OpenCharities

This text was generated using OCR and may contain errors. Check the original PDF to see the document submitted to the regulator.

2021-03-31-accounts

DocuSign Envelope ID: D7ED3637-8F7D-41E2-B226-0FF426D37146

Lambeth Elfrida Rathbone Society

(A Company Limited by Guarantee)

Report and Financial Statements For the period ended 31st March 2021

Company No. 04590396

Charity No. 1096727

DocuSign Envelope ID: D7ED3637-8F7D-41E2-B226-0FF426D37146

Lambeth Elfrida Rathbone Society

Report and financial statements

For the year ended 31 March 2021

Contents Page
Reference and administrative information 1
Trustees’ annual report 2 - 12
Independent auditors' report 13 - 15
Statement of financial activities 16
(Incorporating an income and expenditure account)
Balance sheet 17
Statement of cash flows 18
Notes to the financial statements 19 - 27

DocuSign Envelope ID: D7ED3637-8F7D-41E2-B226-0FF426D37146

Lambeth Elfrida Rathbone Society

Reference and administrative information

For the year ended 31 March 2021

Trustees: Co-Chair
Jackie Jefferson
Co-Chair
Jillian Kay
Trustee
Laura Walton
Trustee
Emily Cannon
Trustee
David Minahan
Trustee
Alice Lamb (Acting Treasurer)
Company Secretary: Andrew Preston
Chief Executive: Andrew Preston
Company number: 4590396
Charity number: 1096727
Registered office: 8 Chatsworth Way
West Norwood
London
SE27 9HR
Auditors: Goldwins Limited
75 Maygrove Road
West Hampstead
London NW6 2EG
www.goldwins.co.uk
Bankers CAF Bank Ltd
(Charities Aid Foundation)
25 Kings Hill Avenue
Kings Hill
West Malling
Kent
MW19 4JQ
Solicitors Jurit LLP
4 Lombard Street
London
EC3V 9HD

1

DocuSign Envelope ID: D7ED3637-8F7D-41E2-B226-0FF426D37146

Lambeth Elfrida Rathbone Society

Trustees’ Annual Report

For the year ended 31 March 2021

The Trustees, who are also directors under company law, present their report and financial statements for the year ended 31 March 2021.

The Trustees confirm that the financial statements comply with current statutory requirements, the memorandum and articles of association and the Statement of Recommended Practice - Accounting and Reporting by Charities: SORP applicable to charities preparing their accounts in accordance with FRS 102.

Our Adults Service is registered with the Care Quality Commission (CQC). Inspection visits in March 2016 and October 2018 rated our service as Good. Due to the Covid 19 pandemic, we have not had a recent onsite inspection visit, but external reviews have maintained our service as ‘Good’.

Objectives and Activities

The Purpose of the charity is:

The charity meets it’s objectives by delivering the following activities:

Adult Services: These are funded through contracts with local authorities, the primary purchaser being Lambeth Council. The largest of these services is the Outreach Service which supports people with learning disabilities, Autism and mental health issues in their own homes and in the community. We also have 2 supported living projects which offer accommodation and high-level specialist support. We also have 2 day services, one focussing on meeting the needs of adults with complex needs and Autism and the other a flexible service for people who live independently with support.

We also run a number of projects designed to tackle loneliness, poor health and social isolation amongst adults with learning disabilities. These are funded through our own fundraising activities, grants and corporate sponsorship. Projects include our adult social and educational groups such as ‘Come Dine With Us’ a healthy cooking and social group and a weekly allotment gardening group.

Children and Young People’s Services: We run a busy and popular youth club in the West Norwood locality in south Lambeth. We offer mainstream youth activities, youth work, homework clubs and specialist clubs for those with learning difficulties and Autism as well as our unique, integrated youth club. Rathbone also operate The Old Library in West Norwood, which is home to our youth services and a community hub.

2

DocuSign Envelope ID: D7ED3637-8F7D-41E2-B226-0FF426D37146

Lambeth Elfrida Rathbone Society

Trustees’ Annual Report

For the year ended 31 March 2021

Public Benefit

Our charitable activities are based on meeting the Objects as set out in the Memorandum of Association.

Our Vision is: Lambeth Elfrida Rathbone Society Ltd is committed to supporting people with Learning Disabilities live safe, healthy and fulfilled lives.

Our Mission states that we do this by:

Our Values are that we strive to be:

The charity delivers public benefit through the provision of the following services:

Adult Services:

3

DocuSign Envelope ID: D7ED3637-8F7D-41E2-B226-0FF426D37146

Lambeth Elfrida Rathbone Society

Trustees’ Annual Report

For the year ended 31 March 2021

  1. Supported Living – These teams provide individually tailored packages of support to individuals with high support needs who live within shared homes in the community. This provides a more individualised way of having high support than residential care. The charity also owns and operates one of these properties under HMO regulation. These projects are delivered with a strong emphasis on promoting the independence and community participation of the people who live in them. One of these teams support people with Autism/moderate to severe learning disabilities, the other team support people with mild to moderate learning disabilities, who are independent travellers and are potentially able to develop independent living skills in order to transition to more independent living.

5. Adult Social and Educational Groups:

Children and Young People’s Services:

4

DocuSign Envelope ID: D7ED3637-8F7D-41E2-B226-0FF426D37146

Lambeth Elfrida Rathbone Society

Trustees’ Annual Report

For the year ended 31 March 2021

In addition, the specialist learning disability youth service activities offer respite to carers and families whilst club activities are taking place and especially during residential and holiday schemes. During each week up to 120 young people will attend these activities.

5

DocuSign Envelope ID: D7ED3637-8F7D-41E2-B226-0FF426D37146

Lambeth Elfrida Rathbone Society

Trustees’ Annual Report

For the year ended 31 March 2021

Public Benefit

6

DocuSign Envelope ID: D7ED3637-8F7D-41E2-B226-0FF426D37146

Lambeth Elfrida Rathbone Society

Trustees’ Annual Report

For the year ended 31 March 2021

Achievements and Performance

Coronavirus Covid 19

7

DocuSign Envelope ID: D7ED3637-8F7D-41E2-B226-0FF426D37146

Lambeth Elfrida Rathbone Society

Trustees’ Annual Report

For the year ended 31 March 2021

Financial Review

Reserves Policy

8

DocuSign Envelope ID: D7ED3637-8F7D-41E2-B226-0FF426D37146

Lambeth Elfrida Rathbone Society

Trustees’ Annual Report

For the year ended 31 March 2021

Losses

Principal Risks and Uncertainties

9

DocuSign Envelope ID: D7ED3637-8F7D-41E2-B226-0FF426D37146

Lambeth Elfrida Rathbone Society

Trustees’ Annual Report

For the year ended 31 March 2021

Future Plans

10

DocuSign Envelope ID: D7ED3637-8F7D-41E2-B226-0FF426D37146

Lambeth Elfrida Rathbone Society

Trustees’ Annual Report

For the year ended 31 March 2021

Structure, Governance and Management

11

DocuSign Envelope ID: D7ED3637-8F7D-41E2-B226-0FF426D37146

Lambeth Elfrida Rathbone Society

Trustees’ Annual Report

For the year ended 31 March 2021

Statement of Responsibilities of the Trustees

Statement as to disclosure to our auditors

In so far as the trustees are aware:

Auditors

Goldwins limited were re-appointed as the auditors of the charitable company during the year and have expressed their willingness to continue in that capacity.

The Trustees’ Annual Report has been approved by the trustees on 27[th] January 2022.

and signed on their behalf by;

……………………………

Name: Jillian Kay

12

DocuSign Envelope ID: D7ED3637-8F7D-41E2-B226-0FF426D37146

Independent Auditor’s Report To the members of Lambeth Elfrida Rathbone Society

Opinion

We have audited the financial statements of Lambeth Elfrida Rathbone Society (the ‘Charity’) for the year ended 31 March 2021 which comprise the Statement of Financial Activities, the Balance Sheet, statement of cash flows and the related notes. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102: The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

Opinion on financial statements

In our opinion the financial statements:

Basis for opinion

We conducted our audit in accordance with International Standards on Auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditorʼs responsibilities for the audit of the financial statements section of our report. We are independent of the Charity in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRCʼs Ethical Standard and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern

In auditing the financial statements, we have concluded that the trustees’ use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the charity's ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

Our responsibilities and the responsibilities of the directors with respect to going concern are described in the relevant sections of this report.

Other information

The trustees are responsible for the other information. The other information comprises the information included in the annual report other than the financial statements and our auditorʼs report thereon. Our opinion on the financial statements does not cover the other information and, except to the extent otherwise explicitly stated in our report, we do not express any form of assurance conclusion thereon.

In connection with our audit of the financial statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether there is a material misstatement in the financial statements or a material misstatement of the other information. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.

We have nothing to report in this regard.

13

DocuSign Envelope ID: D7ED3637-8F7D-41E2-B226-0FF426D37146

Independent Auditor’s Report

To the members of Lambeth Elfrida Rathbone Society

Opinion on other matter prescribed by the Companies Act 2006

In our opinion, based on the work undertaken in the course of the audit:

Matters on which we are required to report by exception

In the light of the knowledge and understanding of the Charity and its environment obtained in the course of the audit, we have not identified material misstatements in the Trustees’ Annual Report.

We have nothing to report in respect of the following matters where the Companies Act 2006 requires us to report to you if, in our opinion:

Responsibilities of the trustees

As explained more fully in the Trustees’ Responsibilities Statement, the trustees (who are also the directors of the charitable company for the purposes of company law) are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view and for such internal control as they determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.

In preparing the financial statements, the trustees are responsible for assessing the Charity’s ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the trustees either intend to liquidate the Charity or to cease operations, or have no realistic alternative but to do so.

Our responsibilities for the audit of the financial statements

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditorʼs report that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The extent to which our procedures are capable of detecting irregularities, including fraud are set out below.

14

DocuSign Envelope ID: D7ED3637-8F7D-41E2-B226-0FF426D37146

Independent Auditor’s Report

To the members of Lambeth Elfrida Rathbone Society

In identifying and assessing risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, our procedures included the following:

A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Councilʼs website at: [www.frc.org.uk/auditorsresponsibilities]. This description forms part of our auditor’s report.

Use of our report

This report is made solely to the charitable company’s members, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the charity’s members those matters we are required to state to them in an auditor’s report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the charity and the charity’s members as a body, for our audit work, for this report, or for the opinions we have formed.

……………………………….

Anthony Epton (Senior Statutory Auditor) for and on behalf of Goldwins Limited Statutory Auditor Chartered Accountants 75 Maygrove Road West Hampstead London NW6 2EG

Date: 22/02/2022

15

DocuSign Envelope ID: D7ED3637-8F7D-41E2-B226-0FF426D37146

Lambeth Elfrida Rathbone Society

Statement of financial activities

(incorporating an income and expenditure account) Year ended 31 March 2021

Note Adult Social Care Services Children and Young Peoples Services Children and Young Peoples Services 2021
Total
£
2020
Total
£
Unrestricted
£
Restricted
Total
£
£
Unrestricted
£
Restricted
Total
£
£
Income from:
2
3
Donations, grants and legacies
Charitable activities
100,134
1,644,318
80,507
180,641
160,988
1,805,306
6,780
-
163,804
170,584
41,920
41,920
351,225
1,847,226
17,558
1,912,131
Other trading activities : Old Library 71,805 2,474
74,279
- -
-
74,279 88,378
4
5
Investments
Total income
Expenditure on:
Raising funds
185 -
185
243,969
2,060,411
-
-
- -
-
205,724
212,504
-
14,930
185 426
1,816,442 6,780 2,272,915 2,018,493
- 14,930 14,930 17,600
Charitable activities 1,600,850 263,173
1,864,023
53,828 210,854
264,682
2,128,705 1,783,245
Net income / (expenditure) for the year
7
Reconciliation of funds:
Total funds carried forward
Other trading activities : Old Library
Total expenditure
Transfers between funds
Net movement in funds
Total funds brought forward
75,955 2,475
78,430
265,648
1,942,453
(21,679)
117,958
-
(61,978)
(21,679)
55,980
106,223
711,653
84,544
767,633
- -
-
210,854
279,612
(5,130)
(67,108)
-
61,978
(5,130)
(5,130)
26,313
26,313
21,183
21,183
78,430 75,991
1,676,805 68,758 2,222,065 1,876,836
139,637
(61,978)
(61,978)
61,978
50,850
-
141,657
-
77,659 - 50,850 141,657
605,430 - 737,966 596,309
683,089 - 788,816 737,966

All of the above results are derived from continuing activities. There were no other recognised gains or losses other than those stated above. Movements in funds are disclosed in Note 15 to the financial statements.

16

DocuSign Envelope ID: D7ED3637-8F7D-41E2-B226-0FF426D37146

Lambeth Elfrida Rathbone Society Balance sheet

Year ended 31 March 2021

Note
£
Fixed assets:
11
Current assets:
12
421,991
306,408
728,399
Liabilities:
13
(146,893)
15
15
200,000
483,089
Total unrestricted funds
Total funds
Cash at bank and in hand
Tangible assets
Net current assets
Restricted income funds
Unrestricted income funds:
Revaluation reserve
General funds
Debtors
Creditors: amounts falling due within one year
Funds
Total net assets
Note
£
Fixed assets:
11
Current assets:
12
421,991
306,408
728,399
Liabilities:
13
(146,893)
15
15
200,000
483,089
Total unrestricted funds
Total funds
Cash at bank and in hand
Tangible assets
Net current assets
Restricted income funds
Unrestricted income funds:
Revaluation reserve
General funds
Debtors
Creditors: amounts falling due within one year
Funds
Total net assets
2021
£
207,310
£
189,941
434,095
2020
£
211,855
207,310
581,506
211,855
526,111
728,399
(146,893)
624,036
(97,925)
200,000
483,089
200,000
405,430
788,816 737,966
105,727
683,089
132,536
605,430
788,816 737,966

The financial statements have been prepared in accordance with the special provisions applicable to companies subject to the small companies regime.

Approved by the trustees on 27th January 2022 and signed on their behalf by:

Jillian Kay Trustee

Company registration no: 04590396

The attached notes form part of the financial statements.

17

DocuSign Envelope ID: D7ED3637-8F7D-41E2-B226-0FF426D37146

Lambeth Elfrida Rathbone Society Statement of cash flows

Statement of cash flows
Lambeth Elfrida Rathbone Society
Statement of cash flows
Lambeth Elfrida Rathbone Society
For the year ended 31 March 2021
Note
Cash flows from operating activities
Net cash provided by / (used in) operating activities
a)
-
Change in cash and cash equivalents in the year
Cash and cash equivalents at the beginning of the year
Cash and cash equivalents at the end of the year
b)
a) Net income / (expenditure) for the reporting period
(as per the statement of financial activities)
Depreciation charges
(Increase)/decrease in debtors
Increase/(decrease) in creditors
Net cash provided by / (used in) operating activities
b) Analysis of cash and cash equivalents
£
Cash at bank and in hand
434,095
Total cash and cash equivalents
434,095

Reconciliation of net income / (expenditure) to net
cash flow from operating activities
Cash flows from investing activities:
Purchase of fixed assets
Net cash provided by / (used in) investing activities
At 1
April
2020
2021
£
(127,687)
-
(9,488) 2020
£
82,462
(9,488)
£
434,095
At 1
April
2020
2021
£
50,850
4,545
(232,050)
48,968
(127,687)
434,095
72,974
361,121
306,408 434,095
Cash
flows
£
(127,687)
2020
£
141,657
5,005
(42,664)
(21,536)
(127,687) 82,462
Other
changes
£
-
£
306,408
At 31
March
2021
434,095 (127,687) - 306,408

18

DocuSign Envelope ID: D7ED3637-8F7D-41E2-B226-0FF426D37146

Lambeth Elfrida Rathbone Society Notes to the financial statements

For the year ended 31 March 2021

1 Accounting policies

Basis of preparation

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) - (Charities SORP FRS 102) and the Companies Act 2006.

The charitable company meets the definition of a public benefit entity under FRS 102. Assets and liabilities are initially recognised at historical cost or transaction value unless otherwise stated in the relevant accounting policy or note.

Going concern

The trustees consider that there are no material uncertainties about the charitable company's ability to continue as a going concern. The trustees do not consider that there are any sources of estimation uncertainty at the reporting date that have a significant risk of causing a material adjustment to the carrying amounts of assets and liabilities within the next reporting period.

Income

Income is recognised when the charity has entitlement to the funds, any performance conditions attached to the income have been met, it is probable that the income will be received and that the amount can be measured reliably.

Income from government and other grants, whether grants or grants, is recognised when the charity has entitlement to the funds, any performance conditions attached to the grants have been met, it is probable that the income will be received and the amount can be measured reliably and is not deferred.

For legacies, entitlement is taken as the earlier of the date on which either: the charity is aware that probate has been granted, the estate has been finalised and notification has been made by the executor(s) to the charity that a distribution will be made, or when a distribution is received from the estate. Receipt of a legacy, in whole or in part, is only considered probable when the amount can be measured reliably and the charity has been notified of the intention to make a distribution. Where legacies have been notified to the charity, or the charity is aware of the granting of probate, and the criteria for income recognition have not been met, then the legacy is a treated as a contingent asset and disclosed if material.

Income received in advance of the provision of a specified service is deferred until the criteria for income recognition are met.

Interest receivable

Interest on funds held on deposit is included when receivable and the amount can be measured reliably by the charity; this is normally upon notification of the interest paid or payable by the bank.

Fund accounting

Restricted funds are to be used for specific purposes as laid down by the donor. Expenditure which meets these criteria is charged to the fund.

Unrestricted funds are donations and other incoming resources received or generated for the charitable purposes.

Designated funds are unrestricted funds earmarked by the trustees for particular purposes.

Expenditure

Expenditure is recognised once there is a legal or constructive obligation to make a payment to a third party, it is probable that settlement will be required and the amount of the obligation can be measured reliably. Expenditure is classified under the following activity headings:

19

DocuSign Envelope ID: D7ED3637-8F7D-41E2-B226-0FF426D37146

Lambeth Elfrida Rathbone Society Notes to the financial statements

For the year ended 31 March 2021

1 Accounting policies (continued)

Allocation of support costs

Resources expended are allocated to the particular activity where the cost relates directly to that activity. However, the cost of overall direction and administration of each activity, comprising the salary and overhead costs of the central function, is apportioned on the basis which are an estimate, based on staff cost, of the amount attributable to each activity.

Where information about the aims, objectives and projects of the charity is provided to potential beneficiaries, the costs associated with this publicity are allocated to charitable expenditure.

Where such information about the aims, objectives and projects of the charity is also provided to potential donors, activity costs are apportioned between fundraising and charitable activities on the basis of area of literature occupied by each activity.

Operating leases

Rental charges are charged on a straight line basis over the term of the lease.

Tangible fixed assets

Items of equipment are capitalised where the purchase price exceeds £550. Depreciation costs are allocated to activities on the basis of the use of the related assets in those activities. Assets are reviewed for impairment if No depreciation charge on the building is made on the grounds that it would be immaterial because the estimated remaining useful economic life is expected to be more than 50 years.

Depreciation is provided at rates calculated to write down the cost of each asset to its estimated residual value over its expected useful life. The depreciation rates in use are as follows:

Fixture and fittings Over 10 years Office equipment Over 3 years Minibus 25% Reducing balance

Debtors

Trade and other debtors are recognised at the settlement amount due after any trade discount offered. Prepayments are valued at the amount prepaid net of any trade discounts due.

Cash at bank and in hand

Cash at bank and cash in hand includes cash and short term highly liquid investments with a short maturity of three months or less from the date of acquisition or opening of the deposit or similar account. Cash balances exclude any funds held on behalf of service users.

Creditors and provisions

Creditors and provisions are recognised where the charity has a present obligation resulting from a past event that will probably result in the transfer of funds to a third party and the amount due to settle the obligation can be measured or estimated reliably. Creditors and provisions are normally recognised at their settlement amount after allowing for any trade discounts due.

Financial instruments

The charity only has financial assets and financial liabilities of a kind that qualify as basic financial instruments. Basic financial instruments are initially recognised at transaction value and subsequently measured at their settlement value with the exception of bank loans which are subsequently measured at amortised cost using the effective interest method.

Pensions

The charity operates a stakeholder pension scheme.

20

DocuSign Envelope ID: D7ED3637-8F7D-41E2-B226-0FF426D37146

Lambeth Elfrida Rathbone Society Notes to the financial statements

For the year ended 31 March 2021

2 Income from donations and legacies

Without Walls
Supported Living
Outreach Service
Individual & organisation donations
Covid Job Retention Scheme
Covid support grants
Income from charitable activities
Rathbone Connect
Legacy
Other services
Children and Young Peoples
Services
Total income from charitable
activities
Adult Social Care Services:
Unrestricted
£
-
3,777
103,137
-
£
-
-
-
244,311
Restricted
2021
Total
£
-
3,777
103,137
244,311
Unrestricted
£
16,763
795
-
-
£
-
-
-
Restricted
2020
Total
£
16,763
795
-
-
106,914 244,311 351,225 17,558 - 17,558
Unrestricted
£
616,829
767,588
189,552
-
-
70,349
Restricted
£
-
-
-
160,988
-
41,920
2021
Total
£
616,829
767,588
189,552
160,988
-
112,269
Unrestricted
£
656,267
635,115
184,679
-
2,389
64,878
Restricted
£
-
-
-
268,523
14,783
85,497
2020
Total
£
656,267
635,115
184,679
268,523
17,172
150,375
1,644,319 202,908 1,847,227 1,543,328 368,803 1,912,131

3 Income from charitable activities

4 Income from investments

Income from investments
Bank Interest Unrestricted
£
185
£
-
Restricted
2021
Total
£
185
Unrestricted
£
426
2020
Total
£
£
-
426
Restricted
185 - 185 426 -
426

21

DocuSign Envelope ID: D7ED3637-8F7D-41E2-B226-0FF426D37146

Lambeth Elfrida Rathbone Society Notes to the financial statements

For the year ended 31 March 2021

5 Analysis of expenditure

Ch aritable activit ies Governance
Costs
£
-
-
-
-
-
-
-
-
5,000
-
-
2021 Total
£
1,621,270
201,589
45,330
42,947
809
14,930
126,267
83,461
5,000
53,003
-
27,459
Cost of
raising
funds
£
-
-
-
-
-
17,600
-
-
-
-
-
-
Charitabl e activities Old Library
£
15,853
-
-
2,128
-
-
46,143
11,811
-
-
-
-
Governance
Costs
£
-
-
-
-
-
-
-
-
5,000
-
130
-
2020 Total
£
1,454,597
116,127
-
40,769
13,918
17,600
99,653
113,354
5,000
3,172
130
12,516
Adult Social
Care
Services
£
1,475,363
135,303
21,967
37,119
790
-
65,774
52,368
-
43,330
-
27,459
Children
and Young
Peoples
Services
£
124,547
66,209
21,314
3,339
19
-
17,424
23,363
-
8,083
-
-
Old Library
£
21,360
77
2,049
2,489
-
-
43,069
7,730
-
1,590
-
-
Adult Social
Care
Services
£
1,293,743
67,631
-
34,845
13,668
-
51,768
99,977
-
3,172
-
12,516
Children
and Young
Peoples
Services
£
145,001
48,496
-
3,796
250
-
1,742
1,566
-
-
-
-
14,930
-
1,859,473
4,550
264,298
384
78,364
66
5,000
(5,000)
2,222,065
-
17,600
-
1,577,321
4,563
200,850
511
75,935
56
5,130
(5,130)
1,876,836
-

Of the total expenditure, £1,745,563 (2020: £1,593,488) was unrestricted and £476,502 (2020: £283,347) was restricted.

22

DocuSign Envelope ID: D7ED3637-8F7D-41E2-B226-0FF426D37146

Lambeth Elfrida Rathbone Society Notes to the financial statements

For the year ended 31 March 2021

6 Net incoming resources for the year

This is stated after charging / crediting:

6
Net incoming resources for the year
This is stated after charging / crediting:
2021 2020
£ £
Depreciation 4,545 5,005
Auditors' remuneration:
Audit fee including VAT 5,000 5,000

7 Analysis of staff costs, trustee remuneration and expenses, and the cost of key management personnel

Staff costs were as follows:

Staff costs were as follows:
2021 2020
£ £
Salaries and wages
Social security costs
1,461,179
120,747
39,344
1,315,318
107,658
31,621
1,621,270 1,454,597
2021
2020
No.
No.
The following number of employees received employee benefits (excluding employer pension) during the
year between:
£60,000 - £70,000 1 1
The total employee benefits including pension contributions and employer's NI of the key management
personnel were £73,534 (2020: £67,870).
The charity trustees were not paid or received any other benefits from employment with the charity in the
year (2020: £nil). No charity trustee received payment for professional or other services supplied to the
charity (2020: £nil).

8 Staff numbers

The average number of employees (head count based on number of staff employed) during the year was:

2021 2020
Adult Social Care services
Old Library and Youth Clubs Services
Support
No.
55
12
5
No.
57
8
3
72 68

9 Related party transactions

There are no related party transactions to disclose for 2021 (2020: none).

There are no donations from related parties which are outside the normal course of business and no restricted donations from related parties.

10 Taxation

The charitable company is exempt from corporation tax as all its income is charitable and is applied for charitable purposes.

23

DocuSign Envelope ID: D7ED3637-8F7D-41E2-B226-0FF426D37146

Lambeth Elfrida Rathbone Society Notes to the financial statements

For the year ended 31 March 2021

11 Tangible fixed assets

11
Tangible fixed assets
Cost Freehold
Property
£
Fixture &
fittings
£
Office
equipment
£
Minibus
£
Total
£
At the start of the year 200,000 40,000 46,327 23,302 309,629
-
Additions in year - - - -
At the end of the year
200,000 40,000 46,327 23,302 309,629
At the start of the year
Depreciation
- 40,000 40,002 17,772 97,774
Charge for the year - - 3,163 1,382 4,545
At the end of the year
At the start of the year
At the end of the year
Net book value
- 40,000 43,165 19,154 102,319
200,000 - 3,162 4,148 207,310
200,000 - 6,325 5,530 211,855

All of the above assets are used for charitable purposes.

12 Debtors

Trade creditors
Taxation and social security
Creditors: amounts falling due within one year
Prepayments
Trade debtors
Accruals
Other creditors
Accrued income
Other debtors
2021
£
415,480
6,370
-
141
2020
£
137,723
16,489
35,729
-
421,991 189,941
2021
£
83,850
30,041
23,397
9,605
2020
£
19,662
37,011
36,252
5,000
146,893 97,925

13 Creditors: amounts falling due within one year

24

DocuSign Envelope ID: D7ED3637-8F7D-41E2-B226-0FF426D37146

Lambeth Elfrida Rathbone Society Notes to the financial statements

For the year ended 31 March 2021

14
Analysis of net assets between funds - prior year
Analysis of net assets between funds
Tangible fixed assets
Net current assets
Total
Total
Tangible fixed assets
Net current assets
General
funds
£
7,310
475,779
£
200,000
-
Revaluation
reserve
Restricted
funds
£
-
105,727
Total
funds
£
207,310
581,506
483,089 200,000 105,727 788,816
General
funds
£
11,855
393,575
£
200,000
-
Revaluation
reserve
Restricted
funds
£
-
132,536
Total
funds
£
211,855
526,111
405,430 200,000 132,536 737,966

25

DocuSign Envelope ID: D7ED3637-8F7D-41E2-B226-0FF426D37146

Lambeth Elfrida Rathbone Society Notes to the financial statements

For the year ended 31 March 2021

15 Movements in funds - current year

Incoming
resources &
gains
£
-
5,000
425
160,988
Outgoing
resources &
losses
£
-
-
-
(188,092)
Transfers
£
-
-
-
-
At the end
of the year
£
12,319
5,000
425
66,800
106,223 166,413 (188,092) - 84,544
(47,249) -
-
-
-
-
-
-
-
-
-
-
-
16,023
-
-
-
2,000
1,500
-
1,159
500
-
-
-
(10,986)
(27,694)
(33,500)
-
-
(1,000)
-
-
(34,540)
(7,380)
26,313 159,691 (164,822) - 21,182
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
(1,254)
(4,800)
(4,554)
(10,000)
(150)
(59,983)
(12,690)
(30,158)
- 123,589 (123,589) - -
132,536 449,693 (476,502) - 105,727
200,000
405,430
-
1,823,222
-
(1,745,563)
-
-
200,000
483,089
605,430 1,823,222 (1,745,563) - 683,089

26

DocuSign Envelope ID: D7ED3637-8F7D-41E2-B226-0FF426D37146

Lambeth Elfrida Rathbone Society Notes to the financial statements

For the year ended 31 March 2021

Movements in funds - prior year

Movements in funds - prior year
Restricted funds: At the start
of the year
£
Incoming
resources &
gains
£
Outgoing
resources &
losses
£
Transfers
£
At the end
of the year
£
Without Walls
Youth Services
Come Dine With Us
40,081
7,000
-
268,523
85,497
14,783
(214,700)
(66,184)
(2,464)
-
-
-
93,904
26,313
12,319
Total restricted funds
General funds
Total funds
Total unrestricted funds
Unrestricted funds:
Revaluation reserve
47,081 368,803 (283,348) - 132,536
200,000
349,228
-
1,649,690
-
(1,593,488)
-
-
200,000
405,430
549,228 1,649,690 (1,593,488) - 605,430
596,309 2,018,493 (1,876,836) - 737,966

16 Operating lease commitments

Total future minimum lease payments under non-cancellable operating leases are as follows:

2021
2020
£
£
Equipment
Less than 1 Year
2- 5 Years
10,260
4,104
-
10,260
10,260
14,364

17 Legal status of the charity

The charity is a company limited by guarantee and has no share capital. The liability of each member in the event of winding up is limited to £1.

27