| 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 |