OpenCharities

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

2023-03-31-accounts

Pages
Reference and Administrative
Details ofthe Charity, its Trustees and Advisers
Trustees'
Report
2-10
Independent
Examiner's
Report
11-12
Statement of Financial
Activities
13
Balance Sheet 14-15
Statement ofCash Flows 16
Notes to the Financial Statements 17-34

Trustees Sarah Harvey,
Chair
Cynthia
Glinos, Vice
Chair
Rebecca Martin, Trustee
Sally Winston,
Trustee
Catherine
Bright, Trustee
Sandra Alex Gage, Trustee
Rebecca Martin, Trustee
Margaret
Parry, Trustee
Judith Rose, Trustee
Zoe Woods, Trustee (appointed 10May 2023)
Nina Livermore,
Trustee (appointed
10May 2023)
Company registered
number 03532428
Charity registered
number 1069296
Registered office Fitzroy House
Crown Street
Ipswich
Suffolk
IP1 3LG
Company secretary Sally Winston
Chief executive officer Sally Winston
Independent Examiner Timothy O' Connor
SBAudit LLP
Chartered
Accountants
820 The Crescent
Colchester Business Park
Cole hester
Essex
CO4 9YQ
Bankers Natwest
Bank Pic, 2 Tavern Street, Ipswich,
IP1 3BD
Scottish Widows, PO Box 12757, 67 Mornson Street, Edinburgh, EH3 8YJ
Nationwide
Building
Society, PO Box 3, 5-11 St. George Street, Douglas, Isle of
Man, IM99 1AS
Solicitors Gotelee Solicitors, 34-41 Elm Street, Ipswich, IP1 2AY

Unrestricted Restricted Total Total
funds funds funds funds
Notes 2023f 2023
E
2023f 2022
E
Income from:
Donations
and legacies
98,138 50,122 148,260 119,370
Charitable
activities
4 375,621 225,021 600,642 597,546
Profit on sale of Berners Street property 5 75,305 75,305
Investments 6 789 789 25,990
Total income 549,853 275,143 824,996 742,906
Expenditure
on:
Raising funds 3,155 1,080 4,235 1,283
Charitable
activities
547,686 279,065 826,751 756,623
Dilapidations
expenditure
40,497 40,497
Total expenditure 591,338 280,145 871,483 757,906
Net expenditure (41,485) (5,002) (46,487) (15,000)
Transfers
between
funds 18 (1,838) 1,838
Net movement
in
funds (43,323) (3,164) (46,487) (15,000)
Reconciliation
of
funds:
Total funds brought forward 798,503 447,355 1,245,858 1,260,858
Net movement
in funds
(43,323) (3,164) (46,487) (15,000)
Total funds carried forward 755,180 444,191 1,199,371 1,245,858

2023 2022
Notes 6 E
Fixed assets
Tangible assets 12 891,172 703,944
Investment
property
13 375,000
891,172 1.078,944
Current assets
Debtors 14 350,633 23,349
Investments 15 159,533 158,745
Cash at bank and in hand 22 105,012 282,479
615,178 464,573
Creditors. amounts falling due within one
year 16 (133,152) (113,152)
Net current assets 482,026 351,421
Total assets less current liabilities 1,373,198 1,430,365
Creditors
amounts
falling due after more
than one year 17 (173,827) (184,507)
Total net assets 1,199,371 1,245,858
Charity funds
Restncted
funds
18 444,191 447,355
Unrestncted
funds
18 755,180 798,503
Total funds 1,199,371 1,245,858

2023 2022
E
Cash flows from operating activities
Net cash used
in operating
activities (117,089) 42,531
Cash flows from investing activities
Dividends,
interests
and rents from investments
789 120
Purchase oftangible
fixed assets
(50,006) (2,921)
Net cash used
in investing
activities (49,217) (2,801)
Cash flows from financing activities
Repayments
of borrowing
(10,373) (9,428)
Net cash used in financing activities (10,373) (9,428)
Change
in cash and cash
equivalents
in
the year (176,679) 30,302
Cash and cash equivalents at the beginning of the year 441,224 410,922
Cash and cash equivalents at the end of the year 264,545 441,224
The notes on pages 17to 34form part ofthese financial statements

Unrestricted Restricted Total Total
funds funds funds funds
2023 2023 2023 2022
6 5 5
Donations 98,138 50,122 148,260 119,370

Unrestricted Restricted Total Total
funds funds funds funds
2023
f
2023
6
2023 2022
Grants recewable 7,037 224,039 231,076 265,907
Accommodation based services and rent 295,801 982 296,783 259,774
Non-accommodation based services 69,843 69,843 67,809
Sundry residents income 2,940 2,940 4,056
Total 2023 375,621 225,021 600,642 597,546

Unrestricted Total Total
funds funds funds
2023 2023 2022
6 6
Profit on sale of Berners Street property 75,305 75,305

Unrestricted Total Total
funds funds funds
2023 2023 2022
E
Investment properties 25,870
Bank interest recewable 789 789 120
Total 2023 789 789 25,990

Unrestricted Restricted Total Total
funds funds funds funds
2023
f
2023
f
2023
6
2022
6
Fundraising and publicity 3,155 1,080 4,235 1,283

Unrestricted Restncted
funds funds Total Total
2023
6
2023f 2023
6
2022
5
Staff costs 406,035 193,799 599,834 586,951
Depreciation 16,585 10,105 26,690 24,441
Women's
centre
running costs 11,674 32,064 43,738 27,515
Building
running
costs 78,503 78,503 59,448
Support costs 20,942 40,382 61,324 44,415
Communications 7,938 7,938 1,488
General expenses 6,009 2,715 8,724 12,365
Total 2023 547,686 279,065 826,751 756,623
Total 2022 482,518 274,105 756,623

Unrestricted Total Total
funds funds funds
2023
6
2023f 2022
F
Dilapidations provision expense 40,497 40,497

2023f 2022
6
Wages and salaries 532,919 521,287
Social security costs 40,456 38,997
Contribution to defined contnbution pension schemes 26,459 26,667
599,834 586,951
2023 2022
No. No.
Chantable activities 23 17
Governance and administration ofthe Chanty 5 5
28 22

Freehold
land and Fixtures and Computer
property
6
fittings
f
equipment
6
Totalf
Cost or valuation
At 1 April 2022 845,237 138,810 50,801 1,034,848
Additions 39,521 3,148 7,337 50,006
Disposals (266,728) (7,731) (5,036) (279,495)
Transfers
between classes
375,000 375,000
At 31 March 2023 993,030 134,227 53,102 1,180,359
Depreciation
At 1 Apnl 2022 174,289 121,433 35,182 330,904
Charge for the year 19,387 3,623 3,680 26,690
On disposals (56,013) (7,628) (4,766) (68,407)
At 31 March 2023 137,663 117,428 34,096 289,187
Net book value
At 31 March 2023 855,367 16,799 19,006 891,172
At 31 March 2022 670,948 17,377 15,619 703,944

Freehold
investment
property
8
At 1 April 2022 375,000
Transfers between classes (375,000)
At 31 March 2023

2023
6
2022f
Due within one year
Trade debtors 336,181 5,383
Prepayments
and accrued income
14,452 17,966
350,633 23,349
15. Current asset investments
2023f 2022
8
Deposit bank account (less than 3 months notice) 159,533 158,745

2023 2022
6 F
Bank loan 10,909 10,602
Trade creditors 13,788 4,957
Other taxation and social security 10,624 10.056
Accruals 13,372 11,971
Deferred income 84,459 75,566
133,152 113,152

2023 2022
6 F
Bank loans 173,827 184,507
Included
within the above are amounts
falling due as follows
2023 2022
Between one and two years
Bank loan 11,254 10,909
Between two and five years
Bank loan 33,732 33,932
Over five years
Bank loan 128,841 139,666

Balance at
Balance at 1 Transfers 31 March
April 2022f Income
6
Expenditure
6
in/out
f
2023
a
6
Unrestricted
funds
Designated
funds
Women's
Centre and
community
prolects
60,000 60,000
Property 405,158 (223,085) 182,073
465,158 (223,085) 242,073
Balance at
Balance at 1 Transfers 31 March
April 2022 Income Expenditure in/out 2023
6 6 F 6
General funds
General Funds - all funds 333,345 549,853 (591,338) 221,247 513,107
Total Unrestricted funds 798,503 549,853 (591,338) (1,838) 755,180
Restricted funds
Refuge
1 - National
Lottery 109,540 43,051 (43,051) 109,540
Refuge
1 - Other funding
128,364 (466) 127,898
Revaluation
reserve
197,221 197,221
Play equipment 2,256 2,472 (2,472) 2,256
PCC - COVID grant 1,633 (326) 1,307
Norfolk
& Suffolk Probation
Trust 13 13
Suffolk Community Foundation 1,745 1,745
Community
service
donations (1,019) 35,309 (36,559) (2,269)
SCC - Housing
Support
1,005 982 (982) 1,005
Rope Trust Emergency Fund 1,000 1,000 2,000
Irregular
donations
542 542
Locality Budget - computer
purchases 2,933 2,933

Stateme nt offu nds - current year (continued)
Balance at
Balance at 1 Transfers 31 March
April 2022 Income Expenditure in/out 2023
Z 5 E 8
Donations - refuge services 2,122 13,233 (23,083) 7,728
Children in Need 44,262 (44,262)
Ipswich Borough Council 17,000 (17,000)
PCC - Women's Centre 99,000 (93,110) (5,890)
Crisis Worker Support 12,000 (12,000)
Women & Girls Fund 1,080 (1,080)
Resettlement
Support
5,754 (5,754)
447,355 275,143 (280,145) 1,838 444,191
Total of funds 1,245,858 824,996 (871,483) 1,199,371

Summary offunds - cur rent year
Balance at
Balance at 1 Transfers 31 March
April 2022
5
Income
E
Expenditure
5
in/out 2023f
Designated funds 465,158 (223,085) 242,073
General funds 333,345 549,853 (591,338) 221,247 513,107
Restricted funds 447,355 275,143 (280,145) 1,838 444,191
1,245,858 824,996 (871,483) 1,199,371

Analysis of n et assets between funds - current year
Unrestricted Restricted Total
funds funds funds
2023 2023 2023
5 5 E
Tangible fixed assets 460,201 430.971 891,172
Current assets 601,956 13,220 615,178
Creditors due within one year (133,152) (133,152)
Creditors due in more than one year (173,827) (173,827)
Total 755,180 444,191 1,199,371

Analysis of net ass ets betw een fun ds - p rior yea r
Unrestncted Restncted Total
funds funds funds
2022 2022 2022
5 5
Tangible
fixed assets
252,857 441,077 703,944
Investment
property
375,000 375,000
Current assets 458,295 6,278 464,573
Creditors due within one year (113,152) (113,152)
Creditors
due in more than one year
(184,507) (184,507)
Total 798,503 447,355 1,245,858
21. Reconciliation
of net movement
in funds to net cash flow from operating activities
2023
f
2022
5
Net
(expenditure/)
income for the year (as per Statement of Financial
Activities) (46,487) (15,000)
Adjustments
for:
Depreciation
charges
26,690 24,441
Bank interest receivable (789) (120)
Profit on the sale of tangible fixed assets (75,305)
(increase)/decrease in debtors (40,891) 6,437
Increase
in creditors
19,693 26,773
Net cash provided by/(used in) operating activities (117,089) 42,531
22. Analysis
of cash and cash
equivalents
2023 2022
5
Cash at bank and in hand 159,533 282,479
Notice deposits (less than 3 months) 105,012 158,745
Total cash and cash equivalents 264,545 441,224

At 1 April At 31 March
2022 Cash flows 2023
E E
Cash at bank and m hand 282,479 (177,467) 105,012
Debt due within 1 year (10,602) (307) (10,909)
Debt due after 1 year (184,507) 10,680 (173,827)
Liquid investments 158,745 788 159,533
246,115 (166,306) 79,809

2023 2022
5 5
Not later than 1 year 654 10,386
Later than 1 year and not later than 5 years 1,367 264
2,021 10,650