| Page | Page | ||||
|---|---|---|---|---|---|
| Report of the Trustees | I | to | 11 | ||
| Independent Examiner's |
Report | 12 | |||
| Statement ofFlnaacial | Activities | 13 | to | 14 | |
| Balance Sheet | 15 | to | 16 | ||
| Notes to the Flnanchtl | Statements | 17 | to | 24 | |
| Detailed Statement of | Financial Activities | 25 |
| Reference | and Administration | and Administration | Information | Information | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Charity Name: | First Stop Darllngton | |||||||||||
| Charity Registration | number: | 1073822 | ||||||||||
| Company | registration | number. | 3647391 | |||||||||
| Registered | offke and | operational | address: | 32 Houndgate, | Darllngton, | |||||||
| DL15RH | ||||||||||||
| Governing | document: | Memorandum | and Articles ofAssociation | dated | ||||||||
| 21September | 1998and amended | by special | ||||||||||
| resolution(s) | dated | 20/10/2011 | and | amended | further | by | ||||||
| special resolution(s) | dated 9~ February | 2021 |
| 3 | 2 2 |
|||||
|---|---|---|---|---|---|---|
| 31/3/22 | 31/3/21 | |||||
| Unrestricted | Restricted | Total | Total | |||
| fund | fund | funds | funds | |||
| Notes | 8 | |||||
| INCOME AND ENDOWMENTS FROM | ||||||
| Donations and legacies |
7,072 | 7,072 | 10,606 | |||
| Charitable activNes BigLortety Ballinger Trust Amazon |
2,279 | 2479 | 99393 20,000 |
|||
| Bmratt Charity Foundation County Durham Community Darlington Borough Council Garfield Weston Foundation |
Fund | 1,000 | 1,000 | 2,865 10,000 25,000 |
||
| The Henry Smith Charity Homeless Link |
7,000 21,505 |
|||||
| Lioyds Bank Foundation Joy Welch fbnd TBWV Resilience fund |
5,000 | 32,220 5,773 |
32/20 5,000 5,773 |
25,211 | ||
| Watson Hope ibnd | 6,666 | 6,666 | ||||
| Other trading activities lnvestinent income |
3 4 |
18,893 124 |
18,893 124 |
17,025 379 |
||
| Total | 34,368 | 44,659 | 79,027 | 239,584 | ||
| EXPENDITURE ON Raising ttmds |
135 | 135 | 80 | |||
| Charitable activities BigLottery BatUnger Trust Amazon |
2479 | 27,448 20,000 |
27,448 20,000 2,279 |
81,026 | ||
| County Durham Community Garfiel %eaton Foundation The Henry Smith Charity Homeless Link Lloyds Bank Foundation General activities |
Fund | 32,953 | 11,374 37,959 |
11,374 37459 32,953 |
2,865 13,626 6,898 22,175 25,211 17,108 |
|
| Joy Welch fund TBWV Resilience fund |
5,000 | 5,773 | 5,000 5,773 |
|||
| Watson Hope fund | 6,666 | 6,666 | ||||
| Total | 40,367 | 109,220 | 149,587 | 168,989 | ||
| NET INCOME/(EXPENDITURE) | (5,999) | (64,561) | (70,560) | 70/95 | ||
| RECONCILIATION OF FUNDS |
||||||
| Total feeds brought forward | 261,009 | 64,561 | 325,570 | 254,975 |
| 31/3/22 | 31/3/21 | |||||||
|---|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | |||||
| Notes | fimd I |
fund I |
fbnds | fiends g |
||||
| TOTAL | FUNDS | CARRIED | FORWARD | ~255 010 | - | ~255 010 | ~325 570 |
| 31/3/22 | 31/3/21 | ||||
|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | ||
| fund | lbnd | funds | funds | ||
| Notes | 8 | ||||
| FIXEDASSETS | |||||
| Tangible assets | 9 | 166,916 | 166,916 | 165,852 | |
| in vestin eats | 10 | ] | 1 | 1 | |
| 166,917 | 166,917 | 165,853 | |||
| CURRENT ASSETS | |||||
| Debtors | 11 | 2,266 | 2466 | 6,605 | |
| Cash at bank and in hand | ~180594 | ~16 001 | ~196 595 | ~260 834 | |
| 182,860 | 16,001 | 198,861 | 267,439 | ||
| CREDITORS | |||||
| Amounts falling due within one year |
12 | (21,257) | (16,001) | (37,258) | (29,804) |
| NET CURRENT ASSETS | ~161603 | ~161603 | ~237635 | ||
| TOTAL ASSETSLESS CURRENT | |||||
| LIABILITIES | 328,520 | 328,520 | 403,488 | ||
| CREDITORS | |||||
| Amounts faUing dne aQer more than one year |
13 | (73,510) | (73,510) | (77,918) | |
| NET ASSETS | ~255 010 | - | ~255 010 | ~325 570 | |
| PUNDS | 16 | ||||
| Unrestricted funds |
255,010 | 261,009 | |||
| Restricted funds | ~64 561 | ||||
| TOTAL IrUNDS | ~255 010 | ~325 570 |
| Freehold | property | not provided |
|---|---|---|
| Plant snd | machinery | 33%on cost |
| Fixtures | and fittings | 33%on cost and 20A on cost |
| Computer | equipment | 33%on cost |
| OTHER T | RADIN | G ACTIVITIES | |||
|---|---|---|---|---|---|
| 3I/3/22 | 31/3/21 | ||||
| Fundraishg | events | 7„t120 | 1,629 | ||
| Msnageinent | charges income | 9,750 | 9,500 | ||
| Covid job retention | scheme | ~1223 | ~5896 | ||
| ~18 893 | ~17 025 | ||||
| 4, | ~MENT INCOME | ||||
| 3I/3/22 | 31/3/21 | ||||
| I | |||||
| Depotdt accoilllt Ilitefes't | 124 | 379 |
| 5. | NET INCOME/(EXPEND | I | TURE) | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Net income/(expenditure) | is | stated | after chargmg/(crediting): | |||||||
| 31/3/22 | 31/3/21 | |||||||||
| 6 | f. | |||||||||
| Depreciation - owned assets |
759 | 1 813 | ||||||||
| 6. | TRUSTEES' REMUNERATION | AND BENEFITS | ||||||||
| Durmg the year, no Trustees | received any remuneration | or other benefits (2021 - fait). | ||||||||
| Trustees' expenses |
||||||||||
| Durhg the year, no Trustee | expenses were hcurred | (2021 - Kng). | ||||||||
| 7. | STAFF COSTS | |||||||||
| Tha average monthly number |
ofemployees | during | tha | year was as | foilows: | |||||
| 31/3/22 | 31/3/21 | |||||||||
| Charitable services |
6 | 6 | ||||||||
| No employees received emoluments |
in exoass of860,000. | |||||||||
| COMPARATIVES FOR | THE STATEMENT OFFINANCIAL | ACTIVITIES | ||||||||
| Unrestricted | Restricted | Total | ||||||||
| fund | fund | thuds | ||||||||
| INCOME AND ENDOW~ | FROM | |||||||||
| Donations and legacies |
10,606 | 10,606 | ||||||||
| Charitable activities |
||||||||||
| Big Lottery Bahinger Trust |
99,993 20,000 |
99,993 20,000 |
||||||||
| County Durham Community |
Fund | 2,865 | 2,865 | |||||||
| Darl ington Borough Council Qarfield Waston Foundation |
10,000 | 25,000 | 10,000 25,000 |
|||||||
| The Henry Smith Charity | 7,000 | 7,000 | ||||||||
| Homeless Link | 21,505 | 21,505 | ||||||||
| Lloyds Bank Foundation | 25,211 | 25411 | ||||||||
| Other trading activities | 17,025 | 17,025 | ||||||||
| Investment income |
379 | 379 | ||||||||
| Total | 38,010 | 201,574 | 239,584 | |||||||
| EXPENDITURE ON | ||||||||||
| Raising funds | 80 | 80 | ||||||||
| Charitable activities |
||||||||||
| BigLottery County Durham Community |
Fund | 81,026 2,865 |
81,026 2,865 |
|||||||
| GarBeld Weston Foundation | 13,626 | 13,626 | ||||||||
| The Hemy Smith Charity | 6,89$ | 6,898 | ||||||||
| Homeless Link |
22,175 | 22,175 |
| COMPARATIVES | FOR THE STATEMENT | OFFINANCIAL ACTIVITIES | OFFINANCIAL ACTIVITIES | continued | |||
|---|---|---|---|---|---|---|---|
| Unresutcted | Restricted | Total | |||||
| fund | fund | ibnds | |||||
| 8 | |||||||
| Lloyds Bank Foundation | 25,211 | 25411 | |||||
| 13eneral activities | 17,108 | 17,108 | |||||
| Total | 17,188 | 151,801 | 168,989 | ||||
| NET INCOME | 20,822 | 49,773 | 70,595 | ||||
| Transfers between |
fbnds | 568 | 568 | ||||
| Net movement in funds |
20454 | 50,341 | 70,595 | ||||
| RECONCILIATION | OF FUNDS | ||||||
| Total funds brought | forward | 240,755 | 14,220 | 254,975 | |||
| TOTAL FUNDS CARRIED FORWARD | ~261 009 | 64 561 | ~325 570 | ||||
| 9, | TANGIBLE FIXED | ASSETS | |||||
| Fixtures | |||||||
| Freehold | snd | Computer | |||||
| property | fittmgs | oqutpment | Totals | ||||
| 8 | |||||||
| COST | |||||||
| At 1 April 2021 | 165,000 | 9,235 | 12,740 | 186,975 | |||
| Additions | ~1028 | 795 | ~1823 | ||||
| At 31 March 2022 | ~165000 | ~10 63 | ~13535 | ~188798 | |||
| DEPRECIATION | |||||||
| At 1 April 2021 | 9,083 | 12,040 | 21,123 | ||||
| Charge for year | 191 | 568 | 759 | ||||
| At 31 March 2022 | ~974 | ~12 608 | ~21 882 | ||||
| NET BOOKVALUE | |||||||
| At 31March 2022 | ~165000 | 989 | 927 | ~166 916 | |||
| At31 March 2021 | ~165 000 | 152 | 700 | ~165 852 |
| Net | Transfers | ||||||
|---|---|---|---|---|---|---|---|
| movement | between | At | |||||
| At I/4/20 | in funds | funds | 31/3/21 | ||||
| Unrestricted | funds | ||||||
| General ftmd |
240,755 | 20,822 | (568) | 261,009 | |||
| Restricted | fends | ||||||
| Restricted | 14,220 | 49,773 | 568 | 64,561 | |||
| TOTAL FUNDS | ~254 975 | ~70 595 | ~325 570 | ||||
| Comparative | nct movement | in funds, included | in the above are as follows: | ||||
| Resources | Movement | ||||||
| expended | in funds | ||||||
| f, | 6 | ||||||
| Uarestrlcted | funds | ||||||
| General Snd | 38,010 | (17,188) | 20,822 | ||||
| Restricted | funds | ||||||
| Restricted | 201,574 | (151,801) | 49,773 | ||||
| TOTAL FUNDS | ~239 584 | ~168989 | ~70 595 |
| Net | Transfers | |||||
|---|---|---|---|---|---|---|
| movement | becween | At | ||||
| At 1/4/20 | in ibnds | funds | 31/3/22 | |||
| f, | f. | |||||
| Unrestricted | funds | |||||
| General | fitnd | 240,755 | 14,823 | (568) | 255,010 | |
| Restricted | fends | |||||
| Restricted | 14,220 | (14,788) | 568 | |||
| TOTAL | FUNDS | ~254 975 | ~255 010 |
| Incondng | Resources | Movetnent | |||
|---|---|---|---|---|---|
| expended | in funds | ||||
| Unrestricted | funds | 6 | |||
| General | fund | 72,378 | (57,555) | 14,823 | |
| Restricted funds |
|||||
| Restricted | 246,233 | (261,021) | (14,788) | ||
| TOTAL | FUNDS | 318611 | ~318576 | 35 |
| At 1/4/21 | Released | At 31/3/22 | ||
|---|---|---|---|---|
| Unrestricted fuads |
||||
| General fund | 13,620 | (2,279) | 11341 | |
| Restricted funds |
||||
| Watson Hope Foundation Tees Esk &Wear Valley NHS Trust |
13,334 2,667 |
13,334 2,667 |
||
| TOTAL DEFERRED INCOME |
| I ~Y |
n | ||||
|---|---|---|---|---|---|
| 31/3/22 | 31/3/21 | ||||
| f, | |||||
| INCOME AND ENDOWMENTS | |||||
| Donations and legacies |
|||||
| Donations | 7,072 | 10,606 | |||
| Other trading activities | |||||
| Fundraisbtg events |
7,920 | 1,629 | |||
| Management charges income Covid job retention scheme |
9,750 ~123 |
9,500 ~5896 |
|||
| 18,893 | 17,025 | ||||
| Investmeat Income |
|||||
| Deposit account interest | 124 | 379 | |||
| Charitable activities |
|||||
| Charitable activities | ~52 938 | ~211 S74 | |||
| Total incoming resources |
79,027 | 239,584 | |||
| EXPENDITURE | |||||
| Raising donations | and legacies | ||||
| Fundraising expenses |
135 | 80 | |||
| Charitable activities |
|||||
| Wages | 104,610 | 1161875 | |||
| Social security | 4,899 | 1,456 | |||
| Pensions | 2,305 | 2,398 | |||
| Insurance | 1,786 | 1,900 | |||
| Light and beat | 2,292 | 2,175 | |||
| Advertising | 486 | 185 | |||
| Other fees | (511) | 8,807 | |||
| ITcosts | 7,611 | 8,994 | |||
| Governance costs |
278 | 1,7+ | |||
| Premises costs | 4,443 | 5,939 | |||
| CHent Welfare | 3,861 | 3,105 | |||
| Admirdstration costs |
5,591 | 6,433 | |||
| Other staff costs | 722 | 1,648 | |||
| Fixtures and fittings | 191 | 102 | |||
| Computer equipment |
568 | 1,711 | |||
| Mortgage Intercompany debt w/off |
5443 ~5077 |
5,475 | |||
| ~149 452 | ~168909 | ||||
| Totalresources expended |
149587 | ~168989 | |||
| Net (expenditure)/income | ~70 560) | ~70 595 |