# **Registered Charity No. 1085882 Company No. 4174250** **DACORUM DISTRICT CITIZENS ADVICE BUREAU (A company limited by guarantee)** **TRUSTEES’ REPORT AND FINANCIAL STATEMENTS** **FOR THE YEAR ENDED 31[ST ] MARCH 2022** ## **CONTENTS** |Report of the Directors and Trustees|3-12| |---|---| |Independent Examiner’s Report|13| |Statement of Financial Activities|14| |Balance Sheet|15| |Cash Flow Statement|16| |Notes to the Accounts|17-29| |Income & Expenditure Account analysed by Fund|30| 2 **DACORUM DISTRICT CITIZENS ADVICE BUREAU (A company limited by guarantee)** ## **REPORT OF THE TRUSTEES FOR THE YEAR ENDED 31[ST ] MARCH 2022** The Trustees (who are also the Directors for the purpose of Company Law) have pleasure in presenting their annual report and the financial statements for the year ended 31 March 2021. The Trustees confirm that the Annual report and financial statements of the charitable company comply with the current statutory requirements, the Charities Act 2011, the Companies Act 2006, the Memorandum and Articles of Association, and the charities Statement of Recommended Practice (applicable to charities preparing their accounts in accordance with the Financial ReportingStandard applicable in the UK and Republic of Ireland; FRS 102) issued in October 2019. ## **1. REFERENCE AND ADMINISTRATIVE DETAILS** |Charity Name:|Dacorum District Citizens Advice Bureau| |---|---| |Charity Registration:|1085882| |Company Registration:|4174250| |Registered Office:|The Forum, Marlowes, Hemel Hempstead,| ||Hertfordshire, HP1 1DN| |Chief Executive:|Mrs A Fox| |Bank:|CAF Bank Limited, 25 Kings Hill Avenue, West Malling, Kent ME194JQ| |Independent Examiner:|Hillier Hopkins LLP, 51 Clarendon Road, Watford,| ||Hertfordshire, WD17 1HP| 3 **DACORUM DISTRICT CITIZENS ADVICE BUREAU (A company limited by guarantee)** ## **REPORT OF THE TRUSTEES FOR THE YEAR ENDED 31[ST ] MARCH 2022** |**DIRECTORS/ TRUSTEES**|**ROLE**|**APPOINTED**|**RESIGNED**| |---|---|---|---| ||||| |Mr R Coxage|Trustee|13.11.07|| ||||| |Mr M Mercer-
Deadman|Trustee, Treasurer, Company
Secretar,Vice Chair|8.10.14|| ||||| |Ms A Foster|Trustee|20.05.15|| ||||| |Mr J Salisbury|Trustee|20.05.15|| ||||| |Mr M Egan|Trustee-Resigned as Chair 08.06.2022|7.02.18|| ||||| |Mr D Payne|Trustee|7.02.18|| ||||| |Mr S Bolton|Trustee|04.06.18|| ||||| |Mrs S Gray|Trustee|19.06.19|9.06.21| ||||| |Mr J Scutt|Trustee|19.06.19|19.06.22| ||||| |Mr R George|Trustee|19.06.19|16.06.22| ||||| |Mr S Butler|Trustee|19.03.20|8.06.22| ||||| |Mrs C Cotton|Trustee|26.10.20|21.08.21| ||||| |Mr L Lichman|Trustee-Chair|8.06.22|| ||||| |Mrs C Miles|Trustee|8.06.22|| ||||| |Mr N Rouse|Trustee|8.06.22|| ||||| |Mr P Templeman|Trustee|8.06.22|| 4 **DACORUM DISTRICT CITIZENS ADVICE BUREAU (A company limited by guarantee)** **REPORT OF THE TRUSTEES FOR THE YEAR ENDED 31[ST ] MARCH 2022** ## **2. STRUCTURE, GOVERNANCE AND MANAGEMENT** ## **Governing Document** Dacorum District Citizens Advice Bureau (known as ‘Citizens Advice Dacorum’) was incorporated as a company limited by guarantee in March 2001 at which date the assets and liabilities of the unincorporated Dacorum District Citizens Advice Bureau were acquired. The Centre is a registered charity and is entered in the Central Charities Register (registration number 1085882). At 31[st ] March 2022 it had 16 members and the maximum liability of each member is limited to one pound. Its Memorandum and Articles of Association dated 1[st] April 2001 (amended - as agreed by the Charity Commission in 2008) governs Dacorum District Citizens Advice Bureau. ## **Recruitment, Appointment of Trustees** Trustees, who are also Directors of the Company, are elected by the Members from the local community and usually either reside or work in Dacorum or the surrounding areas. As stated in the Articles of Association up to 15 are elected at the Annual General Meeting for the forthcoming year. During the year the Trustees seek to recruit suitable trustees to the Board. The Chair oversees the process for Board appointments, and prospective trustees go through a formal selection process undertaken by the Chief Executive, Trustee Board Chair and one other Director. If necessary, individuals can then be co-opted onto the Board until the next AGM. A separate process agreed by the Trustee Board is followed for the election of the Chair and Officers. No persons or bodies external to the charity are entitled to appoint persons to the Trustee Board. ## **Induction of Trustees** Newly appointed Trustees to Citizens Advice Dacorum undergo an induction process in accordance with a written procedure. They are regularly circulated with reading material from the national Citizens Advice and the Charities Commission regarding their legal obligations as well as being kept informed about available training courses. A Register of Trustees Interests is maintained at the registered office, and is available to the public. ## **Organisational Structure** The Trustee Board, which governs Citizens Advice Dacorum, is responsible for setting the strategic direction of the organisation and the policy of the charity. It meets at least quarterly. The Trustees carry the ultimate responsibility for the conduct of Citizens Advice Dacorum and for ensuring that the charity satisfies its legal and contractual obligations. There are two sub-committees, Personnel & Operations and Finance, which meet a minimum of four times a year or more, if decided by the Board. The Trustee Board delegates day-to-day management of the organisation to the Chief Executive, Mrs A Fox and other senior staff. 5 **DACORUM DISTRICT CITIZENS ADVICE BUREAU (A company limited by guarantee)** **REPORT OF THE TRUSTEES FOR THE YEAR ENDED 31[ST ] MARCH 2022** ## **Related Parties** Citizens Advice Dacorum is a member of Citizens Advice, the operating name of the National Association of Citizens Advice Bureaux, which provides a framework for standards of advice and casework management as well as monitoring progress against these standards. Citizens Advice Dacorum is reviewed every year under Citizens Advice leadership self-assessment scheme. Additionally, the Company’s ’s operating policies are independently determined by its Trustee Board in order to fulfil its charitable objects and meet national membership requirements. The charity also co-operates and liaises with a number of other advisory services, local charities and statutory bodies on behalf of clients. Provisions are in place to avoid conflicts of interest of Trustees. ## **Statement of Internal Control** The Trustee Board oversee the information security of all personal information of our clients, staff, funders and strategic partners that is processed. Citizens Advice Dacorum holds joint responsibility for client data that is held in our case management system, with Citizens Advice. An information assurance management team exists to ensure the confidentiality, integrity and availability of all personal and sensitive data is maintained to a level which is compliant with the requirements the General Data Protection Regulation and Data Protection Act 2018. ## **Major Risks** The Trustees recognise that the major risks to which the charity may be exposed need to be reviewed and systems maintained to mitigate them. To that end Citizens Advice Dacorum continually monitors and manages its risk and ensures mitigating plans are in place. The principal external risk relates to funding. The Charity is aware of the financial pressures experienced by its major funders, and in view of this it continues to seek economies and efficiencies in operational procedures and increase and diversify additional sources of funding for its services. This is kept under continual review. 6 **DACORUM DISTRICT CITIZENS ADVICE BUREAU (A company limited by guarantee)** **REPORT OF THE TRUSTEES FOR THE YEAR ENDED 31[ST ] MARCH 2022** ## **3. OBJECTIVES AND ACTIVITIES** ## **Charitable Objects** The charity’s objectives as set out in the company’s Memorandum and Articles of Association are to promote any charitable purpose for the benefit of the community in the Borough of Dacorum and surrounding areas, by the advancement of education, the protection and preservation of health and the relief of poverty, sickness and stress. ## **Public Benefit** When reviewing our Aims and Objectives, and in planning our activities in their furtherance, we take careful account of the Charity Commission’s General Guidance on Public Benefit. ## **Aims, Objectives, Strategies and Activities for the Year** Citizens Advice Dacorum aim is to provide free, independent, confidential and impartial advice to everyone on their rights and responsibilities. It values diversity, promotes equality and challenges discrimination. The service aims to provide the advice people need for the problems they face and to improve the policies and practices that affect people’s lives through social policy via its Research and Campaigns work. Our main objective this year has been to continue the delivery of the community service contract that we were commissioned by Dacorum Borough Council to provide from the 1[st ] July 2016 and prepare to develop the service in preparation for re-commissioning and future bids. We have been given an extension on our contract to provide advice until June 2023. This core community service contract is outcomes based, which includes financial outcomes in the form of financial gains generated for clients, as well as client outcomes such as improved health and well-being as a result of our advice. We have seen an increase year on year of 20% of clients seen and 37% in terms of the number of issues we have helped them with. This demonstrates the increase in complexity of issues clients are facing. Of those clients providing feedback on our service, 98% reported improved confidence, wellbeing and capability of self-help in future. We have recorded financial gains for our clients across the year of £7,115,177 albeit that it presents a mere snapshot of the benefit we bring to clients and the community. We saw the continuation of the Help to Claim project funded by the Department of Work and Pensions and Hertfordshire County Council (HCC) continues to provide funding for the Hertfordshire Crisis Intervention Project for clients experiencing crisis in their lives. Many require food vouchers to enable them to survive and feed their children, particularly during school holidays when children are not having school lunches. HCC also provided funding for a Winter Fuel allowance to support clients in need of food and fuel vouchers. We received funding from the Department of Business, Energy & Industrial Strategy for IT Equipment and to increase capacity on our telephone lines. We received further funds from Dacorum Borough Council to recruit and train volunteers. Our co-location with Dacorum Borough Council, the Dacorum First Credit Union and Dacorum Community Trust, alongside our continued collaboration with Community partners has supported partnership working and joint funding applications with the ongoing aim of delivering cohesive voluntary services across the Borough, developing new services and reaching our entire community. This has meant we can react quickly to the changing needs of our community as when the pandemic struck. 7 **DACORUM DISTRICT CITIZENS ADVICE BUREAU (A company limited by guarantee)** **REPORT OF THE TRUSTEES FOR THE YEAR ENDED 31[ST ] MARCH 2022** We are particularly grateful to Dacorum Borough Council for our core funding, and we look forward to continued partnership working for the benefit of the community. Additionally, Citizens Advice Dacorum is a member of the Hertfordshire Citizens Advice Service, an umbrella body formed to represent the ten Hertfordshire Bureaux, who meet regularly to share expertise, experience and knowledge, including IT and training, and have successfully obtained project funding for the benefit of clients across Hertfordshire. This has included funding for the Hertfordshire Crisis Intervention Service and the Herts Scams Prevention Service. ## **Contribution of Volunteers** The charity receives help and support in the form of voluntary assistance in advising the public, administering the charity and delivering the service. This year we have managed to increase our volunteer base to 58 Volunteers who contributed approximately 348 hours per week of largely advisory work to the Centre. The estimated public value of that advice and volunteering was £19,491,328. 8 **DACORUM DISTRICT CITIZENS ADVICE BUREAU (A company limited by guarantee)** **REPORT OF THE TRUSTEES FOR THE YEAR ENDED 31[ST ] MARCH 2022** ## **4. ACHIEVEMENTS AND PERFORMANCE** ## **Charitable Activities** The Charity achieved an outright pass on their Citizens Advice Organisational Audit, and was awarded the Advice Quality Mark back in 2016, the mark of quality independent advice organisations. In 2021/2022 Citizens Advice Dacorum helped 7348 clients with 24,369 issues, the Client demand for our services has increased by 20% with the number of issues presented by each client also increasing. We have issued 15% more food vouchers to individuals, couples and families along with are There has been a 43% increase in Housing issues with 1 in 3 regarding private sector rented properties and a 31% increase in Debt Advice. There has been a 7% increase in clients with no disability or long-term health conditions, seeking advice. The biggest age range seeking advice increased from the 30-34 year olds in 2020-2021 to 35-39 year olds in 2021-22. A 24% increase in clients under 34 years old seeking advice and a 38% decrease in clients over 55 years of age seeking advice. We have also seen a 2% increase in men asking for advice. The total value of benefits advice (financial outcomes) to individuals in the year 2021/22 increased by nearly 2 million to £7,115,177. Over 99% of clients were satisfied with the way the adviser handled their query, 95% were satisfied with the advice they were given and 95% reported it was easy to access our service. ## **Investment Activities** The charity does not currently hold material investments. ## **Factors Affecting the Achievement of Objectives** We depend on several sources other than our major funder to support the services needed by the community, the range and volume of which grows continuously. Failure to obtain such funding risks the withdrawal of important services. 9 **DACORUM DISTRICT CITIZENS ADVICE BUREAU (A company limited by guarantee)** **REPORT OF THE TRUSTEES FOR THE YEAR ENDED 31[ST ] MARCH 2022** ## **5. FINANCIAL REVIEW** ## **Financial Position** Incoming resources in the year were £411,161 (2020/21: £355,434), of which £250,468 (2020/21: £199,830) related to project restricted activities. The increased income was due to funding received for restricted activities. A surplus of £40,153 was generated in the year (2020/21: surplus £18,476). At the end of the year there were no carry forward funding balances relating to the restricted activities. Staff expenditure increased compared to the previous year. This is in part related to the income increase for the year and the cost of delivery for the additional projects. Overall the number of employees increased from 10 to 16 as the 31 March 2022. Additionally, back-office staff increased. There was a reduction in administrative and other cost mainly due no consultancy costs in 2022. At 31 March 2022 total reserves were £229,299 which is totally unrestricted funds. The previous year the reserves were at that time £189,146 (unrestricted - £2,640). ## **Reserves Policy** Citizens Advice Dacorum is required to ensure that free monies are available in each financial year to meet any reasonably foreseeable contingency. The reserve policy is reviewed at least once every financial year by the Trustee Board. The reserves policy was last reviewed during Q2, 2022.It was agreed to leave the policy as set for the previous year with the total designated reserves being £155,000 made up of the following elements. In determining the level of unrestricted funds to be held, the Trustees have in mind that funds should be maintained at least equal to around four months of normal (non-project) operating expenditure. This is represented by designated funds of £110,000 being an amount to cover the closure costs if the Bureau were unable to continue in business. Additionally, there are designated funds for: Equipment (£5,000) to ensure that there is sufficient money to replace equipment when it becomes obsolete, or beyond economic repair, Contractual commitment (£10,000) to ensure that Citizens Advice Dacorum is able to cover contracted payments to staff such as redundancy, provision of locum maternity cover, and the costs of any disciplinary and/or grievance procedures which may arise, and Premises (£5,000) to provide for the cost of relocating to new premises either at the expiry of the current lease or if larger premises are deemed necessary, and for the cost of major repairs and maintenance of the office accommodation. Funding Campaign Support (£5,000) to provide additional resourcing to allocate to funding activities Additional Support (£10,000) to provide additional support for non-main stream essential non- discretionary activities e.g., Leadership Assessment, Training until funding is at adequate. Long term Sickness (£10,000) to pay the salary of any employee who is on long term sickness. 10 **DACORUM DISTRICT CITIZENS ADVICE BUREAU** ## **(A company limited by guarantee)** ## **REPORT OF THE TRUSTEES FOR THE YEAR ENDED 31[ST ] MARCH 2022** ~~**Principal Funding Sources**~~ The Directors extend their gratitude to Dacorum Borough Council who continued to support the core operating capacity of the charity, and to fund a Money Advice Service. Dacorum Borough Council also provides the Hemel Hempstead and Berkhamsted Dacorum Citizens Advice premises at minimal financial cost to the charity. ## **6. FUTURE PLANS** In view of the constantly changing social and economic climate, the Trustees regularly review the operation. During 2022/2023, the Centre will concentrate on the following: - Providing a free quality service to the Dacorum community in line with our membership agreement with National Citizens Advice, and stakeholder contracts. - Performance delivery against Service Level Agreements with Dacorum Borough Council and all stakeholders - Continuing development of Channels to improve ease of access to service, both digital and by reintroducing face to face service when safe to do so - Developing new targeted services to meet particular community need such as outreach at local community groups - Building on the volunteer recruitment and training drive which has taken place so far this year to sustain and increase capacity for service delivery - Adapting our recruitment, training & support to open up volunteering to a wider range of people - Continuing to generate additional funding to support the above - Continuing to develop partnership working to support the above - Increasing our focus on research & campaigning to tackle practices that disadvantage the community. 11 **DACORUM DISTRICT CITIZENS ADVICE BUREAU** ## **(A company limited by guarantee)** ## **REPORT OF THE TRUSTEES FOR THE YEAR ENDED 31[ST ] MARCH 2022** ~~**7. DIRECTORS**~~ **’** ~~**RESPONSIBLITIES**~~ The Trustees (who are also directors of Dacorum District Citizens Advice Bureau for the purposes of company law) are responsible for preparing the Trustees' Report and the financial statements in accordance with applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice). Company and charity law require the Trustees to prepare financial statements for each financial year which give a true and fair view of the state of affairs of the charitable company and of the incoming resources and application of resources, including the income and expenditure, of the charitable company for that period. In preparing these financial statements, the Trustees are required to: - select suitable accounting policies and then apply them consistently; - observe the methods and principles of the Charities SORP; - make judgments and estimates that are reasonable and prudent; prepare the financial statements on the going concern basis unless it is inappropriate to presume that the charitable company will continue in operation. The Trustees are responsible for keeping proper accounting records that disclose with reasonable accuracy at any time the financial position of the charitable company and enable them to ensure that the financial statements comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the charitable company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities. This report has been prepared in accordance with the Statement of Recommended Practice – Accounting and reporting by Charities and with the provisions the Companies Act 2006 relating to small companies. **----- Start of picture text -----**
L Lichman, Chairman
**----- End of picture text -----**
## ………………………………..20221 November 12 **DACORUM DISTRICT CITIZENS ADVICE BUREAU (A company limited by guarantee)** ## **REPORT OF TRUSTEES FOR THE YEAR ENDED 31[ST ] MARCH 2022** ## **REPORT OF THE INDEPENDENT EXAMINER TO THE TRUSTEES FOR THE YEAR ENDED 31[ST ] MARCH 2022** ## **Independent Examiner’s Report** I report to the trustees on my examination of the accounts of the company for the year ended 31 March 2022. ## **Responsibilities and basis of report** As the charity trustees of the company (and also its directors for the purposes of company law) you are responsible for the preparation of the accounts in accordance with the requirements of the Companies Act 2006 (‘the 2006 Act’). Having satisfied myself that the accounts of the company are not required to be audited under Part 16 of the 2006 Act and are eligible for independent examination, I report in respect of my examination of your company’s accounts as carried out under section 145 of the Charities Act 2011 (“the 2011 Act”). In carrying out my examination I have followed the Directions given by the Charity Commission under section 145(5)(b) of the 2011 Act. ## **Independent examiner’s statement** I have completed my examination. I confirm that no material matters have come to my attention in connection with the examination giving me cause to believe that in any material respect: 1. accounting records were not kept in respect of the Trust as required by section 386 of the 2006 Act; or 2. the accounts do not accord with those records; or 3. the accounts do not comply with the accounting requirements of section 396 of the 2006 Act other than any requirement that the accounts give a ‘true and fair view’ which is not a matter considered as part of an independent examination; or 4. the accounts have not been prepared in accordance with the methods and principles of the Statement of Recommended Practice for accounting and reporting by charities. I have no concerns and have come across no other matters in connection with the examination to which attention should be drawn in this report in order to enable a proper understanding of the accounts to be reached. Grant Franklin ACA Hillier Hopkins LLP Chartered Accountants Radius House 51 Clarendon Road Watford Herts WD17 1HP Date: 13 ## **DACORUM DISTRICT CITIZENS ADVICE BUREAU (A company limited by guarantee)** ## **Company No. 4174250** ## **STATEMENT OF FINANCIAL ACTIVITIES (INCLUDING INCOME AND EXPENDITURE ACCOUNT) FOR THE YEAR ENDED 31ST MARCH 2022** |**Note(s)**
**Income from :**
Donations and Legacies
2
Investments
4
Charitable Activities
3
Other income
**Total Income**
**Expenditure on:**
Charitable activities
5
**Total Expenditure**
**Transfers between Funds**
**Net movement in funds**
**Reconciliation of funds**
Total funds at 1st April 2020
14,15,16
&17
**Total funds carried forward at 31st**
**March 2022**
**Net Income /(Expenditure) for the**
**Year**|**Unrestricted**
**Funds**
**£**
2,833
41
155,050
2,769
160,693
117,901
117,901
42,792
42,792
186,506
229,299
|**Restricted**
**Funds**
**£**
-
250,468
250,468
253,107
253,107
(2,640)
(2,640)
2,640
-|**Total Funds**
**2022**
**£**
2,833
41
405,518
2,769
411,161
371,008
371,008
40,153
40,153
189,146
229,299|**Total Funds**
**2021**
**£**
634
84
354,330
386| |---|---|---|---|---| |||||355,434| |||||336,959| |||||336,959| |||||18,476| |||||18,476
170,670| |||||189,146| |||||| The Company has no other recognised gains, or losses other than the deficit/surplus for the year as stated above. All of the above amounts relate to continuing operations. The reconciliation of movement in funds is shown in Note 14 . The Notes on Pages 17 to 29 form part of the Accounts. 14 **DACORUM DISTRICT CITIZENS ADVICE BUREAU (A company limited by guarantee)** **Company No. 4174250** ## **BALANCE SHEET AS AT 31ST MARCH 2022** |**Note(s)**
**Fixed Assets**
Tangible Assets
10
**Current Assets**
Debtors and Prepayments
11
Cash at Bank and In Hand
**Total current assets**
**Creditors: Amounts Falling**
**Due Within One Year**
12
**Net Current Assets**
**Net Assets**
**Charity Funds**
Restricted Funds
14
Unrestricted Funds
Designated Funds
9
General Fund
15|**2022**
**£**
**£**
2,029
5,375
255,488
260,863
33,594
227,269
229,299
-
155,000
74,298
229,299
229,299|**2021**
**£**
**£**
3,041
10,205
265,573
275,778
89,673
186,105
189,146
2640
155,000
31,505
186,506
189,146|**2021**
**£**
**£**
3,041
10,205
265,573
275,778
89,673
186,105
189,146
2640
155,000
31,505
186,506
189,146| |---|---|---|---| ||5,375
255,488||| ||260,863
33,594||| ||155,000
74,298||| ||||| ||||189,146| The Trustees consider that the company is entitled to exemption from the requirement to have an audit under the provisions of section 477 of the Companies Act 2006 ("the Act") and members have not required the company to obtain an audit for the year in question in accordance with section 476 of the Act. The Trustees acknowledge their responsibilities for ensuring that the company keeps accounting records which comply with section 386 of the Act and for preparing financial statements which give a true and fair view of the state of affairs of the company as at 31 March 2022 and of its profit or loss for the year then ended in accordance with the requirements of sections 394 and 395 of the Act and which otherwise comply with the requirements of the Companies Act 2006 relating to the financial statements so far as applicable to the company. The financial statements have been prepared in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006. The financial statements on pages 14 to 30 were approved by the board of directors and authorised for issue on 2022 and are signed on its behalf by: On behalf of the board **----- Start of picture text -----**
L Lichman
**----- End of picture text -----**
Date: 1 November 2022 The Notes on Pages 17 to 29 form part of the Accounts. 15 **DACORUM DISTRICT CITIZENS ADVICE BUREAU (A company limited by guarantee)** **Company No. 4174250** ## **STATEMENT OF CASHFLOWS AS AT 31ST MARCH 2022** |**Cash flow from operating activities**
18
**Cash flow from investing activities**
Interest received
Purchase of tangible fixed assets
**Net cash flow from investing activities**
**Net increase in cash and cash equivalents**
**Cash and cash equivalents at start of period**
**Cash and cash equivalents at end of period**
**Cash and cash equivalents consists of:**
Cash at Bank and In hand|**2022**
**£**
(10,125)
41
41
(10,084)
265,573
255,488
255,488|**2021**
**£**| |---|---|---| |||80,541| |||84| |||84| |||| |||80,625| |||| |||184,947| |||| |||265,573| |||| |||265,573| The Notes on Pages 17 to 29 form part of the Accounts. 16 **DACORUM DISTRICT CITIZENS ADVICE BUREAU (A company limited by guarantee)** **Company No. 4174250** **NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31ST MARCH 2022** ## **1 ACCOUNTING POLICIES** ## **1.1 Basis of preparation** Dacorum District Citizens Advice Bureau (also known as DCAB) is a charity limited by guarantee in the United Kingdom. In the event of the charity being wound up, the liability in respect of the guarantee is limited to £1 per member of the charity. The address of the registered office is given in the charity information on page 3 of these financial statements. The nature of the charity’s operations and principal activities are in providing advice and counselling to the general public . The charity constitutes a public benefit entity as defined by FRS 102. The financial statements have been prepared in accordance with Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) issued on 16 July 2014, the Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland (FRS 102), the Charities Act 2011, the Companies Act 2006 and UK Generally Accepted Practice as it applies from 1 January 2015. The financial statements are prepared on a going concern basis under the historical cost convention, modified to include certain items at fair value. The financial statements are prepared in sterling which is the functional currency of the charity. The significant accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all years presented unless otherwise stated. ## **1.2 Incoming resources** All incoming resources are included in the Statement of Financial Activities when the charity is legally entitled to the income after any performance conditions have been met, the amount can be measured reliably and it is probable that the income will be received. No amount is included in the financial statements for volunteer time in line with the SORP (FRS 102). Voluntary income by way of grants, donations and gifts is included in full in the Statement of Financial Activities when receivable and when the amounts are known with certainty and are measurable. Grants, where entitlement is not conditional on the delivery of a specific performance by the charitable company, are recognised when it becomes unconditionally entitled to the grant. Donated facilities and donated professional services are recognised in income at their fair value when their economic benefit is probable, it can be measured reliably and the charity has control over the item. Fair value is determined on the basis of the value of the gift to the charity. For example the amount the charity would be willing to pay in the open market for such facilities and services. A corresponding amount is recognised in expenditure. Incoming resources from grants, where related to performance and specific deliverables, are accounted for as the charitable company earns the right to consideration by its performance. Where income is received in advance of performance it is treated as deferred income and included within creditors. 17 **DACORUM DISTRICT CITIZENS ADVICE BUREAU (A company limited by guarantee) NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31ST MARCH 2022** **Company No. 4174250** ## **1.3 Resources Expended** All expenditure is accounted for on an accruals basis and has been classified under headings that aggregate all costs related to the category. Expenditure is recognised where there is a legal or constructive obligation to make payments to third parties, it is probable that the settlement will be required and the amount of the obligation can be measured reliably. Charitable expenditure comprises those costs incurred by the charitable company in the delivery of its activities and services for its beneficiaries. ## **1.4 Fund Accounting** ## **Restricted funds** Restricted funds represent grants and donations received which are subject to restrictions on their expenditure imposed by the donor or through the terms of an appeal. The aim and use of each restricted fund is set out in the notes to the financial statements. ## **Unrestricted funds and designated funds** Unrestricted funds represent funds that are expendable at the discretion of the directors in the furtherance of the objects of the charitable company. Such funds may be held in order to finance both working capital and capital investment. Designated funds are those funds which are unrestricted in nature but which have been designated by the directors to be used in a particular manner. ## **1.5 Tangible Fixed Assets** Depreciation is provided at the following annual rates in order to write off assets over their useful life. Fixtures, Fittings & Equipment 20% on reducing balance Telephone & Computer Equipment 33% on cost ## **1.6 Debtors and Creditors Receivable/Payable within one year** Debtors and creditors with no stated interest rate and receivable or payable within one year are recorded at transaction price. Any losses arising from impairment are recognised in expenditure. ## **1.7 Recognition of liabilities** Liabilities are recognised when an obligation arises to transfer economic benefits as a result of past transactions or events. ## **1.8 Employee Benefits** When employees have rendered service to the charity, short-term employee benefits to which the employees are entitled are recognised at the undiscounted amount expected to be paid in for that service. ## **1.9 VAT** The charity is not VAT registered, hence Vat is not recoverable. VAT is included within the relevant costs in the Statement of Financial Activities. ## **1.10 Tax** The charity is an exempt charity within the meaning of schedule 3 of the Charities Act 2011 and is considered to pass the tests set out in Paragraph 1 Schedule 6 Finance Act 2010 and therefore it meets the definition of a charitable company for UK corporation tax purposes. 18 **DACORUM DISTRICT CITIZENS ADVICE BUREAU (A company limited by guarantee)** **Company No. 4174250** **NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31ST MARCH 2022** ## **1.11 Leases** Assets acquired under finance leases are capitalised and depreciated over the shorter of the lease term and expected useful life of the asset. Minimum lease payments are apportioned between the finance charge and the reduction of the outstanding lease liability using the effective interest method. The related obligations, net of future charges, are included in creditors. ## **1.12 Going Concern** The financial statements have been prepared on a going concern basis as the trustees believe that no material uncertainties exist as regards to the ability of the charity to continue to operate. The trustees have considered the level of funds held and the expected level of income and expenditure for 12 months from authorising these financial statements. The budgeted income and expenditure is sufficient together with the level of reserves,for the charity to considered a going concern. 19 **DACORUM DISTRICT CITIZENS ADVICE BUREAU (A company limited by guarantee)** **Company No. 4174250** ## **NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31ST MARCH 2022** ## **2 Donations and Legacies** |**Donations and Legacies**||||| |---|---|---|---|---| |Donations
**Total 2022**|**Restricted**
**Funds**
**2022**
**£**
-
-
-|**Unrestricted**
**Funds**
**2022**
**£**
2833
2833
2833|**Total**
**Funds**
**2022**
**£**
2833
2833
2833|**Total**
**Funds**
**2021**
**£**
634| |||||634| |||||| A donation in kind of £ 23,000 in year 2021 to 2022 was effectively made to the charitable company by Dacorum Borough Council by way of a reduced premises cost below the true commercial rental cost of the premises occupied. 20 **DACORUM DISTRICT CITIZENS ADVICE BUREAU (A company limited by guarantee)** **Company No. 4174250** ## **NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31ST MARCH 2022** ## **3 Income from Charitable Activities** |**Income from Charitable Activities**||||| |---|---|---|---|---| ||**Unrestricted**|**Restricted**|**2022**|**2021**| ||**Fund**|**Funds**|**Total**|**Total**| ||**£**|**£**|**£**|**£**| |**Grants and Commisioning**||||| |Dacorum Borough Council -Core Service & Money|154,500|22,500|177,000|177,000| |Advice||||| |Dacorum Borough Council -Additional Funding||38,000|38,000|| |Dacorum Borough Council -Health Hub||15,070|15,070|| |Citizens Advice - BEIS,Help to Claim, Maps,DEFRA|-|113,252|113,252|110,836| |Herts County Council - Crisis Intervention, Service|-|36,338|36,338|30,174| |& Scams||||| |Winter Fuel|-|9,500|9,500|4,500| |Kick start||10,808|10,808|10,000| |HCF -Scanning||-|-|4,320| |Clothsworks||5,000|5,000|| |Other|550||550|| |Total|155,050|250,468|405,518|354,330| |||||| |Total 2021|154,500|199,830|354,330|| A Service Level Agreement with Dacorum Borough Council supports the majority of the Bureau's objectives. This funding is received quarterly. A review of performance against the agreed indicators is carried out each quarter and at the end of each financial year. 21 **Company No. 4174250** ## **DACORUM DISTRICT CITIZENS ADVICE BUREAU** ## **(A company limited by guarantee)** ## **NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31ST MARCH 2022** |**4**
**Investments**
**2022**
**2021**
**£**
**£**
Bank Deposit Interest
41
84
**5**
**Expenditure on Charitable Activities**
**Basis of**
**Unrestricted**
**Restricted**
**Allocation**
**Fund**
**Funds**
**£**
**£**
**Charitable Activities**
**Costs directly related to activities**
-
-
Staff costs
Direct
117,175
205,259
Premises costs
Direct
-
-
Administrative and other costs
Direct
-
(1,702)
117,175
203,557
**Support costs allocated to activities**
Staff costs
Judgemental
575
19,938
Premises costs
Judgemental
29
5,346
Administrative and other costs
Judgemental
37
19,765
642
45,049
**Governance costs**
Independent Examination fees
Judgemental
-
-
AGM and Trustee Expenses
Judgemental
88
4,502
88
4,502
**TOTAL RESOURCES EXPENDED**
117,901
253,108
**£**
**£**
**Total Resources Expended**
Grants and fees to other bureaux
-
-
Staff costs
117,750
225,197
Premises costs
29
5,346
Administrative and other costs
37
18,063
Governance costs
88
4,502
117,901
253,107
All of the income received in respect of investments was attributable to unrestricted funds in both
ended 2021 and 2022.|**4**
**Investments**
**2022**
**2021**
**£**
**£**
Bank Deposit Interest
41
84
**5**
**Expenditure on Charitable Activities**
**Basis of**
**Unrestricted**
**Restricted**
**Allocation**
**Fund**
**Funds**
**£**
**£**
**Charitable Activities**
**Costs directly related to activities**
-
-
Staff costs
Direct
117,175
205,259
Premises costs
Direct
-
-
Administrative and other costs
Direct
-
(1,702)
117,175
203,557
**Support costs allocated to activities**
Staff costs
Judgemental
575
19,938
Premises costs
Judgemental
29
5,346
Administrative and other costs
Judgemental
37
19,765
642
45,049
**Governance costs**
Independent Examination fees
Judgemental
-
-
AGM and Trustee Expenses
Judgemental
88
4,502
88
4,502
**TOTAL RESOURCES EXPENDED**
117,901
253,108
**£**
**£**
**Total Resources Expended**
Grants and fees to other bureaux
-
-
Staff costs
117,750
225,197
Premises costs
29
5,346
Administrative and other costs
37
18,063
Governance costs
88
4,502
117,901
253,107
All of the income received in respect of investments was attributable to unrestricted funds in both
ended 2021 and 2022.|**2022**
**Total**
**£**
-
322,434
-
(1,702)
the years|**2021**
**Total**
**£**
-
241,387
16,543
5,579| |---|---|---|---| ||203,557|320,732|263,509| ||19,938
5,346
19,765|20,513
5,375
19,802|25,260
8,537
38,032| ||45,049|45,690|71,829| ||-
4,502|-
4,590|1,470
150| ||4,502|4,590|1,620| ||||| ||253,108|371,008|336,959| ||**£**
-
225,197
5,346
18,063
4,502|**£**
-
342,947
5,375
18,100
4,590|**£**
-
266,647
25,080
43,611
1,620| ||253,107|371,008|336,958| ## **6 Basis of Support costs allocation** Support costs have been allocated proportionately, based on an estimate of time spent by permanent staff on different activities and projects undertaken by the bureau. 22 **DACORUM DISTRICT CITIZENS ADVICE BUREAU (A company limited by guarantee)** **Company No. 4174250** ## **NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31ST MARCH 2022** ## **7 Employee numbers and costs** ## **Permanent Staff** |**2022**||**2021**| |---|---|---| |**No.**||**No.**| ||16|10| As of 31 March 2022 the centre had 17 employees. Additionally the services of 59 volunteers were utilised, of which 95% were regular scheduled attendees during the year (2020-2021, 58 volunteers of which 95% were regular attendees). |The staff costs were as follows:
Wages and salaries
Social security costs
Pension costs
Redundancy
Recruitment costs
Staff Travel costs
Staff Training costs|**2022**
**£**
307,137
20,866
6,506
-
911
3,924
4,037
343,382|**2021**
**£**
241,085
17,424
4,581
-
2375
3,284
424| |---|---|---| |||269,174| No employee received remuneration of more than £60,000. ## **8 Trustees and key Management personnel remuneration and expenses** No trustee received any remuneration during the year in respect of services as a Trustee (2021:£nil).Expenses totalling £35.00 (reduced due to virtual meetings) (2021: 372.25) were reimbursed to 1 Trustees (2021: 2), no other Trustee received any expenses. The total amount of employee benefits received by key management personnel is £ 29,225. 23 **DACORUM DISTRICT CITIZENS ADVICE BUREAU (A company limited by guarantee)** **Company No. 4174250** **NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31ST MARCH 2022** ## **9 Designated Funds** The income funds of the charity include the following designated funds which have been set aside out of the general fund by the trustees. |**Funding Campaign support**
Additional resourcing to allocate to funding activties
**Additional Support**
**Premise**
**Long Term Sickness**
Cover for the cost of long term sickness salary costs
Additional support for non main stream but essential activties .
**Resourcing/Consultancy**
To provide resourcing/consultancy for the development and
implementation of a funding strategy.
To provide for the cost of relocating to new premises either at
the expiry of the current lease or if larger premises are deemed
necessary, and for the cost of major repairs and maintenance of
the bureau.
To ensure that the bureau is able to cover contracted payments
to staff such as redundancy, provision of locum maternity cover,
and the costs of any disciplinary and/or grievance procedures
which may arise.
**Bureau**
**Equipm**
**Contrac**
To cover closure costs in the event of the Bureau being unable
to continue in business.
To ensure that there is sufficient money to replace equipment
when it becomes obsolete ,or beyond economic repair.|**Transfers**
**£**
**£**
**£**
110,000
110,000
5,000
5,000
10,000
10,000
5,000
5,000
0
0
5,000
5,000
10,000
10,000
10,000
10,000




**Balance at**
**31st March**
**2022**
**Balance at**
**1st April**
**2021**| |---|---| ||155,000
-
155,000
| 24 **DACORUM DISTRICT CITIZENS ADVICE BUREAU (A company limited by guarantee)** **Company No. 4174250** ## **NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31ST MARCH 2022** ## **10 Tangible Fixed Assets** |**Furniture &**
**Equipment**
**£**
**COST**
Balance brought forward
289
Additions
-
Disposals
Balance carried forward
289
**DEPRECIATION**
Balance brought forward
289
Charge in the year
On disposals
-
Balance carried forward
289
**NET BOOK VALUE AT 31ST MARCH 2022**
-
**NET BOOK VALUE AT 31ST MARCH 2021**
0
**11**
**Debtors**
Accrued Income
**12**
**Creditors**
Taxation and Social Security
Deferred Income
13
Accruals and other amounts payable
**13**
**Deferred Income**
DBC Money Advice
Clothworks
BEIS Phase 3
Helping Herts Fund
Covid Recovery Fund
Houshold Support Fund
DBC Additional Funding
Scanning Fund|**Furniture &**
**Equipment**
**£**
289
-|**£**
42,545
-
-
42,545
39,504
1,013
-
40,517
2,029
3,041
**2022**
**£**
5,375
5,375
**2022**
**£**
5,271
24,070
4,254
33,595
**2022**
**£**
5,625
10,445
4,500
3,500
24,070
**Telephone &**
**Computer**
**Equipment**|**Total**
**2022**
**£**
42,834
-
-| |---|---|---|---| ||289||42,834| ||289
-||39,793
1,013
-| ||289||40,806| ||-||2,029| ||0||3,041| ||||**2021**
**£**
10,205| ||||10,205| ||||**2021**
**£**
4,857
67,225
17,591| ||||89,673| ||||**2021**
**£**
5,625
5,000
35,410
18,590
2,600| ||||67,225| 25 **DACORUM DISTRICT CITIZENS ADVICE BUREAU** **Company No. 4174250** **(A company limited by guarantee)** ## **NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31ST MARCH 2022** |**14**
**Movement in Funds**
**Restricted Funds:**
Dacorum Borough Council-Money Advice
Dacorum Borough Council-Additional Funding
Citizens Advice- Best Energy Deal Extra
Citizens Advice- Help to Claim
Citizens BEIS
HCF
Maps
Winter Fuel
Herts Scam
Clothsworks
Kick Start
Dacorum Borough Council-Heathy Hub
Total Restricted Revenue funds
**15**
**Unrestricted funds:**
General funds
Total funds
**16**
**Analysis of Net Assets between funds**
Tangible fixed assets
Debtors and prepayments
Cash at bank and in hand
Creditors due in one year
Net assets at 31st March 2021
Herts County Council-Crisis Intervention
Service|**At**
**Incoming**
**Outgoing**
**31st March**
**Resources**
**Resources**
**2021**
**£**
**£**
**£**|**At**
**31st March**
**2022**
**£**| |---|---|---| ||-
22,500
(22,500)
-
38,000
(38,000)
-
14,300
(14,300)
-
36,338
(36,338)
-
67,615
(67,615)
-
18,600
(18,600)
2,640
-
(2,640)
-
12,737
(12,737)
-
9,500
(9,500)
-
-
-
-
5,000
(5,000)
-
10,808
(10,808)
-
15,070
(15,070)
2,640
250,468
(253,108)
186,506
160,693
(117,901)
189,146
411,161
(371,009)|-
-
-
-
-
-
-
-
-
-
-
-
-| |||-| |||229,299| |||229,299| |||| ||**Total**
**Unrestricted Restricted**
**Funds**
**£**
**£**
**£**
**2022**|**2021**
**£**| ||2,029
2,029
5,375
-
5,375
255,488
255,488
(33,594)
(33,594)
229,299
-
229,299|3,041
10,205
265,573
(89,673)| |||189,146| 26 **DACORUM DISTRICT CITIZENS ADVICE BUREAU (A company limited by guarantee)** **Company No. 4174250** **NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31ST MARCH 2022** ## **17 MOVEMENTS IN FUNDS** ## **Restricted Funds income from:** ## **Dacorum Borough Council-Money Advice** To help address the issue of tenants in rent arrears .This project provides extra help and advice to clients on debt issues with face to face and casework support. ## **Citizens Advice- Best Energy Deal Extra** To provide consumers facing fuel poverty with advice and information on alleviating their situation, including energy and thermal efficiency measures, dealing with debt and claiming appropriate benefits. ## **Herts County Council-Crisis Intervention** To provide people experiencing crisis with detailed advice on a range of issues, including debt, budgeting and income maximisation. ## **Dacorum Borough Council-Additional Funding** Funding to increase capacity due to the uncertainty of the Covid-19 outbreak has caused in the voluntary sector. ## **Citizens Advice - Help to Claim** The service support clients in the early stages of their Universal Credit Claim, from application, through to their first payment. ## **DEFRA** The recruitment and training of additional volunteers. ## **Herts Scams Awareness** To provide raise awareness of Scams in order to prevent people falling victim and supporting those who already have. ## **MaPs Increasing Capacity** Funding to increase capacity in the area of debt advice. ## **HCF Scanning Project** A project to digitalise our paper based archive. ## **BEIS Phase 3 (Department of Business, Energy & Industrial Strategy)** To increase capacity with the aim of 'helping more people on Adviceline, chat and Email. ## **Winter Fuel Allowance** To distribute food and utility vouchers to clients in need. ## **BEIS Remote Working (Department of Business, Energy & Industrial Strategy)** Funding to support remote working through purchase of IT Equipment and softphone implementation. 27 **DACORUM DISTRICT CITIZENS ADVICE BUREAU (A company limited by guarantee)** **Company No. 4174250** **NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31ST MARCH 2022** ## **18 Reconciliation of net income/(expenditure) to net cash flow from operating activities** |Net income/( expenditure) for the year
Interest Receivable
Depreciation of tangible Fixed Assets
Movement in multi-employer benefit liability
Decrease in Debtors
(Decrease )/Increase in creditors
Net Cash Flow from operating Activities|**2022**
**£**
40,153
(41)
1,013
-
4,828
(56,078)
(10,125)|**2021**
**£**
18,476| |---|---|---| |||(84)
1,520| |||| |||-| |||| |||(8,402)| |||| |||69,033| |||| |||80,543| 28 **DACORUM DISTRICT CITIZENS ADVICE BUREAU (A company limited by guarantee)** **Company No. 4174250** **NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31ST MARCH 2022** ## **19 Pension** The charity does not operate a defined contribution Group Personal Pension Plan. In the past contributions have been made to employees individual pension schemes. ## **20 Members** The charity is incorporated as a company limited by guarantee having no share capital and in accordance with the Memorandum of Association, every member is liable to contribute a sum of £1 in the event of the company being wound up. At 31 March 2022 there were 16 members (2021: 19 members). ## **21 Pension Scheme** Between 1 April 2016 and 30 June 2016, Citizens Advice Dacorum(CAB) offered to make contributions to employees individual pension schemes held with various companies. CAB as the employer, paid contributions at 8% of salary for those that wanted to take up the offer. All staff, with effect from 3rd July 2016 have been automatically enrolled in the NEST pension scheme. For those opting out of the Nest scheme, the offer was made to continue with the Charity contributing 8% of salary to the employees own pension scheme, as before for those employees working for the bureau as of 3rd. July ,2016. For those under the Nest scheme the contributions are based on the yearly part time salary. A 5% contribution is made by the Chairty and the employee makes 4% contribution.NEST (National Employment Savings Trust ) is a defined contribution workplace pension scheme . 29 **DACORUM DISTRICT CITIZENS ADVICE BUREAU (a company limited by guarantee)** **Company No. 4174250** **INCOME & EXPENDITUE ACCOUNT FOR THE YEAR ENDED 31ST MARCH 2022** |**INCOME**
**Incoming resources from generated**
Voluntary income - Donations
Investment income - Bank Interest
**Incoming resources from charitable**
Grants
Dacorum Borough Council
Herts County Council
Cita
Clothworks
Other
**Other incoming resources**
**TOTAL INCOMING RESOURCES**
**EXPENDITURE**
Disbursements
Total
**Staff Costs**|**Unrestricted**
**Fund**
**Total DBC U**
**£**
**funds**
2,833
41
**activities**
154,500
550|
**R**
**DBC**
**Money**
**Advice -R BESN-EAP -R**
**BEIS**
**Phase**
**3 -R**
**BEIS**
**Remot**
**e**
**Worki**
**Crisis -R**
**HTC -R**
**Clothwo**
**rks -R**
**Dacorum**
**Healthy**
**Hub -R**
**DBC**
**Additio**
**nal**
**Fundin**
**KickStart**
**-R**
**HCF**
**Scannin**
**g**
**Project**

**£**
**£**
**£**
**£**



22,500
15,070
38,000
36,338
14,300
18,600
67,615
5,000

10,808
**---------------------------------------Restricted Funds ---------------------------------**|**-**
**MaPs**
**Increasi**
**ng**
**Capacity -**
**Winter**
**Fuel**
**Allowance**
**-R**
12,737
9,500.00|**Total**
**Restricted**

**TOTAL**
**£**
75570
36338
113252
5000

20308|**2022**
**Total**
**Funds**
**£**
2,833
41

230,070

36,338

113,252

5,000

20,858

408,392
2,769

411,161|**2021**
**Total**
**Funds**
**£**
634
84
184,500
58,994
110836
-| |---|---|---|---|---|---|---| ||157,924|22,500
14,300
18,600
36,338
67,615
5,000
15,070
38,000
10,808|12,737
9,500|250,468||354,330| |||||||| ||2,769|||||386
355,434| ||160,693|22,500
14,300
18,600
36,338
67,615
5,000
15,070
38,000
10,808|12,737
9,500|250468||| |||||||| |||||||| |||||||| |Salaries|117,175|19,791
8,723
16,902
22,392
66,224
12,576
31,421
5,532|11,952
7,350.00|202,863|320,038|241,387| |Recruitment||||||2110| |Travel||||||64| |Training||2,000
396||2396|2396|351| |Allocated to activities|575|1,359
1,860
852
1,038
3,990
1,289
1,666
1,250
3,078
1,758
696|386
716.00|19,938|20,513|25,260| |Total|117,750|21,150
10,583
17,754
1,038
28,382
67,513
1,666
13,826
34,895
7,290
696|12,338
8,066|225197|342,947|269,172| |**Premises**||||||| |Rents, rates and insurance||||||| |Light Heat & Cleaning||||||| |Maintenance & Equipment purchases||||||16543| |Allocated to activities|29|255
930
160
519
1,124
-946
833
234
578
879
348|74
358.00|5346|5375|8,537| |Total|29|255
930
160
519
1,124
-946
833
234
578
879
348|74
358|5346|5375|25,080| |**Administration ( Office)**||||||| |Telephone, Postage & Stationery||||||63| |Subscriptions, Publications etc||||||| |Maintenance & Hire of Equipment
Sundries
Depreciation & loss on fixed asset dispos|a|-3,113||-3113|-3113|226
89| |Professional Fees||815
44
552||1411|1411|2677| |Allocated to activities|37|1,030
1,860
646
1,038
6,541
219
1,666
949
2,334
1,758
696|312
716|19765|19802|38,031| |Total
**Governance**
Independent Examination
AGM & Trustee Expenses|37|1,030
1,860
646
-2,075
6,541
1,034
1,666
949
2,378
1,758
1,248|312
716|18063|18100|41,087| |||||||| |Allocated to activities|88|66
930
41
519
291
14
833
61
149
879
348|13
358.00|4502|4590|1,620| |Total|88|66
930
41
519
291
14
833
61
149
879
348|13
358|4502|4590|1,620| |||||||| |**TOTAL EXPENDED RESOURCES**|**117,901**|**22,500**
**14,300 18,600**
**36,338**
**67,615**
**5,000**
**15,070**
**38,000**
**10,808**
**2,640**|**12,737**
**9,500**|**253,108**|**371,012**|336,959| |**NET INCOMING RESOURCES**
Balance at 1 April 2021
Balance at 31 March 2022|42,792
**186,506**|-2,640

2,640||-2,640|40,149

189,146
229,298|18,475
170,670
189,145| |||||2,640||| |||||||| ||**229,298**|||||| 30