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
Reference and Administrative
Details
Report ofthe Trustees 2 to 9
Report ofthe Iudependent
Auditors
10 to 12
Consolidated
Statement ofFinancial
Activities 13
Consolidated
Balance Sheet &Company
Balance 14 to 15
Sheet
Consolidated
Cash Flow Statement
16
Notes to the Cash Flow Statement 17
Notes to the Financial
Statements
18 to 34

Lending 15%New customer
lending
growth
Outcome 31%New customer
lending
growth
Social impact-Income 50% Customers
with Minimum
Income Standard
standard (MIS)ofless than 820,100
Outconie 80%ofcustomers
have MIS ofless than $20,100
Social bnpact - Savings to Net bonowing-costs
savings to customers
custotuers
Outcome Based on an average
loan amount off510, net
borrowing-cost
savings of$443 for each customer
when compared
against a prominent
doorstep lender.
Social Dnpact - Deprivation JCPI &50%ofcustomers
setved live in the top 20%of
index deprived postcodes
Outcome 71%ofcustomers
served live in the top 20%of
deprived
postcodes.
Customer Feedback- Customer
complaints
not to exceed 5%ofcustomers
Complaints served
Outcome Customer
complaints
totalled 4.9%ofall customers
served.
Customer Feedback - Reviews KPJ Independent
positive customer feedback &95%
satisfaction
rate,
Outcome 98%positive feedback fiom customers
and a Feefo
Platinum
Tmsted Award

Unrestricted Unrestricted Restricted Total Total
funds funds funds funds
2022 2021
Notes
INCOME AND ENDOWMENTS FROM
Donations
and legacies
2 39,647 111,000 150,647 325,464
Charitable
activities
Provision ofloan finance to excluded
individuals 698,646 698,646 1,011,681
Other trading activities 3 520,253 520,253 1,261,629
Investment
income
4 522 322 2 798
Total 1,259,068 111,000 1,370,068 2,601,572
EXPENDITURE ON
Raising funds
Other trading activities 6 466 413 466,413 600,753
466,413 466,413 600,753
Charitable
activities
Provision ofloan finance to excluded
individuals 1,257,408 1,257,408 1,495,998
Total 1,723,821 1,723,821 2,096,751
NET INCOME/(EXPENDITURE) (464,753) 111,000 (353,753) 504,821
Transfers
between
funds
23 ~100,0003 100,000
Net movement
in funds
(564,753) 211,000 (353,753) 504,821
RECONCILIATION
OFFUNDS
Total funds brought
forward
2,264,945 2,264,945 1,760, 124
TOTAL FUNDS CARRIED FORWARD 1,700, 192 211,000 1,911,192 2,264,945
CONTINUING
OPERATIONS
All income and expendihtre bas arisen from continuing activities.

Group Group Company Company
2022 2021 2022 2021
Notes
FIXEDASSETS
Intangible
assets
13 122,815 59,505
Tangible assets 14 32,508 61,188
Investments 15 192 192
155,515 120,885
CURRENT ASSETS
Debtors: amounts due within one year 16 1,017,013 1,032,407 1,535,695 2,232,847
Debtots: amounts falling due after one year 16 28,660 40,810 278,660 40,810
Cash at bank 1 924,451 2,627, 163 6,863 3,659
2,970,124 3,700,380 1,821,218 2,277,316
CREDITORS
Amounts
falling due within one year
17 ~3214447 ~562910 ~23 030 ~32375
NET CURRENT ASSETS 1755677 3137470 1800,188 2,264941
TOTAL ASSETSLESSCURRENT
LIABILITIES 1,911,192 3,258,355 1,800,192 2,264,945
CREDITORS
Amounts
falling due more than one year
18 993,410
NET ASSETS 1,911,192 2,264,945 1 800 192 2 264 945

31Mar ch 2022
Group Group Company Company
2022 2021 2022 2021
g
Notes
FUNDS
Unrestricted funds: 23
General
fund
1,700,192 2,264,945 1,000,192 2,264,945
Restricted funds:
Capital fund-Street UK Homes 100,000
Capital fund-IT Development 111,000
211,000
TOTAL FUNDS 1,911,192 2,264 945 1 000 192 2,264,945

Consolidated Consolidated Cash Flotv Statement
for the Year Ended 31March 2022
2022 2021
Notes
Cash flows from operating
activities
Cash generated
from operations
I ~)73,406) 1,792 793
Net cash (used in)/provided by operating activities ~173,406) 1,792,793
Cash flows from investing activities
Purchase ofintangible
fixed assets
(63,310) (59,505)
Purchase oftangible fixed assets (13,012) (9,557)
Interest received 522 2,798
Net cash used in investing activities ~75 800) ~66,264)
Cash flows from financing activities
Loan repayments
in year
(328,756) (91,491)
Interest paid ~124,750) ~120,892)
Net cash used in financing activities ~453,506) ~212'181)
Change
in cash and cash
equivalents
in the reporting
period
(702,712) 1,514,146
Cash and cash equivalents at the
beginning
ofthe reporting
period 2,627, 163 1,113,017
Cash and cash equivalents at the end
ofthe reporting
period
1,924,451 2,627,163

2022 2021
Net (expenditure)/income for the reporting period (as per the
Statement ofFinancial Activities) (353,753) 504,821
Adjustments for:
Depreciation charges 29,915 38,922
Loss on disposal offixed assets 11,777 4,881
Interest received (522) (2,798)
Finance expense 124,750 120,892
Decrease in debtors
(Decrease)/increase
in creditors 27,544
~)3,3 37
1,067,702
58,373
Net cash (used in)/provided by operations ~373,406) 1,792,793
ANALYSIS OF CHANGES IN NET FUNDS
At 1/4/21 Cash flow At 31/3/22
f
Net cash
Cash at bank 2 627 163 ~702,7)2 1,924,451
2,627,163 ~702 712 1 924 451
Debt
Debts falling due within 1 year (329,327) (664,654) (993,981)
Debts falling due atter 1 year ~993,430) 993,410
~1,322 737) 328 756 ~993,98I)
Total 1,3t)4426 ~l71956 930470

Improvements
to property
Improvements
to property
straight line over the life ofthe lease
Platform
development
30%on reducing
balance
Fixtures and fittings I0% to 30%on reducing balance
Office and computer equipment Straight line over 22.5 years

2022 2021
Grants 150,647 325,464
Grants received, included in the above, are as follows:
2022 2021
f
Capital Grant 2,533
Government
grant
39,647 101,931
Financial
support
grant 221,000
Financial
support
giant (Restricted) 111,000
150647 325,464
3. OTHER TRADING ACTIVITIES
2022 2021
Back office charges 516,561 1,252,282
Commission 3,692 9,347
520,253 1,261,629
4. INVESTMENT INCOME
2022 2021
Deposit account interest 522 ~2798

INCOME FROM CH ARIT ABLE ACTIVITIES
2022 2021
Activity
Provision ofloan finance to excluded
Interest and fees individuals 698,646 1,011,681
receivable
6. OTHER TRADING ACTIVITIES
2022 2021
Staffcosts 167,120 270,385
Office and sundry 19,699 2,015
Occupancy 30,095
Communications 10,869
Legal and professional fees 2,086
Interest, fees and charges 21,172
IT costs 90,474
Depreciation 8,201
Loss on sale ofassets 3,683
Support costs 113,014 328,353
466,413 600,753
7. CHARITABLE ACTIVITIES COSTS
Support
Direct costs (see
Costs note 8) Totals
g
Provision ofloan finance to
excluded individuals 1,094,010 163,398
Governance
1,257,408
8. SUPPORT COSTS
Management costs Totals
Other trading
activities
102,276 10,738 113,014
Provision ofloan finance to excluded
individuals 147,292 16,106 163,398
249,568 26,844 276,412

Management
2022 2021
Provision
ofloan
finance
Other to
trading excluded Total Total
activities individuals activities activities
8
Wages 74,102 111,154 185,256 225,533
Occupancy 8,390 12,585 20,975 106,182
Legal and professional fees 3,975 3,975 4,436
Communications 3,030 4,544 7,574 41,436
ITcosts 73,047
Office and sundry 6,420 9,472 15,892 81,503
Interest, fees and charges 3,046 4,568 7,614 55,380
Depreciation oftangible assets 2,286 3,428 5,714 36,922
Loss on sale oftangible fixed assets 1,027 1,541 2,568 4,881
102,276 147,292 249,568 629,320
Governance costs
2022 2021
Provision
ofloan
finance
Other to
trading excluded Total Total
activities individuals activities activities
Auditors'
remuneration
9,312 13,968 23,280 22,340
Auditors'
remuneration
for non audit
work. 792 1,188 1,980
Legal and professional fees 634 950 1,584 19,190
10,738 16,106 26,844 41,530

2022 2021
f,
Auditors'
remuneration
5,760 4,900
Audit ofthe charity's subsidiaries 17,520 17,440
Auditors'
remuneration
for non audit work 1,980
Depreciation
- owned
assets 29,915 38,922
Deficit on disposal offixed assets 11,777 4,881
Pension costs 17,480 13,289
Operating
leases
209,756 206,123
Research and development costs 102,100

STAF F COSTS
2022 2021
f.
Wages and salaries 763,266 839,499
Social security costs 69,869 57,467
Other pension costs 17480 13,289
850,615 910,255
The average monthly
number ofeniployee
s
during
the year was as follows:
2022 2021
Staff 32 37
The num
f60,000
ber
of employees
whose
employee
be
was.
'
nefits
(excluding
employer
pension
co
sts) excee
2022 2021
f60,001
f80,001
- f70,000
- f90,000
2
1
f90,001 —f100,000

Urnestricted Restricted Total
funds I'unde funds
f,
INCOME AND ENDOWMENTS FROM
Donations
and legacies
322,931 2,533 325,464
Charitable
activities
Provision ofloan finance to excluded individuals 1,011,681 1,011,681
Other trading activities 1,261,629 1,261,629
Investment
income
2,798 2,798
Total 2,599,039 2,533 2,601,572
EXPENDITURE ON
Raising funds
Other trading
activities
599,525 3,228 888 733
599,525 1,228 600,753
Charitable
activities
Provision ofloan finance to excluded individuals 1,494,693 1,305 1,495,998
Total 2,094,218 2,533 2,096,751
NET INCOME 504,821 504,821
RECONCILIATION OF FUNDS
Total funds brought fomvard 1,760,124 1,760,124
TOTAL FUNDS CARRIED FORWARD 2,264,945 2,264,945
page 25 continued.
..

Group
Development
costs
COST
At 1 April 2021 59,505
Additions 63,310
At 31March 2022 122,815
NET BOOK VALUE
At 31March 2022 122,815
At 31March 2021 59,505

Group
Office
Improvements Fixtures and
to Platform and computer
property development fittings equipment Totals
f. I,
COST
At 1 April 2021 19,556 10,000 7,448 256,429 293,433
Additions 11,125 1,887 13,012
Disposals ~4,688) ~57,842) ~62,530)
At 31 March 2022 14,868 21,125 7,448 200,474 243,915
DEPRECIATION
At 1 April 2021 18,073 2,218 5,026 206,928 232,245
Charge for
Eliminated
year
on disposal
82
~3,287)
3,700 909 25,224
~47,466)
29,915
~50,753)
At 31 March 2022 14,868 5,918 5,935 184,686 211,407
NKT BOOKVALUE
At 31 March 2022 15,207 1,513 15,788 32,508
At 31March 2021 1,483 7,782 2,422 49,501 61,188

Shares in
Unlisted
investments
COST
At 1 Aptal 2021 and 31 March 2022 73,699
PROVISIONS
At I April 2021 and 31March 2022 73,507
NET BOOI&VALUE
At 31March 2022 192
At 31 March 2021 192

Amounts
falli
ng due within o ne year: ne year:
Group Group Company Company
31 March 31 March 31 March 31 March
2022 2021 2022 2021
Trade debtors 44,002 171,798
Loan Portfolio 849,024 715,054
Amounts
due
from
subsidiaries 1,527,295 2,229,097
Other debtors 8,400 3,750 8,400 3,750
Prepayments and accmed
income 115,587 141 805
1017,013 1,032407 1 535 695 2,232,847
Amounts
falling due after
one year:
Other debtors 28,660 40,810 28,660 40,810
Amounts
due
fiom
subsidiaries 250,000
28,660 40,810 278,660 40,810
Aggregate
amounts
I 045 673 1,073,217 1,314,355 2 273 657
Group Group Company Company
31 March 31 March 31 March 31 March
2022 2021 2022 2021
Loan portfolio before
adjustments for bad debts and
acciued interest and fees 2,780,040 2,805,254
Specific bad debt provision (870,220) (63,614)
General bad debt provision (1,702,660) (3,057,602)
Accrual for interest due not
yet received 641,364 1031,016
Loan pottfolio 849,024 715,054

Group Group Company Company
31 March 31 March 31 March 31 March
2022 2021 2022 2021
g g
Other loans(see note 19) 993,981 329,327
Trade creditors 85,678 61,076 1,439
Amounts
owed
to
subsidiaries 14,480 4,386
Social security and other
taxes 21,628 26,199
Other creditors 113,160 146,308 6,550 6,550
4 214447 562,910 21,030 12,375

Group Group Company Company
31 March 31 March 31 March 31 March
2022 2021 2022 2021
f 8
Other loans(see note 19) ~993410

An analysis ofthe maturity o floans is given below:
2022 2021
Amounts
falling due within one year on demand:
Other loans 993,981 329 327
Amounts
falling due between
two and five years;
Other loans - 2-5 years 993,410

Group Group Company Company
31March 31March 31 March 31March
2022 2021 2022 2021
Within one year 101,911 124,765
Between one and five years 102,225 222,803
204,136 347,568

2022 2021
Otherloans 993,981 1,322,737

2022 2021
Unrestricted Restricted Total Total
funds funds funds funds
Fixed assets 155,323 155,323 120,693
Investments 192 192 192
Current assets 2,759,124 211,000 2,970,124 3,700,380
Current liabilities
Long term liabilities
(1,214,447) (1,214,447) (562,910)
~993,41'3
1,700,192 211,000 1,911,192 2,264,945

MOVE MEN T
IN FUNDS
Net Transfers
nlovenlent between At
At I/4/21 in funds funds 3 I/3/22
8
Unrestricted funds
General fund 2,264,945 (464,753) (100,000) 1,700, 192
Restricted
funds
Capital
Capital
fund
fund
Street UK Homes
IT Development
111000 100,000 100,000
111000
111,000 100,000 211,000
TOTAL FUNDS 2,264 945 ~353,753) I 911,192
Incoming Resources Movement
resources expended in funds
8 8
Unrestricted funds
General
fund
1,259,068 (1,723,821) (464,753)
Restricted funds
Capital
fund
IT Development 111,000 111,000
TOTAL FUNDS 1,370,068 t),723,82)) ~353,753)

Comparatives for movement
in fuuds
Net
movement At
At I/4/20 in funds 31/3/21
Unrestricted funds
General fund 1,760,124 504,821 2,264,945
TOTAL FUNDS 1 760 124 504 821 2 264 945

Comparative net movement in funds, included in the above are as follows;
Incoming Resources Movement
resources expended in funds
f
Unrestricted funds
General
fund
2,599,039 (2,094,218) 504,821
Restricted funds
Capital fund 2,533 (2,533)
TOTAL FUNDS 2.6111.572 ~2,096,7517 504,821
24. CAPITAL COMMITMENTS COMMITMENTS
2022 2021
f
Contracted but not provided for in the financial statements 36,435 40 000

2022
Balance at 1 April 2021 owed to charity 2,224,71 1
Donation to subsidiaty
undertakings
Funds transfen'ed
to and fi'om subsidiaiy
undertakings (453,570)
~II,3263
Balance at 31March 2022 owed to charity 1,762,815
Amounts falling due within one year 1,512,815
Amounts falling due after more than one year 250,000
Balance at 31 March 2022 owed to charity 1,762,815