Coinpany Registei'ed Nuinber 5385393
HOME-START WATFORD AND THREE RIVERS
DIRE4 CTORS, REPORT AND
FINANCIAL STATEMENTS
FOR YEAR ENDED
31 MARCH 2024
Charity no. 1108847
Coimpany no. 5385)93

HOME-START WATFORD AND THREE RIVERS
A COMPANY LIMITED BY GUARANTEE
FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31sl A44RCH 2024
Coiiteiits
Pages
Company Details
Report of the Directors:
Sti'ucture, Govei'nance & Management
Risk Policy
Statement of Directors, Responsibilities
Activities
Pay Policy
Future Plans
Repoit of the Exaininei.
Stateinent of Financial Activities
Balance Sheet
Notes Forining Pait of tlie Financial Statemeiits
8-21

HOME-START WATFORD AND T14REE RIVERS
A COMPANY LIMITCD BY GUARANT'EE
REPORT OF 'I"14E DIRECTORS
FOR THE I'EAR ENDED 31si MARCH
2024
Dii'ectors:
Siinon Boiilcott
Bei'nie Coleinaii
Siinone Collins
Sai'ah Joy
Kain Johal
John Robinson
Nicola Mi Ilbei'y
Claire Buckland
Glen Saffei'y
Anne Lawn
Vice Chaii.
Chaii.
(I'e5igned 2810912023)
(i-esigned 1610612024)
(appointed 0310)12024 and
I'esigned 1710412024)
Secretai'y:
Kai'en Watkin, Business Opei'ations Managei. (appointed 1410212024)
Registei'ed Office:
The Loi-d-Lieutenant's Chai'ity Hub
6 Hei'cules Way
Leavesden
Watfoi'd
Heits
WD25 7GS
Safeguarding Advisor:
Anne Lawn
Independeiit Examiner:
David M Gi'een FCA
Gowei's Limited
The Old School House
Bridge Road
Hunton Bridge
Kings Langley
Heits
WD4 8SZ
Bankers
Lloyd5 TSB
Intu CentlE
Watfoi'd
Heits
WD17 2UB

HOME-START WATfoRD AND THREE RJVERS
A COMPANY LIMITED BY GUARANTFI
REPORT OF THE DIREC"foRS
FOR THE YEAR ENDED 31si AURCH
2024
The 'fi'ustees liave pleasui'e in submitting theii. I'epoi't togethei. with the financial statements foi. the
yeai. elided 31 March 2024. These financial staleinenls comply with current statutoi'y I'equii'eineiits aiid
the requireineiits of tlie Chai'ity's govei'ning docuinent.
Sti'ilctui'e Govei'nance & Mama
eiiieiit
Hoine-stai't Watfoi'd aiid Tliree Rivei's (HSW&TR) is a registei'ed chai'ity - No. 1108847 aiid a
Compaiiy Limited by Guaranlee - No. 5385393, I'egistei'ed in 2005. The chai'ity has no sliai'e capital
and is goveriied by its Memorandum and Aiticles of Association.
The policy, sti'ategy, and genei'al Inanagement of HSW&TR is dii'ected by the Boai-d of Ti'ustees who
al'e the Dii'ectors of the Company and who Ineel al least evel'y two months I'eeogi)ising that they al'e
reqiiii'ed to meet no fewer than foul. times in each financial yeai-. 'fhe Board of Ti-ustees is supporled
by pi'ofessional Advisers with ali iiitei'est in the welfare of faniilies and young children. Tlie day-to-
day management is delegated to a Chief Executive Officei. who suppoi-ts and supei'vises a teain of
5alai-ied staff. The Objects of the Charity al'e cai'ried out by staff aiid ti-aiiied voliinteei's, who al'e
pai'ents, offeriiig i'egulai. sUPPOIt, fi'iendship, and pi'actical help to families undei. stress, pi'imarily in
their own hoines, and sometimes in suppoi't gi'oups, helping to prevent fainily ci'isis and bi'eakdown.
Volunteei's at'e supported by the team of expei'ienced staff.
The Memoi'andum and Ai'ticles of Association I'equii-e the Board of Ti-ustees to compi'ise between 4
and 12 Trustees who are foi'nially appointed by the membei'ship at AGM5. Ti'ustees may co-opt other
Trustees wlio will only stand in office until the following AGM when they Inust be forinally put
foi'ward foi. election if they wish to I'emain in office.
The Trustees holding office iii the yeai. to 31 st Mai'ch 2024 are detailed on Page l.
The Trustees of the Charity have no interest in any contract with tlie Charity noi. do they i'eceive any
i'emunei'ation for theii. service.
Meillbership of HSW&TR is open to any individual or oi'ganisation intei'ested in pi'omoting the
chai'ity's Objects who applies to the Chai-ity in the Inanner i'equii'ed and approved by the Ti'ustees.
HSW&TR has a comprehensive equal oppoitlinities and divei'sity policy, which ensures that all staff
and volunteers al'e I'ecriiited i'egardless of ethnicity> i-eligion, age, gender, oi- sexuality. We also sti'ive
to accominodate Ihose with physical difficulties. Families al'e suppoited iegai'dless of ethnicity,
i'eligion, age, gendei. oi. sexiiality of the parenl(s). A regulai'ly inonitored cotninunity profile ensui'es
that volunteers are pi'oactively encoui'aged fi'oin all sectoi's of the local community.
Although HSW&TR is an independent chai'ity, as a Home-stait organi5ation we are affiliated to the
national body, Home-start UK. a Chai'itable Ti'ust founded in 1973. Ovei. 180 Home-stai-l schemes
Inay be fouiid thi-oiighout tl)e UK, eacl) an indepeiideiitly I'egistered chai'ity, funded and managed
locally. Hoine-stai't UK suppoi'ts local schemes by providing services such as ti'aining, infoi'malion
and legal and safeguarding advice. Hoine-stai't UK also defines quality standai'ds foi. sei'vice
pi'ovision. Each scheme woi'ks within Home-stait UK Standai'ds aiid Methods of Pi'actice, which at'e
i-egulai'ly audited against a set of I'igorous ci'iteria covet-ing all aspects of governance, manageinent,
and financial conti'ols.

HOME-START WATFORD AND THREE RIVERS
A COMPANY LIMI'FLD BY GLIARANTEL
REPORT OF THE DIRECTORS
FOR THL YEAR ENDED 3131 AURCH
2024
Rislc Polic
The Triistees conduct i'egular I'eviews of the major I'isks to wliich the Charity may be exposed. Where
appi'opi'iate, systeins oi. procedui'es have been established to mitigate and n)iniinise ideiitified I'isks by
iinpleinentation of pi'oceduies, iiicluding aiithoi'isatioii of all transactions and pi'ojecls. Pi'ocedui'es al'e
in place to ensui'e coinpliance with all statutoi'y i-equii-einents includiiig, einployinent law, health and
safety of staff and volunteei., and data pi'otection. A Safeguai'ding Policy is in place and Disclosui-e and
Bai-riiig Sei'vice checks al'e cai'i'ied out on all voluiiteei's and employees wlio al'e likely to come iiito
contact with vulnei'able childi'en oi. adiilts.
Stateinent of Ti'ustees >Res
onsibilities
The Trustees al'e I'esponsible foi. pi-eparing the financial statements in accoi'dance witli applicable law
and i'egulations.
Coinpany law i'equii'es the Ti-ustees to pi'epare financial statements for each fiiiancial year. Undei. that
law, the Ti-u5tees have elected to pi'epare financial stateinents in accoi'dance wilh United Kingdom
Geiiei'ally Accepted Accounting Praclice (United Kingdoin Accounting Standards and applicable law).
The financial statements al'e required by law to give a ti'ue and fail. view of tlie state of affails of the
Cliarity aiid of the pi'ofit or loss of the Chai-ity for that pei'iod. In prepai'ing those financial stateinents,
the Ti'ustees al'e required to..
select suitable accounting policies and then to apply thein consistently;
make judgeinents and estimates that al'e I'easonable and prudent.
prepai'e the financial staleinents on the going concern basis unless it is inappi'opi'iate to
presume that the chai'itable company will stay in business.
The Trustees al'e i'esponsible foi. keeping proper accounting i'ecords that disclose with i'easonable
accui'acy at any tiine the financial position of the Chai'ity and that enable them to ensui'e tliat the
statements comply with the Companies Act 2006 and accounting stalement FRS102. They al-e also
I'esponsible foi. safeguarding the assets of the Charity and for taking i'easonable steps foi. the
prevention and detection of fi'aud and other ii'i-egularities.
Activities of the Home-start Watford and Three Rivei'5 Chai'i
The Trustees of HSW&TR with the support of its staff aiill to ensui'e that..
the scheine has adequate funds to support current activities and envisaged future expenditure.
trustees al'e inducted, DBS checked, trained and supported to enable them to fulfil their roles
and i'esponsibilities;
staff al'e reci'uited, inducted, ti'ained, supported, supervised and developed in accoi'dance with
good employment pi'acti¢e'
home-visiting volunteers al'e I'eci-uited fi'om all sectois of the community, al'e DBS checked,
undertake the sclieine's comprehensive pi'epai'ation coui'se and receive ongoing traiiiing,
suppoi'l and supei'vision.
ti'ustees, staff and volunteers are actively encouraged to develop their skills and to suppoi't
each othei. to ineet the needs of HSW&TR and individual needs.
the scheine develops additional activities and sei'vices as need is identified and where
adequate fiinding can be obtained.
i'eci'iiitment campaigns and regulai. preparation courses al'e i'un to Inaintain a teain of ti'ained
volunteei's able to meet tlie nuinbei's of appi'opriate refei'i'als within a reasonable waitiiig time.
the service pi-ovides best practice in safeguarding;

HOME-START WATFORD AND TIIREE RIVERS
A COMPANY LIMITED BY GUARAN'fEC
REPORT OF THE DIRECTORS
FOR TJif YEAR ENDED 3J.51 MAI£CJ
2024
volunteers are carefully Inatclied to families to provide an appi'opi'iate sei'vice foi. each
faiiiily's needs.
the scheine inaintains positive links aiid pai'lnei'ships with statutoi'y and voluiitai'y agencies.
the sclieme maintains a liigli profile within the local coinmunity.
all activities, feedback fi'oin volunteers and fainil ies and trainiiig al'e nionitoi'ed and evaluated.
the offices ai)d facilities of HSW&TR and othei. venues used foi. tiainiiig oi. functions pi'ovide
a safe, healthy and appi'opriate enviroiiment foi- staff, voluiiteei's and visitors.
I'elevant news and infoi'ination is circulated to staff, volunteers and ti'ustees.
appropi'iate adillinistiative and recoi'ding systeills are in place.
Fundi'aisin
Activities
The Charity's fundiaising activities al'e cominunity based.
olic
for senioi" staff
The Boai'd of Ti'ustees and the senioi. manageiment teaill coinprise tlie key management pei'sonnel of
the Chai'ity, in chai'ge of dii-ecting and conti'olling, i'unning and opei'ating the Charity on a day to day
basis. All Ti'ustees give of their time fi'eely and no Ti'ustee received remuneration in the yeai.. Details
of Trustees, expenses and I'elated pai'ty ti'ansactions al'e disclosed in note l J to the accounts.
The key manageinent reinuneration policy is set by the Ti'ustees and is reviewed on an anniial basis as
pai't of the budget settiiig process.
Future Plans
HSW&TR is proud of the suppoit we give to Inany local families. To ensui'e oui- long tei'in futui'e we
continue to seek new multi-yeai. sources of funding. We al'e gi'ateful to the effort of all staff,
volunteers aiid donoi's who continue to suppoit us.
We will continue to strive to Ineet oui. col'e aiins and move towards the objective of reaching
sustainability ovei. tlie mediuin to long tei'in, thus enabling us to attracl and ti'ain qualified slaff and
volunleers, to suppoi't nioi'e families and childi-en in oui. catchinent area.
The Charity has a well-developed and i'obu5t sti'ategy going foi'wai'd.
The Trustees, Repoit was appi-oved by the Board of Triistees on 22nd July 2024
Signed foi. and on behalf of the Ti'ustees
LULLQ
Siinone Collins
Chair- Hoine-stai't Watfoi'd and Three Rivers

INDEPENDENT EXAMtNER'S REPORT TO THE DIRECTORS OF
HOME-START WATFORD AND 'I"HREE RIVERS
A COMPANY LIMITED BY GUARANTEE
OR THE YEAR ENDED 31si MARCH2024
I report on the accounts of the coinpany foi. the year ended 31 st Mai'ch 2024, which are set out on pages
6t021.
Respective responsibilities of trustees and examiner
The trustees (who al'e also the dii'ectors of the chai'itable company for the purposes of company law) are
I'esponsible for the pi'epai'ation of the accounts. The tl'UStees consider that an audit is not required for
thi5 year under section 144(2) of the Chai'ities Act 2011 (the 2011 Act) and that an independent
examination is needed.
Having satisfied myself that the chai'ity is not subject to audit undei. company law and is eligible for
independent examination, it is my responsibility to..
examine the accounts under section 145 of the 2011 Act.
to follow the pi-ocedures laid down in the general Dii'ections given by the Charity Commission
undei. section 145(5)(b) of the 201 l Act. and
state whether pai'ticular Matters have coine to my attention.
Basis of independent examiner's report
My examination was cai'ried out in accordance with the General Directions given by the Charity
Commission. An examination includes a review of the accounting recoi'ds kept by the charity and a
comparison of the accounts presented with those i'ecords. It also includes consideration of any unusual
items or disclosui'es in the accounts, and seeking explanations fi'om you as trustees concerning any such
matters. The procedures undertaken do not provide all th¢ evidence that would be required in an audit
and consequently no opinion is given to whether the accounts present a 'true and fail. view, and the
report is limited to those matters set out in the statement below.
Independent examiner's statement
In connection with my examination, no matter has come to my attention:
{ l ) which gives me i'ea50nable cause to believe that in any material i'espect the requirements:
to keep accounting i'ecords in accoi'dance with section 130 of the 2011 Act. and
to pi'epare accounts which accoi'd with the accounting i'ecoi'ds and comply with the accounting
requirements of FRS102 and the 2011 Act
have not be¢n rnet. or
(2) to which, in
opinion, attention should be drawn in ol'der to enable a pi'oper undei'standing of the
accounts to
l'each
David
Gower
The Old School House
Bridge Road
Hunton Bridge
Kings Langley
Herts WD4 8SZ

HOME-START WATFORD AND THREE RIVERS
A COMPANY LIMITED BY GUARANTEE
STATEMENT OF FINANCIAL ACTIVITIES
INCLUDING INCOME AND EXPENDITURE ACCOUNT
FOR THE YEAR ENDED 31si AQRCH2024
Notc5
Uni'estricted Resti-tcted
Total
Total
2024
2023
INCOME FROM:
Donations and legacies
Charilable activities
64,618
5,068
69,686
59,863
47,000
315,189
362,189
383,117
Othei. ti'ading activities
4,072
4,580
8,652
14,408
Total Income;
115,690
324,837
440,527
457,388
EXPENDITURE ON:
Raising Funds
Chai'itable activities
55,422
55,422
10,816
100,233
341,599
441,832
441,159
Governance
1,440
1,440
1,224
TOTAL EXPII NDITURE
157,095
341,599
498,694
45i,199
Net income/expenditure
Movement in pi'ovision for pension deficit
Transfei's betiyeen funds
(41,405)
(16,762)
(58,167)
526
4,189
526
559
(37,126)
37,126
NET MOVEMENT IN f4 UNDS
(78,005)
(57,641)
4,748
Reconciliation of Funds:
Total funds bi'ought foi'ward
Total funds carried forwai'd
84,005
13,170
97,175
92,427
15
6,000
33,534
39,534
97,175

40MF-START WATFORD AND THREE RIVERS
A COMPANY LIMITED BY GUAIIANTEE
BALANCE SHEET
ASA T 31J'l A44RCH2024
Notes
2024
2023
rixi< D ASSETS
I'angible fixed assets
12
CURRENT ASSII TS
Debtors and pi-epaid expeiises
Cash at hand and in bank
16
10,676
105,990
116,666
12,984
202,)i2
215,316
CREDITORS: Amounts falling
due within one year
NET CURRENT ASSETS
TOTAL ASSETS LESS
CURRENT LIABILITIES
16
(76,674
117,157)
98,159
39,993
98,160
Defiiied benefit pension liability
(459)
(985)
NET ASSETS
39,534
97,175
INCOME FUNDS
Unrestricted funds
Ui)restricted income funds
Pension Resei've
6,459
(459
84,990
985)
6,000
84,005
Reslricted Funds
33,534
TOTAL FUNDS
16
39,534
97,175
The notes on pages 8 to 21 foi'm part of these financial statements.
For the yeai. ending J I st Mai'ch 2024 the coinpany was entitled to exernption from audit under section
477 of the Coinpanies Act 2006 ielating to small companies.
Directoi's, responsibilitie5:
The Ineinbers have not i'equii'ed the company to obtain an aiidit of its accounts for the year in
question in accoi'dance with section 476.
The dii'ectoi's acknowledge their i-esponsibilities foi. coinplyiiig with the requii'einents of tlie Act
witli i'espect to accounting I'ecords and the preparation of accoiints.
The financial stateinents were approved by the boai'd of trus
and signed on their behalf by
ees on 22 July 2024
Directoi.
Siinone Collins
Dii'ectoi.
John Robinson

HOME-START WATFORD AND THREE RJVERS
A COMPANY LIMITED BY GUARANTEB
NOTES TO THE ACCOUNTS
I'EAR ENDED 31.si MARCJI 2024
Company liniited by guai'antee
Hoine-stai-t Watfoi'd & Thi'ee Rivers is a coinpany incorpoi'ated in ETigland lin)ited by guai'antee No.
53 8539i and is a I'egisteied chai'ity No. 1108847. The extent of ihe liability of the niembei's of Ihe
coinpany on a windii)g up is limited to a maxiniuim of oiie pound each.
Accoiii)ting policies
The following accounliiig policies liave been applied consistently in dealing with iteins that are
coiisidet-ed niatei'ial in I'elalion to Hoiiie-stai't Watford & Thi'ee Rivei's.
2(a) Busis ofpj'epnrulioii
The a¢coLints have beeii pi-epai'ed undei. the historical cost convention.
The chai-ity has taken advantage of the exeinption in Financial Reporting Standard No I fi'oin the
I'equirement to produce a cash flow statement on the gi'ounds that it is a small chai'ity.
These accounts have been prepai'ed in accoi'daiice with 'Accounting aiid Repoi'ting by Charities:
Stateinent of Recommended Pi'actice applicable to chai'ities pi'eparing theii. accounts in accordance
wilh the Financial Repoi'ting Standard applicable in the UK and Republic of Ireland (FRS 102)
(effective l Januai-y 2015)"
The accounts are pi'epai'ed in stei'ling, which is the functional cui'i'ency of the chai'ity. Monetaiy
ainounts in these financial statements al'e rounded to the nearest £.
2(b) Ciilical accoiiiiliiig esliiniiles uniljuilgenieiils
In the applicalion of the chai-ity's accounting policies, the directoi's ale I'equired to make judgements,
estiillates and assumptions about the cai'i'ying amount of assets and liabilities that al'e not I'eadily
appai-ent froni other soui'ces. The estimates and associated assumptions are based on historical
expei'ience and olhei. factoi's that are coiisidei'ed to be I'elevant. Actual i'esults Inay differ from these
estiinates.
The estimates and undei'lying assumptions at'e I'eviewed oil ali oiigoing basis. Revisions to accounling
estimates are i'ecognised in the pei'iod in which the estiillate is t-evised where the ievision affects only
that pei'iod, oi. in the period of the I'evision and future pei'iods whei'e the I'evision affects both current
and future periods.
2(e) Iiiveslinenl i'esoiirees
Incoining resources are accouIited for on a receivable basis deferred as desci'ibed below whei'e
appi'opi'iate. Gi'ants al'e all included in incoming i'esoui'ces fi'oiT] chai'itable activities on the SOFA.
2(d) JnveslTrieiil iiiconie
Bank intei'est is included in the income and expendituie account on a I'eceivable basis.
2(e) Recogiiilioii ofLiabililies
Liabilities are i'ecognised on the acci'llals basis iii accoi'dance with noi-mal accounting pi'inciples,
modified whei'e necessai-y in accoi'daiice with the guidance given in the Statement of Recomiiiended
Accoiinting and Reporting issued by the Charity Comimissionei's for England & Wales.

HOME-START WATFORD AND THREE RIVERS
A COMPANY LIMITED BY (IUAIIANTEE
NOTES TO THE ACCOUNTS
YEAR ENDED 31si AaRCH2024
2(D Resoiirces expeiidecl
All costs al'e al localed to those categoi'ies to which they i-elate. Where Ihis is iiot possible, then they al'e
suitably appoi'tioned oil tlie basis between costs of activities iii furthei'ance of the charity's objects and
costs of genei'ating funds 80.20 I'espectively. All costs al'e accounted oil an accriials basis, iiiclusive of
VAT which caiinot be recovei-ed.
2(g) Goveriiiince cos13
All costs incui'i'ed by the Cliai'ity othei. thali dii'ect chai'itable expenditure are included in govei-naiice
costs and are accounted foi. oli an acci'uals basis.
2(h) FixeclAssels niiil Ilepiecialioii
Taiigible fixed assets al'e stated at cost less depreciation.
Depi'eciation has been pi'ovided at the following l'ates in ordei. to write off the assets (less their expected
residLial value) ovei. theii. useful econoinic lives.
Office Equipiment
25 % sti'aight line
2(]) Taxulioii
As a registei'ed chai'ity, the company is exeinpt fi-om income and coi'poi?tion tax lo the extent that its
income and gains al-e applicable to chai'itable pui'poses only. Value Added Tax is not i-ecovei'able by
the company> and is thei'efoi'e included in the relevant costs in the Statement of Financial Activities.
2ti) Fiiiicl Iiccouiiling
The Chai'ity maintains a genei'al unresti'icted fund which i-epi'esents funds which are expendable at the
disci'etion of the Dii'ectors in fuithei?nce of the objects of the Chai'ity. Such fuiids inay be held in order
to finance both working capital and capital investinent. Where conditions at'e such that funds I'eceived
cannot be expended during the accounting pei'iod, any such monies al-e held as income in advance.
Resti'icted funds have been pi'ovided to the chai'ity for paiticular purposes, and it is the policy of the
Board of Dii'ectors to cai'efully nionitoi. the application of those funds with the i'esti'ictions placed upon
thein.
2(k) Gifled assets
Gifted assets received al'e included at valuation if material.
2(1) Voluiileers
The Chai'ity i'elies on the support fi'om volunteei's who are iinpaid. The value of volunteer's time is not
included in the SOFA.
2(m) Pension Conlribiilioiis
Pension costs I'elate to conlributions to individual einployee scheme and are chai'ged to the SOFA as
they fall due.
2(n). Winiling lip oi. rfissoliitioii of Ilie cliurily
If upon winding up oi. dissolution of the cliai'ity thei'¢ I'emains any assets, aftei. the satisfaction of all
debts and Itabilities, the assets repi'esented by the resei'ves shall be ti'ansfei-l'ed to soine othei. charitable
body oi. bodies having siinilai- objects to the chai'ity.

I.IOME-START WATFORD AND THREE RIVERS
A COMPANY LIMITED BY GUARANTEE
NOTES TO THE ACCOUNTS
I'EAR ENDED 315.1 A￿RCH 2024
Ineome fi'om Doiiations and Legacies
TotAI
Total
i iinils
Unrestricted
Funils
Restricted
2024
2023
Genei'al incoine for the yeai.
64,618
5,068
69,686
59,863
Total Income fi'om Doi)atiOJ15 and
Legacies
64,618
5,068
69,686
59,863
Soine of the funds I'eceived dui'ing the pei'iod al'e held as Incoine in Advance (see note 16) where
conditions wei'e not such that those funds, in whole oi. in pait, could be utilised dui'ing the yeai. ended
31 Mai'ch 2024 and expenditui'e falls in to a later pei'iod. Donations and legacies actually I'eceived
over £2,000 al'e below.
Unre5ti'iete(I
ri uiids
Restrieted
Teachappy Ltd
Warnei. Bt'os Studios Leavesden
Souter Chai'itable Ti'ust
5,000
2,500
3,500
Income from Chai'itable Activities
Total
Total
Fiinds
2023
Uni'estricted
Fujids
Resti'icted
Funds
2024
Social Isolation (Big Lottery)
Gi'oup Work (Heni'y Sinith)
Time 2 Talk
Physical Activity
Pop-up Sessions
COVID-19 Recovei'y (Heni'y Sinith)
Link Workei's
Household Funds
Pi?otical Support (Col'e Funding)
Big Lottei-y Fund
Ti'usthouse Forte
20,756
50,558
1,656
1,500
39,900
86,577
5,500
20,756
50,558
1,656
1,500
39,900
93,777
5,500
39,800
85,319
23,423
57,780
42,457
8,250
11,707
25,940
84,686
22,000
7,200
39,800
85,319
71,100
20,897
Total Income Chai'itable Activitie5
47,000
315,189
362,189
383,117
10

HOME-START WATFORD AND THREE RIVERS
A COMPANY LIMI"I'ED BY GUARANTEE
NOTES TO THE ACCOUNTS
YLAR ENDED 31sl fvL4RCH 2024
Incon)e from Other Ti'ading Activities
Total
Total
i un(Is
2023
Uni'esti'icted
i uii(Is
Restrieted
<uJicls
2024
Sl)op- Watford
Fiindi-aising
91
14,317
4,072
4,580
8,652
Total income from othei. ti'a(ling
aetivities
4,072
4,580
8,652
14,408
Raising fi unds E( xpen(liture
Total
Total
Unresti'icted
Restricted
i uiiils
2024
2023
Shop- Watford
Fundi'aising and events
Othei. costs related to raising funds
403
2,997
52,022
403
2,997
52,022
3,758
6,415
Total Fuiidraising Costs
55,422
55,422
10,816

HOME-START WATFORD AND THREE RIVERS
A COMPANY LIMITED BY GUARANTCB
NOTES TO THE ACCOUNTS
YEAR LNDED 31si A44RCH2024
Cliai'itable Activities E< xpenditiire
Total
Total
Fun(Is
2023
Unresti'icte(I
riunds
Resti'icle(I
iunils
2024
Practical Suppoi't (Col'e Funding)
Social Isolation (Big Lotlei'y)
Tiine 2 Talk
101,67J
101,67J
62,006
8,048
50,440
58,000
4,167
25
7,890
25,478
88,946
2,833
37,926
Gi'oups
Family Events
Woimen Fund
Making Meinoi'ies
COVID-19 Recovery
Link Woi'kers
Household Funds
Play Pioneei.
Pop-up Sessions
Physical Activity
Big Lottei"y Fund
Trusihouse Foi'l¢
34,442
11,065
50
11,065
50
41,612
84,016
41,612
84,016
538
32
32
29
16,039
9,206
68,302
2,673
2,245
95,457
28,710
2,673
2,245
95,457
28,710
Total cost of chai'itable activities
101,673
341,599
443,272
442,383
12

HOME-START WATFORD AND THREF RIVERS
A COMPANY LIMITED BY GUARANTfE
NOTES TO THE ACCOUNTS
YEAR ENDED 31si M4RCH 2024
Analysis of expenditul'e oi) cliai'itable activities
Activity
Uii(lei'talieii
Gi'#iit
fuii(ling of
ctivities
Govei'iiHnee
Costs
Tntal
Funils
2024
Yeai. elided 31st Marcl) 2024
Practical Support (Core Funding)
Social Isolation (Big Lottei'y)
Time to Talk
100.233
2,833
37,926
34,442
11,065
50
1,440
101,673
2,833
37,926
34,442
11,065
50
Gi'oups
Family Eveiits
Woinen fund
Making MeInoi'ies
COVID-19 Recov¢iy
Link Woi'kei's
Household Funds
Play Pioneer
Pop-up Sessions
Physical Activity
Big Lottei'y Fund
Ti'usthouse Foi'te
41,612
84,016
538
41,612
84,016
538
32
2,673
2,245
95,457
28,710
32
2,673
2,245
95,457
28,710
441,832
1,440
443,272
13

HOME-START WATFORD AND T14REE RIVERS
A COMI)ANY LIMI'fED B Y GIJARANTEE
NOTES TO THE ACCOUNTS
YEAR ENDED 31sÉ fvL4RCH 2024
Yeai. en(le(1315t Mai'ch 2023
Pi'actical Suppoit (Col'e Funding)
Social Isolation (Big Lottei'y)
Tiime to Talk
Gi'oups
Family Events
Woinen fund
Making Meinories
COVID-19 Recovei'y
Link Woi'kei's
Houseliold Funds
Play Pioneei.
Pop-up Sessions
Physical Activity
Big Lottei'y Fund
Trustliouse Foite
60,782
8,048
50,440
58,000
4,167
25
1,224
62,006
8,048
50,440
58,000
4,167
25
7,890
25,478
88,946
2i,479
29
16,039
9,206
68,302
20,328
7,890
25,478
88,946
29
9,206
20,328
441,159
1,224
442,383
Governance
Total
Funds
Total
Fuiids
Uni'estricted
Funds
Restricted
ri un(Is
2024
2023
Accounts and Independenl Examination
1,440
1,440
1,224
1,440
1,440
1,224
14

HOME-START WATFORD AND THREE RIVERS
A COMPANY LIMI"fED BY GUARANTEE
NOTES TO THE ACCOUNTS
YEAR E"NDED 313.1 MARCH 2024
JO. Particulai's of Employees
The avei'age nuinbei. of staff employed by the chai-ity dui'ing the finaiicial pei'iod was:_
2024
2023
Fut'therance of the Chai'ity's objects
17
18
17
Thei'e wei'e no einployees with enioluments above £60,000.
Total Funds
2024
Total Fuiids
2023
Gl'oss Salai'ies
Employei-'5 Nl
Employer's Pension Contributions
Pension Shoitfall (i'eduction in provision)
Total Staff Emoluments
360,538
19,091
8,339
526)
387,442
)16.748
19,156
5,068
(559)
340,413
Total salai'y of key staff with Inanagement I'esponsibilities is £57,970 (2023.. £4i,991).
Pension and otliei. post-l'etirement benefit commitments
The company paiticipates in the scheme, a miilti-employei. scheme which provides benefIts
to some 638 non-associated paiticipating employers. The scheme is a defined benefit sclieine
in Ihe UK. It is not possible for the company to obtain sufficient information to enable it to
accoiint for the scheine as a defined benefit scheme. Tlierefore, it accounts for the scheme
as a defined contribution scheme.
The scheme is subject to the funding legislation outlined in the Pensions Act 2004 which
came into force on 30 Deceinbei. 2005. This, together witli dociiinents issued by the Pensions
Regulator and Technical Actuai'ial Standai'ds issued by the Financial Repoiting Council, set
out the fi'amewoi'k foi- funding defiiied benefit occupational pension scheines in the UK.
Tl)e scheme is classified as a 'last-Inan standing ai'i'angement,. Therefore, the coinpany is
potentially liable for otliei- pai'ticipating employers, obligations if tliose employers are unable
to Ineet theii. share of the sclieine deficit followiiig witlidi'awal fi'oin the scheme.
Participating employei's al'e legally i'eqiiii'ed to iiieet their sliai'e of the scheine deficit on an
anniiity pui-chase basis on withdrawal froin the scheme.
15

HOME-START WATFORD AND THREE RIVERS
A COMPANY LIMII'ED BY GUARANTEE
NOTES TO THE ACCOUNTS
YEAR ENDED 31st AURCH 2024
A full actuai'ial valuation for the scheIne was cai'ried out at 30 Septeinber 2020. This
valuation showed assets of £800.3m, liabilities of £831.9m and a deficit of £31.6in. To
eliminate this funding shortfall, the Trustee has asked the participating employei's to pay
31 Marcli 2024
31 March 2023
31 March 2022
(£s)
(£8)
(£s)
Preseiit value of provision
459
984
1,543
additional conti'ibutions to the scheme as follows:
Deficit coiltributions
From l April 2022 to 31 Januai'y 2025.. £3,312,000 per annum (payablc monthly)
Unless a concession has been agreed with the Trustee the tei'm to 31 January 2025 applies.
Note that the scheme's previous valuation was carried out with an effective date of
30 September 2017. This valuation showed assets of £794.9m, liabilities of £926.4m and a
deficit of £131.5in. To eliminate this funding shortfall, the Trustee asked the participating
employers to pay additional contributions to the scheme as follows:
Deficit contributions
I rom l Api'il 2019 to 30 Septembei. 2025: £11,243,000 pcr annum {payable monthly and inci'eatsirtg by 3 /0 eaeh ort 1st April)
The recovery plan contributions are allocated to each participating employer in line with
their estiinated share of the Series l and Series 2 scheme liabilities.
Where the scheme is in deficit and where the company has agreed to a deficit funding
arrangement the company recognises a liability for this obligation. The amount recognised
is the net present value of the deficit reduction contributions payable under the agreement
that relates to the deficit. The present value is calculated using the discount rate detailed in
these disclosures. The unwinding of the discount l'ate is recognised as a finance cost.
PRESENT VALUES OF PROVISION
RECONCILIATION OF OPENING AND CLOSING PROVISIONS
2024
2023
Provision at slart of period
984
1,543
Unwinding of tlie discount factor {inl¢resl ¢xpense)
37
29
Dcficit contribution paid
{562)
(562)
16

HOME-START WATFORD AND THREE RIVERS
A COMI)ANY LIMLTED B Y GUARAN'fLL
NOTES TO THE ACCOUNTS
YEAR ENDED 31si A44RCH 2024
Remeasuremenls- impact of any ehange in a55un)plions
126)
Rcmeasureinents- amendments lo tl)¢ contribulion schedul¢
Provision al cnd of period
459
984
INCOME AND XPENDITURI IMPACT
202¢1
2023
Int¢￿St expense
37
29
Remeasurcments- impact of any change in a5suniplions
(26)
Reineasurements- amendmcnts to the contribution schedule
Contributions paid in respect of fuluir service
8,339
5,068
Costs reeognised in income and expenditure account
7,814
4,509
31 Mai'cli 2024
pcr Annum
31 March 2023
/￿ pcr annum
31 Mai'ch 2022
/0 pcl. annu
ASSUMPTIONS
Ratc of discount
5.31
5.52
2.35
The discount rates shown above are the equivalent single discount rates which, when used
to discount the future recovery plan contributions due, would give the same results as using
a full AA corporate bond yield curve to discount the same recovery plan contributions.
17

HOME-START WATFORD AND THIIEE RIVERS
A COMPANY LIMITED BY GUARAN"ri.-E
NOTES TO THE ACCOUNTS
YEAR ENDED 31s'l AURCH 2024
12.
Tangible fixed assets
Cost
As at I sl April 2023
Additions
As at J I st Mai'cli 2024
Office Total
1,793
1,793
Depreciation
As at I sl Api'il 2023
Chai'ge for the yeai.
As at 31 st March 2024
1,792
1,792
Net Book Value a5 at 31st March 2023
Net Book Value as at 3Jst Mai'ch 2024
13. Directoj s emoluments and J'elated pai'ty transactions
None of the Diiectoi's I'eceived any I'emunei'ation dii'ectly oi. indii'ectly.
None of the Dii'ectors oi. other persons i'elated to the Chai'ity Iiad any personal interest in any conti'act
or ti'ansactions entei'ed into by the Charity during the year.
14. Volunteei's
Volunteei. infoi-mation is as follows:
Activity
Total
Number of
Volunttei's
Total
Nuinbei. of
Volunteei'ing
Hours
Home Visiting
Family Group, ti'ustees and Other
Volunteei. Counsellors
69
8,640
20
164
Total Volunteers
91
10,124

HOME-START WATFORD AND THREE RIVERS
A COMPANY LIMI'fED BY GUARANTfF.
NOTES TO THE ACCOUNTS
YEAR ENDED 31sl J44RCH 2024
15.
Movement in fuiids
li)comiiig
rcsi)urtt$
R¢soiiiYcs
u.$e
Traiisfei
1st Aprll
2023
31st fvIArtli
2024
runils
Uii resti'icted funds
Pi'actical Suppoi
Fund Raising
Shop- Watfoi'd
84,990
111,618
4,072
(101,673)
(55,019)
(403)
84,990
115,690
(157,095)
Ti-ansfei's to I'esti'icted
funds
(37,126)
84,990
115,690
(157,095)
(37,126)
6,459
Pension I'esei've
(985)
526
(459)
Net uni'estricted funds
84,005
116,216
(157,095)
(37,126)
6,000
Restricted funds
Social Isolation
Time 2 Talk
Gi'oups
Fainily Events
Women Fund
Making Memoi'ies
Play Pioneer
Link Workers
COVID-19 Recovery
Household Funds
Pop-up Sessions
Physical Activity
Big Lottei'y Fund
Ti'usthouse Foi-te
(2,833)
(37,926)
(34,442)
(11,065)
(50)
2,833
1,503
52,419
20,756
3,155
15,996
13,686
7,910
50
4,580
4,580
568
2.561
2,745
5,527
1,557
600
(32)
(84,016)
(41,612)
(538)
(2,673)
(2,245)
(95,457)
(28,710)
86,577
4,457
565
2,678
5,500
1,552
1,656
589
7,340
4,718
2.798
569
Net i'estricted funds
13,170
324,837
(341,599)
37,126
33,534
19

FJOME-START WATfoRD AND THREE RIVERS
A COMI)ANY LIMITED BY GUARAN"fEr
NOTES TO THE ACCOUNTS
I'EAR ENDED 3131 A44RCH2024
16.
Fiinds analysis
Fixed a$5cI$
B*iik
Crcditois,
prthvisiojii
Assets
incoine
As al 31sl Mai'cli 2024
Uni'esti-icted funds
10,676
24,344
(29,021)
6,000
Resti'icted funds
Social Isolation
Tinie 2 Talk
Gi'oups
Making Memoi'ies
Play Pioneer
Women Fuiid
Link Workei's
COVID-19 Recovery
Household Funds
Pop-up Sessions
Physical Activity
Big Lottei'y Fund
Ti'usthouse Foi-te
Family Events
24,201
16,625
4,580
568
(8,205)
(16,625)
15,996
4,580
568
2.561
2,745
5,527
1,557
2.561
2,745
5,527
1,557
14,220
7,062
2,000
(14,220)
(7,062)
(2,000)
Net assets
10,676
105,990
{77,133)
39,534
20

HOME-START WATFORD AND T14REE RIVERS
A COMPANY LIMITED BY GUARANTEE
NOTES TO THE ACCOUNTS
YEAR ENDED 313,1 AURCH 2024
As 1113151 Mai'cli 2023
Unresti'icted funds
12,984
105,558
(34,538)
84,005
Restricte(I fun(Is
Social Isolation
Tiine 2 Talk
Gi'oups
Making Memories
Play Pioneer
Woinen Fund
Link Workei-s
COVID-19 Recovei"y
Household Fund5
Pop-up Sessions
Physical Activity
Big Lottei'y Fund
Ti'usthouse Forte
21,384
18,756
(19,881)
(18,756)
1,50)
600
600
21,082
6,065
2,678
1,656
17,018
(16,625)
(5,500)
4,457
565
2,678
(1,656)
(14,220)
(6,966)
2,798
569
Net assets
12,984
202,332
(118,142)
97,175
21