Consortium 46,360 46,360 46,360 46,360
The Legal Education
Foundation 39,985 39,985 39,712 39,712
Tudor Trust 32,000 32,000 30,000 30,000
Norfolk Community
Foundation 22,048 22,048 42,420 42,420
The Children's
Society
20,004 20,004 16,653 16,653
A BCharitable
Trust
15,000 15,000 15,000 15,000
Hopestead 10,000 10,000
Allen & Ovary Foundation 9,000 9,000
Shaw Trust 8,766 8,766 9,072 9,072
Broadland
Distict Council
5,000 5,000 5,000 5,000
Norwich
City Council-
Housing
Mediation
5,000 5,000 5,000 5,000
Other 1,000 26,613 27,613 71,076 137,626 208,702
90,010 782,908 872,918 161,076 639,478 800,554

4 Charitable activities
Unrestricted Unrestricted
Funds funds
2022 2021
6 f
Other income 48 1,233
5 Investments
Unrestricted Unrestricted
funds funds
2022f 2021
Interest receivable 68 105
6 Expenditure on raising funds
Total Total
2022 2021
6
Fundraising and project development 1,531 1,901
Staff costs 11,684 6,697
Total 13,215 8,598

2022 2021
6 6
Salaries and Social Security 636,321 506,672
Pensions 27,754 21,504
Sub-Contractor
Costs
7,513 12,348
Depreciation 22,376 17,177
Office Rent and Rates 17,875 32,079
Insurances 2,991 2,144
Repairs
&Renewals
292 3,147
Advert
& Promotion
274 2,338
Postage 1,374 1,335
Telephone 4,462 6,068
Software/IT 28,035 29,392
Interpreters 11,613 6,153
Direct Service Costs 483
Referral System 22,151 26,830
Relocation Costs 3,148 3,238
Audit/Independent
examination
3,574 3,250
AGM/Annual
Report
1,599
Bank Charges 200 128
Stationery
& Printing
1,549 1,873
Affiliations/Subscriptions 3,817 3,257
Sundry Expenses 65 146
Staff Training 4,838 880
Staff Expenses 4,764 1,437
Volunteers
Expenses
&Training 478 298
Cleaning
and Utilities
5,406
Quality Advice Standard Audit Costs 1,875
Accounting
Software
624 50
Client Disbursements 4,980 2,780
Journals
and Books
1,084 897
Payroll Charges 2,217 2,100
Files Storage &Waste Disposal 1,509 1,849
823,366 691,245
Analysis
by fund
Unrestricted
funds
134,136 99,060
Restricted
funds
689,230 592,185
823,366 691,245

2022 2021
Number Number
Administration 8 7
Employed on projects 19 17
Total 27 24
Employment costs 2022 2021
8 6
Wages and salaries 648,005 513,369
Pension costs 27,754 21,504
675,759 534,873

10 Tangible fixed assets
Leasehold Fixtures and Total
improvements fittings
f F
Cost
At 1 April 2021 32,685 75,922 108,607
Additions 13,964 17,023 30,987
At 31 March 2022 46,649 92,945 139,594
Depreciation
and impairment
At 1 April 2021 3,269 66,723 69,992
Depreciation
charged
in the year 4,665 17,710 22,375
At 31 March 2022 7,934 84,433 92,367
Carrying
amount
At 31 March 2022 38,715 8,512 47,227
At 31 March 2021 29,416 9,200 38,616
11 Debtors
2022 2021
Amounts
falling due
within one year: 8 6
Trade debtors 48,048 66,064
Prepayments
and accrued income
7,584 2,572
55,632 68,636
12 Creditors
2022 2021
Amounts
falling due
within one year: f 5
Other taxation and social security 11,512 10,723
Deferred income 13 127,600 103,307
Trade creditors 9,677 39,010
Other creditors 47,861
Accruals and deferred income 3,736 5,579
152,525 206,480

2022 2021
F F
Arising from government grants 28,480 53,911
Other deferred
income
99,120 49,396
127,600 103,307
Deferred income is included in the financial statements as follows:
2022 2021
6
Deferred income is included within:
Current liabilities 127,600 103,307
Movements
in the
year:
Deferred income at 1 April 2021 103,307 80,370
Released
from previous
periods (103,307) (80,370)
Resources deferred in the year 127,600 103,307
Deferred income at 31 March 2022 127,600 103,307

4
4I
(I
(4

N
0

$
PlO
IA
O
D(
ID
N
CG
Uf
Gf
' O
C
' O
O
O
IA
«(

Gf
(0
' ' DI
(0
CD
IA
IA
VlS
Vl00.
0.0
4=
US0.
Ut
S
'0
«.
0
IQ g
Ih P
Ql
QI
It p
0 L
0
~0
Vl
X
(Ch
O
Dt
IA
Dt
O
O
C«f
C(f
O
CD
C«l
O
IA
pt
C«l
O
pl
O
IA
IA
Dl
O
IA
«C
CD
Dt
(0
IA
O
O IA
O
0
O
O
IA
O
IA
C(f
C(f
0
IA
CQ
Dt
CD(0
Ih2
0
0
S
E
S
)
0
'
0t
L
0
O
h
4I
0
0
0
m
O
Ut
(D
(0
(h
Ul
O
I
pl
CD
I
CD O
CD(0
O
Dt
CD
O
Uf
CD
IA
CD
CQ
pt
Gf
O
CQ
O
IA
C«l
Ch
Clt
O
O
O
IA
O
IA
(X
Al
CO
O
I
CO
CO
tQ
Qt
(h
Gf
ptp
«I
8
0
GI
(4
Gf
N
0
N
P
0
«I
CD
O
0(
CD
IA
O
N
O Ut
0
IA
O
CD
Dt
C«t
CD
C«t
I
I
IA
'«(
CII
O
Gf
(h
0
(4
0
Ih
4t
Ih0
GI
IA
CO
(D
' ' IA
CD
(0
0
UlS00
(4
(QA
Ql'(I
S
«-
0
0
ES

e
op
0"
Ih 0
h
X
Ql
(0
(0
O
O
(0
CD
Dt
(0
I
CD
IA
CD
IA OO
O
IA
(0
Dt
pt
IA
CL
X
Qt
pt
Ch
W
L
E0 00"
IU
(0 O
UU
I
O
IA
CD
d
CDO
O
U4(0
CD
Dt
0
0
I
O
Gt
CO
CD
Uf
O
OOO
Vf
O
O
O
IA
' O
IA
DI
(0
30
Ci
UJI-
0
iUDZI-Z0
0
Ql
pl
(h
CL
E
00
h
4I
((
0
lh
h
Gf
0
N
0
N
'0
0
«I
u)
ILI
lO
I-z
X
0u
0
0Z
O
VJI-Z
UJ
LUI-
I-
IO
OZ
Z
UJzI-0I-
M
UJI-0Z
Q0
(4f
O
Ci
UJ
Ci
UJ
IJ:0
U.
VI
0
'0
Qt
0
IhS
Vlp
tf
Ql0
IhS
Qt
10
00
(4
0S
«0
Ihp
Qt
E
8
S
03
Qlz
Qt0
lh
E s
o E 0
2O(0
(A~ S
S
0 0
Zi t:
Ql 0
ozB
Vt
N
0
CL
0.
(0
40
8
S
Ql
0
ct
0
S
o
«t'
IQ
IG
Ch
S
E
LL
S
o
2S
(A
t:
0
CL
CL
(0
t:
0
u
m
(L
CL
QE
Vt30
S
LL
Ul
LL
Qt
(h
p
pl
L
Ih
Gt
'0
0
(L
0
(4
tf
0
E
E
0
00
«t
00
(4
IG
Ul
0
z
S
O
Gl0
S
0
0

16 Analysis of net assets between funds
Unrestricted Restricted Total Unrestricted Restricted Total
funds funds funds funds
2022
6
2022
6
2022
6
2021
f
2021f 2021
6
Fund balances at 31
March 2022 are
represented by:
Tangible assets 1,209 46,018 47,227 2,516 36,100 38,616
Current assets 196,238 109,644 305,882 240,997 20,104 261,101
197,447 155,662 353,109 243,513 56,204 299,717

Cash generated
from
operations operations 2022
6
2021f
Surplus for the year 53,392 109,717
Adjustments
for:
Investment
income recognised
in statement of financial activities (68) (105)
Depreciation
and impairment
of
tangible fixed assets 22,376 17,177
Movements
in working
capital:
Decrease/(increase)
in
debtors 13,004 (48,362)
(Decrease)/increase
in
creditors (78,248) 79,923
Increase
in deferred
income
24,293 22,937
Cash generated
from
operations 34,749 181,287