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'
annual
report (incorporating
the director's report)
Independent
examiner's
report to the
trustees 10
Statement offinancial activities (including income and
expenditure
account)
Statement
offinancial
position 12
Notes to the financial statements 13

Reference and administrative and administrative and administrative and administrative details
Registered charity name Routeways
Centre
Ltd
Charity registration number 1080543
Company registration number 03420867
Principal office and registered Routeways
Centre
Limited
office Devonport
Park
Activity Centre
Devonport
Park
Fore Street
Plymouth
PL1 4BU
The trustees
Mr N Holman
Mrs LWard
Mr R Bishop
Mr G Morris
MrS Lawrie
Cllr G Jordan
Mrs R Wallin
Company secretary Mrs RWallin
Chief Executive Officer Mr M Collings (to July 2021)
Mr RAdamson (from August 2021)
Independent examiner Adam Croney ACA
Westcotts (SW) LLP
Plym House
3Longbridge Road
Marsh
Mills
Plymouth
PL6 8LT

2022 2021
Unrestricted Restricted
funds funds Total funds Total funds
Note 6 8 E
Income and endowments
Donations
and legacies
5 81,201 81,201 41,757
Charitable
activities
6 406,846 406,846 396,623
Investment
income
7 14,378 14,378 9,525
Total income 502,425 502,425 447,905
Expenditure
Expenditure
on charitable
activities 8,9 470,663 2,606 473,269 358,463
Other expenditure 11 2,866 2,866 10,655
Total expenditure 473,529 2,606 476,135 369,118
Net income and net movement in funds 28,896 (2,606) 26,290 78,787
Reconciliation
offunds
Total funds brought
forward
106,849 20,433 127,282 48,495
Total funds carried forward 135,745 17,827 153,572 127,282

31 March 2022
2022 2021
Note
Fixed assets
Tangible fixed assets 16 12,335 11,942
Current assets
Debtors 17 22,607 28,784
Cash at bank and in hand 133,156 101,115
155,763 129,899
Creditors: amounts falling due within one year 18 14,526 14,559
Net current assets 141,237 115,340
Total assets less current liabilities 153,572 127,282
Net assets 153,572 127,282
Funds ofthe charity
Restricted funds 17,827 20,433
Unrestricted
funds
135,745 106,849
Total charity funds 20 153,572 127,282

Unrestricted Total Funds Unrestricted Total Funds
Funds 2022 Funds 2021
F. 6 6 F
Donations
Donations 13,520 13,520 24,392 24,392
Grants
Grants receivable 55,779 55,779
Government grant income 11,902 11,902 17,365 17,365
81,201 81,201 41,757 41,757

Unrestricted Restricted Total Funds
Funds Funds 2022
F E E
Contract and grant income 406,846 406,846
406,846 406,846
Unrestricted Restricted Total Funds
Funds Funds 2021
F
Contract and grant income 396,623 396,623
396,623 396,623
Unrestricted Total Funds Unrestricted Total Funds
Funds 2022 Funds 2021
E 6 E
Interest receivable 15 15
Rental income 14,378 14,378 9,510 9,510
14,378 14,378 9,525 9,525
Expenditu re
on charitable
activities
by fund type
Unrestricted Restricted Total Funds
Funds Funds 2022
6
Charitable activities 470,663 2,606 473,269
470,663 2,606 473,269
Unrestricted Restricted Total Funds
Funds Funds 2021
F E F
Charitable activities 358,463 358,463
358,463 358,463

Activities
undertaken Support Total funds Total fund
directly costs 2022 2021
6 E E
Charitable activities 422,048 51,221 473,269 358,463
10. Analysis of direct and support costs
Analysis ofdirect costs Analysis
of
direct costs Total 2022 Total 2021
F K E
Staff costs 293,761 293,761 244,044
Depreciation 5,138 5,138 4,309
Direct project expenses 47,395 47,395 4,744
Motor and travel expenses 8,318 8,318 5,304
Computer and software maintenance 3,018 3,018 3,111
Telephone 8,214 8,214 8,574
Printing,
postage and stationery
4,541 4,541 6,084
Advertising and marketing 1,638 1,638 578
Subscriptions 2,284 2,284 2,512
Sundry 1,031 1,031 1,838
Training 4,303 4,303 1,537
Heating
and
lighting 6,208 6,208 2,457
Repairs and maintenance 11,271 11,271 6,973
Cleaning 5,419 5,419 2,052
Insurance 7,003 7,003 7,818
Rent, rates and water 12,506 12,506 12,740
422,048 422,048 314,675
Analysis ofsupport costs Analysis
of
support costs Total 2022 Total2021
E 6 6
Staff costs 43,249 43,249 38,359
Governance costs 7,972 7,972 5,429
51,221 51,221 43,788
11. Other expenditure
Unrestricted Total Funds Unrestricted Total Funds
Funds 2022 Funds 2021
E F
Loss on disposal oftangible fixed assets 2,866 2,866 10,655 10,655

Not es to the Financial Statements (continued)
Yea r ended 31 March 2022
12. Net income
Net income is stated after charging/(crediting):
2022 2021
E
Depreciation
oftangible fixed assets
5,138 4,309
Loss on disposal oftangible
fixed assets
2,866 10,655
13. Independent
examination
fees
2022 2021
E E
Fees payable to the independent
examiner for:
Independent
examination
ofthe financial statements
2,850 2,750

full-time
equiv


alent
employees
during the year is analysed
a
s follows:
2021
No.
Project Staff 51
Management and Administration 2
53

16. Tangible fixed asset s
Motor
vehicles
F
Equipment
f
Total
6
Cost
At 1 April 2021 16,964 89,376 106,340
Additions 8,394 8,394
Disposals (1,551) (1,551)
At 31 March 2022 16,964 96,219 113,183
Depreciation
At 1 April 2021 13,522 80,876 94,398
Charge for the year 2,067 3,071 5,138
Disposals 1,312 1.312
At 31 March 2022 15,589 85,259 100,848
Carrying
amount
At 31 March 2022 1,375 10,960 12,335
At 31 March 2021 3,442 8,500 11,942
17. Debtors
2022 2021
6
Trade debtors 21,779 28,705
Other debtors 828 79
22,607 28,784
18. Creditors: amounts falling due within one year
2022 2021
6 8
Trade creditors 3,166 3,527
Accruals and deferred income 3,420 2,750
Social security and other taxes 6,451 6,344
Other creditors 1,489 1,938
14,526 14,559

20. Government Government grants
The amounts recognised in the financial statements for government grants are as follows:
2022 2021
f
Recognised in income from donations and legacies:
Government grants income 11,902 17,365
21. Analysis of charitable funds
Unrestricted funds
At 1 Apr21 Income Expenditure Transfers At 31 Mar 22
E E F
General funds 106,849 502,425 (473,529) 135,745
Designated Funds
106,849 502,425 (473,529) 135,745
At 1 Apr20 Income Expenditure Transfers At 31 Mar 21
6 F 6 6
General funds 8,362 447,905 (369,118) 19,700 106,849
Designated Funds 19,700 (19,700)
28,062 447,905 (369,618) 106,849
Restricted funds
At 1 Apr 21 Income Expenditure Transfers At 31 Mar 22
6 6 E F
Beckly Centre 17,827 17,827
Mayflower Sparks 2,606 (2,606)
20,433 17,827
At 1 Apr20 Income Expenditure Transfers At 31 Mar 21
Beckly Centre 17,827 17,827
Mayflower Sparks 2,606 2,606
20,433 20,433

Analysis ofnet as sets between funds
Unrestricted Restricted Total Funds
Funds Funds 2022
6
Tangible fixed assets 12,335 12,335
Current assets 137,936 17,827 155,763
Creditors less than 1 year (14,526) (14,526)
Net assets 135,745 17,827 153,572
Unrestricted Restricted Total Funds
Funds Funds 2021
6 6 6
Tangible fixed assets 11,942 11,942
Current assets 109,466 20,433 129,899
Creditors less than 1 year (14,559) (14,559)
Net assets 106,849 20,433 127,282