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 ofthe company,
its Trustees and advisers
Chairman's
report
Trustees' report 3-9
Independent
examiner's
report
Statement offinancial activities
Balance sheet 12
Notes to the financial statements 13-28

Trustees P Barry-Walsh,
Chairman
P Barry-Walsh,
Chairman
P Barry-Walsh,
Chairman
P E Kelly (resigned 29 June 2021)
N Mehta
D A Herbert
FCai
SWaggett (appointed 7December 2021)
TJordan (appointed 5 October 2021)
Company registered
number 04112525
Charity registered
number 1066562
Registered office 2 Communications
Road
Greenham Business Park
Newbury
Berkshire
RG196AB
Accountants James Cowper Kreston
Chartered Accountants and Statutory Auditor
2 Communications
Road
Greenham Business Park
Newbury
Berkshire
RG196AB
Bankers The Bank ofScotland
Edinburgh Royal Mile
300 Lawn Market
Edinburgh
EH12PH
Solicitors Ranson
Houghton
1-5Bridge Street
And over
Hampshire
SP101BE

Unrestricted Restricted Total Total
funds funds funds funds
2022 2022 2022 2021
Note 6 5 5 F
Income from:
Donations
and legacies
90,375 90,375 145,916
Charitable
activities:
Income for assisting clients 36,830 36,830 58,055
Fees and interest on loans 21,193 21,193 50,988
Investment
income
9,058 9,058 2,084
Other grants 63,605
Fundraising 11,137 11137 14,321
Investments 19 19 177
Other income 4,100 4,100
Total income 172,712 172,712 335,146
Expenditure
on:
Raising funds 8 7,826 7,826 600
Charitable
activities:
10
Cost ofassisting
clients
66,009 35,784 101,793 589,696
Governance 6,875 6,875 6,528
Total expenditure 80,710 35,784 116,494 596,824
Net income/(expenditure) before net
losses on investments 92,002 (35,784) 56,218 (261,678)
Net losses on investments (2,000)
Net incomel(expenditure) 92,002 (35,784) 56,218 (263,678)
Transfers
between funds
18 2,979 (2,979)
Net movement
in funds
94,981 (38,763) 56,218 (263,678)
Reconciliation
offunds:
Total funds brought
forward
158,621 556,336 714,957 978,635
Net movement
in funds
94,981 (38,763) 56,218 (263,678)
Total funds carried forward 253,602 517,573 771,175 714,957

Unrestricted Restricted Total Total
funds funds funds funds
2022 2022 2022 2021
6 5 F
Donations from primary benefactor 16,954 16,954 37,000
Other donations income 30,581 30,581 66,076
Gift in kind 42,840 42,840 42,840
90,375 90,375 145916
Total 2021 144,916 1,000 145,916

Unrestricted Restricted Total Total
funds funds funds funds
2022 2022 2022 2021
5 E 5 5
Grants receivable 36,830 36,830 58,055
Fees and interest charged on loans made 21,193 21,193 50,988
Investment
income
9,058 9,058 2,084
Non-core government
grants for Covid-1 9
and other support 63,605
Total 2022 67,081 67,081 174,732
Total2021 122,389 52,343 174,732

Unrestricted Total Total
funds funds funds
2022 2022 2021
E E
Local events 11,137 11,137 14,321
Total 2021 14,321 14,321
6. Investment income
Unrestricted Total Total
funds funds funds
2022 2022 2021
E E E
Bank interest receivable 19 19 177
Total 2021 177 177
7. Other incoming resources
Unrestricted Total Total
funds funds funds
2022 2022 2021
E E E
Business Club income 4,100 4,100

Unrestricted Total Total
funds funds funds
2022 2022 2021
8 8
Event expenses 7,826 7,826 600
Total2021 600 600

Grants to Total Total
Individuals funds funds
2022 2022 2021
8 8 8
Grants made to institutions 10,000 10,000 5,000
Total 2021 5,000 5,000

Unrestricted Restricted Total Total
funds funds funds funds
2022 2022 2022 2021
E 6 6 E
Costs ofassisting clients 66,009 35,784 101,793 398,133
Repayment ofCommunity Funds 191,563
Governance costs 6,875 6,875 6,528
72,884 35,784 108,668 596,224
Total2021 181,534 414,690 596,224

Unrestricted Restricted Total Total
funds funds funds funds
2022
6
2022
6
2022
8
2021f
Other staff costs 907
Administration costs and expenses 69,338 69,338 125,924
Irrecoverable client loan write-offs/(write-
backs) (43,864) 35,784 (8,080) 128,328
Accountancy 30,535 30,535 30,500
Wages and salaries 101,708
National
insurance
1,537
Pension costs 3,996
Depreciation 233
Grants made to institutions 10,000 10,000 5,000
66,009 35,784 101,793 398,133
Total 2021 175,006 223,127 398,133

2022
E
2021f
Fees payable to the charity's independent examiner for the independent
examination
ofthe charity's
annual accounts 4,685 4,470
Fees payable to the charity's independent examiner in respect of:
Preparation
ofthe financial
statements 1,170 1,110
All other services not included above 198 198
Staff costs
2022 2021
E F
Wages and salaries 101,708
Social security costs 1,537
Other pension costs 3,996
107,241

2022 2021
No. No.

Revenue
Listed Share
investments
6
Loans
5
Agreements
f
Total
5
Cost or valuation
At 1 April 2021 2,000 100,000 25,000 127,000
Additions 59,581 59,581
Repayment
ofcapital
(5,435) (5,435)
Amounts
written off
(14,581) (14,581)
Amounts
provided
for (12,500) (12,500)
At 31 March 2022 2,000 94,565 57,500 154,065
Net book value
At 31 March 2022 2,000 94,565 57,500 154,065
At 31 March 2021 2,000 100,000 25,000 127,000

2022 2021
5
Due after more than one year
Client loans (net ofprovision) 37,439 103,019
37,439 103,019
Due within one year
Client loans (net ofprovision) 67,661 112,213
Other debtors 250 206
Prepayments
and accrued income
1,678 4,037
107,028 219,475

2022 2021
E 6
Otherloans 20,301 20,301
Trade creditors 1,453 13,317
Other taxation and social security 3,266
Other creditors 142 1,687
Accruals and deferred income 6,000 7,571
27,896 46,142

Statemen t offunds - curren t year
Balance at
Balance at 1 Transfers 31 March
April 2021 Income Expenditure in/out 2022
5 5 5 5 5
Unrestricted
funds
General Funds - ag funds 158,621 172,712 (80,710) 2,979 253,602
Restricted funds
Friendly Lending 5,161 5,161
Women's Loan Fund 100 100
Capital Fund 551,075 (35,784) (2,979) 512,312
556,336 (35,784) (2,979) 517,573
Total of funds 714,957 172,712 (116,494) 771,175

Balance at
Balance at Transfers Gains/ 31 March
1 April 2020 Income Expenditure in/out (Losses) 2021
6 6 6
Unrestricted
funds
General Funds-
all funds 121,079 281,803 (182,134) (60,127) (2,000) 158,621
Restricted
funds
Yarlington
Housing
Group
Loan fund 40,844 (40,844)
Community
Foundation-
Kent 114,976 (50,134) (64,842)
Community
Foundation-
Comwall 11,172 (1,607) (9,565)
Community
Foundation-
Northamptonshir
e 72,575 (53,624) (18,951)
Community
Foundation-
Cambridgeshire 92,422 (19,225) (73,197)
Community
Foundation-
Bristol &Bath 268,521 (156,375) (112,146)
Community
Foundation-
London 97,971 (42,510) (55,461)
Community
Foundation-
Devon 30,442 (5,916) (24,526)
Community
Foundation-
Wilts hire 63,661 (3,914) (59,747)
Community
Foundation-
Lincolnshire 60,711 (60,711)
Surrey County
Council
community
sector grant 50,000 (55,652) 5,652

Statemen t offun ds - prior year ( continued)
Balance at
Balance at Transfers Gains/ 31 March
1 April 2020
6
Income
E
Expenditure
f
in/out
6
(Losses)
6
2021
6
Friendly Lending 4,161 1,000 5,161
Women's Loan
Fund 100 100
BBO 2,343 (2,343)
Capital Fund (23,390) 574,465 551,075
857,556 53,343 (414,690) 60,127 556,336
Total of funds 978,635 335,146 (596,824) (2,000) 714,957

Summary offunds - current ye ar
Balance at
Balance at 1 Transfers 31 March
April 2021 Income Expenditure in/out 2022
6 6 6 5 6
General funds 158,621 172,712 (80,710) 2,979 253,602
Restricted funds 556,336 (35,784) (2,979) 517,573
714,957 172,712 (116,494) 771,175
Summary offunds - prior year
Balance at
Balance at Transfers Gains/ 31 March
1 April 2020 Income Expenditure in/out (Losses) 2021
5 E 6 6
General funds 121,079 281,803 (182,134) (60,127) (2,000) 158,621
Restricted funds 857,556 53,343 (414,690) 60,127 556,336
978,635 335,146 (596,824) (2,000) 714,957
Analysis ofnet assets between funds - current year
Unrestricted Restricted Total
funds funds funds
2022 2022 2022
6 E F
Fixed asset investments 154,065 154,065
Debtors due after more than one year 37,439 37,439
Current assets 69,693 537,874 607,567
Creditors due within one year (7,595) (20,301) (27,896)
Total 253,602 517,573 771,175

Analysis ofnet assets between funds - prior ye ar
Unrestricted Restricted Total
funds funds funds
2021 2021 2021
6 F
Fixed asset investments 127,000 127,000
Debtors due after more than one year 103,019 103,019
Current assets (45,557) 576,637 531,080
Creditors due within one year (25,841) (20,301) (46,142)
Total 158,621 556,336 714,957