| Pages | ||
|---|---|---|
| Reference gt Administrative details |
||
| Trustees' report |
4-8 | |
| Statement of Financial | Activities | |
| Balance Sheet | 10 | |
| Notes to the Financial Statements | 11-14 | |
| Independent Examiner's |
Report | 15 |
| 2022 | 2021 | |||||
|---|---|---|---|---|---|---|
| Note | Unrestricted Funds |
Restricted Funds |
Total Funds |
Total Funds | ||
| E | E | |||||
| INCOME FROM: | ||||||
| Charitable activities |
730 | 139,760 | 140,490 | 245,951 | ||
| Total: | 730 | 139,760 | 140,490 | 245,951 | ||
| EXPENDITURE ON: | ||||||
| Charitable Activities |
187 | 133,302 | 133,489 | 143,184 | ||
| Total: | 187 | 133,302 | 133,489 | 143,184 | ||
| NET INCOME (EXPENDITURE) | 543 | 6,458 | 7,001 | 102,767 | ||
| Total funds brought | forward | 26,875 | 105,594 | 132,469 | 29,702 | |
| TOTAL FUNDS CARRIED FORWARD | 27,418 | 112,052 | 139,470 | 132,469 |
| Balance | Sheet as at 31March 2022 | Sheet as at 31March 2022 | |
|---|---|---|---|
| Note | 2022 | 2021 | |
| FIXEDASSETS | |||
| Tangible assets | 1,112 | ||
| CURRENT ASSETS: | |||
| Debtors | 10 | 896 | 2,204 |
| Cash at bank and in hand | 144,350 | 136,363 | |
| 145,246 | 138,567 | ||
| CREDITORS: | |||
| Amounts falling due within one year |
(5,776) | (7,210) | |
| NET CURRENT ASSETS: | 139,470 | 131357 | |
| TOTAL ASSETS LESSCURRENT LIABILITIES | 139,470 | 132i469 | |
| NET ASSETS | 139,470 | 132,469 | |
| RESERVES: | |||
| Restricted Funds |
112,052 | 105,594 | |
| Unrestricted Funds |
27,418 | 26,875 | |
| TOTAL FUNDS | 12 | 139,470 | 132,469 |
| Restricted | Unrestricted | Unrestricted | Total | Total | Total | Funds | Funds | |||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Funds | Funds | Funds | 2021 | |||||||||
| 2022 | ||||||||||||
| f | ||||||||||||
| Donations | 110 | 110 | ||||||||||
| Membership Fees |
620 | 620 | 481 | |||||||||
| 730 | 730 | 481 | ||||||||||
| GRANTS | ||||||||||||
| The National Lottery Community |
Fund | 80,015 | 80,015 | 100,184 | ||||||||
| London Borough | of Ealing | 2,500 | ||||||||||
| London Borough | ofBrent | 35,106 | 35,106 | 36,539 | ||||||||
| City Bridge Trust | 85,176 | |||||||||||
| United in Hammersmith |
& Fulham | 1,000 | ||||||||||
| Leathersellers Company |
Charitable | Fund | 1,800 | |||||||||
| London Legal Support |
2,000 | |||||||||||
| Job Retention Scheme Grants | 9,206 | 9,206 | 6,267 | |||||||||
| HM Government | grant income | 10,000 | ||||||||||
| National Lottery Awards |
for All | 10,000 | 10,000 | |||||||||
| Arnold Clark Community |
Fund | 1,000 | 1,000 | |||||||||
| Mrs Smith and Mount Trust | 3,000 | 3,000 | ||||||||||
| Advice Fund | 1,433 | 1,433 | ||||||||||
| 139,760 | 730 | 140,490 | 245,951 | |||||||||
| .EXPENDITURE | ON CHARITABLE | ACTIVITIES COSTS | ||||||||||
| Direct costs | Support | costs | Totals | Totals | ||||||||
| (see note f |
4) | (see note 5) f |
2022 f |
2021 f |
||||||||
| Charitable | activities | 122,767 | 10,722 | 133,489 143,184 |
||||||||
| 4.DIRECT COSTS OF CHARITABLE ACTIVITIES | 2022 f |
2021 f |
||||||||||
| Staff Costs | 62,819 | 61,431 | ||||||||||
| Rent | 11,557 | 10,791 | ||||||||||
| Light &Heat | 1,423 | 847 | ||||||||||
| Insurance | 1,531 | 1,152 | ||||||||||
| Cleaning &Sundry |
expenses | 469 | 812 | |||||||||
| Telephone | 1,798 | 1,864 | ||||||||||
| Charitable | activity | costs | 43,170 | 37,158 | ||||||||
| 122,767 | 114,055 |
| 2022 | 2021 | ||
|---|---|---|---|
| E | E | ||
| Depreciation | 1,112 | 370 | |
| Subscription | 1,981 | 1,435 | |
| Other office | costs | 3,208 | 24,103 |
| Accountancy | fees | 2,400 | 2,100 |
| Bank charges | 240 | 220 | |
| Payroll charges | 1,782 | 901 | |
| 10,722 | 29,129 |
| 2022 | 2021 | ||
|---|---|---|---|
| E | E | ||
| Wages and | Salaries | 57,182 | 56,492 |
| Employers | Nl | 1,490 | 1,635 |
| Pension costs | 4,147 | 3,304 | |
| 62,819 | 61,431 |
| 2022 | 2021 | |
|---|---|---|
| Staff | 2 | 2 |
| No employees received emoluments . TANGIBLE FIXEDASSETS |
in excess ofE60, | 000 during the | year (2021:Ni | l) | |
|---|---|---|---|---|---|
| Land & | Fixtures | ||||
| & | Kitchen | Totals | |||
| Buildings | Fittings | Equipment | Equipment | ||
| E | E | E | E | ||
| COST | |||||
| At 1"April 2021and 31"March 2022 | 9135 | 15922 | 10888 | 5 963 | 41908 |
| DEPRECIATION | |||||
| At 1"April 2021 | 8,970 | 15,769 | 10,426 | 5,631 | 40,796 |
| Charge for the year | 165 | 153 | 462 | 332 | 1,112 |
| 9,135 | 15,922 | 10,888 | 5,963 | 41,908 |
| NET BOOK VALUE | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| At 31"March 2022 | |||||||||||
| At 31"March 2021 | 165 | 153 | 462 | 332 | 1,112 | ||||||
| 10.DEBTORS:AMOUNTS | FALLING DUE WITHIN ONE YEAR | ||||||||||
| 2022 | 2021 | ||||||||||
| f | f | ||||||||||
| Trade debtors | 1,371 | ||||||||||
| Prepay ments | 896 | 833 | |||||||||
| 896 | 2,204 | ||||||||||
| 11.CREDITORS: AMOUNTS | FALLING DUE WITHIN | ONE | YEAR | ||||||||
| 2022 | 2021 | ||||||||||
| f | f | ||||||||||
| Social security and other taxes | 1,490 | 1,490 | |||||||||
| Accrued expenses | 4,286 | 5,720 | |||||||||
| 5,776 | 7,210 | ||||||||||
| 12.MOVEMENT IN FUNDS |
|||||||||||
| At 1.4.21 |
Income | Expenditure | Transfers | At 31.3.22 | |||||||
| Unrestricted funds |
f | f | f | f | f | ||||||
| General fund | 26,875 | 730 | (187) | 27,418 | |||||||
| At 1.4.20 |
Income | Expenditure | Transfers | At 31.3.21 | |||||||
| f | f | f | f | f | |||||||
| General fund |
10,656 | 21,635 | (327) | (5,089) | 26,875 | ||||||
| Restricted funds | |||||||||||
| At | At | ||||||||||
| 1.4.21 | Income | Expenditure | Transfers | 31.3.22 | |||||||
| Advice Fund | 8,181 | 1,433 | (1,530) | 8,081 | |||||||
| Resilience Fund |
65,262 | (3,083) | 62,179 | ||||||||
| Person —Centred Advocacy |
Project | 30,143 | 30,143 | ||||||||
| LBBrent | 8 | 35,106 | (30,569) | 4,545 | |||||||
| London legal Support | 2,000 | 2,000 | |||||||||
| National Lottery Community |
Fund | 80,015 | (74,916) | 5,099 | |||||||
| National Lottery Awards |
for | all | 10,000 | (13,058) | 3,058 | ||||||
| FIMRC Job Retention | 9,206 | (9,206) | |||||||||
| Arnold Clark Community |
Fund | 1,000 | (1,025) | 25 | |||||||
| Mrs Smith and Mount | Trust | 3,000 | (2,998) | ||||||||
| 105,594 | 139,760 | (133,302) | 112,052 |
| At | At | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| 1.4.20 | Income | Expenditure | Transfers | 31.3.21 | |||||
| Advice | Fund | 6,748 | 1,433 | 8,181 | |||||
| Resilience Fund | 12,298 | 100,184 | (47,220) | 65,262 | |||||
| 75 Plus | Fund | 22,625 | (23,982) | 1,357 | |||||
| London | Community | Response | 43,201 | (43,201) | |||||
| Person | - Centred | Advocacy Project | 35,106 | (3,606) | (1,357) | 30,143 | |||
| HM Government | Grant— | ||||||||
| Covid-19 Response | in | ||||||||
| LBofBrent | 10,000 | (9,992) | |||||||
| LB Ealing Grant | 2,500 | (2,500) | |||||||
| United | in Hammersmith | 8 Fulham | 1,000 | (1,035) | 35 | ||||
| London | legal Support | 2,000 | 2,000 | ||||||
| Edward | Harvist | Fund | (5,054) | 5,054 | |||||
| HMRC | Job Retention | Scheme | 6,267 | (6,267) | |||||
| 19,046 | 224,316 | (142,857) | 5,089 | 105,594 |