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

Counselling
Outcomes
The list below shows
the percentage
of counselling clients (those discharged from service with completed
questionnaires)
who reported improvement
in each domain at the end ofservice:
How confident
Ifeel
84.1'/o
Ability to get across whet happened
Ability to cope
81.5'/o
80 2o/o
Ability to sleep
I know how
Ifeel
776'/o
75.6'/o
How well
I take cars of myself
74 4a/o
How
Ifeel I fit In
73.7'/o
Ability to make a decision 69.5o/o
How easy
I
i to make friends
Confidence
in asking for help
69.2'/o
68.5'/o
Ifeel
I have a say in what happens to
Ability to cope without
hurting
myself
Ifeel
I have people around
who
Ican
me
trust
65.3o/o
63.0'/o
61.0/a
Understanding
ofwhen
I am in danger
60,1%o
Understanding
ofwhere to get help
59 4'/o
I know what my rights are 58 1o/,

I am aware of other services 93 6o/o
I am aware of my rights 93.3'/a
I feel confident that I can cope 92 3a/a
I feel supported 89 9o/o
Ifeel confident 89.2%
I fell In control 87.2'yo
Ifeel safe 80.5'/a
How well
I am
taking cars of myself 80 5'/a

for t he year e nded 31 March 2022
2022 2021
Unrestricted Restricted Total Total
funds funds funds funds
Notes 6 6 6
INCOME AND ENDOWMENTS FROM
Donations and legacies 2 49,732 1,000 50,732 61,540
Charitable
activities
4
Provision ofservices 276,072 720,096 996,170 1,077,717
Investment
Income
3 377 378 533
Other Income 15,101 15,101 2,110
Total 341,282 721,099 1,062,381 1,141,900
EXPENDITURE ON
Charitable
activities
Provision ofservices 339,074 672,697 1,011,771 'I,065,772
NET INCOME 2,208 48,402 50,610 76,128
RECONCILIATION
OF FUNDS
Total funda brought forward 635,626 15,563 651,189 575,061
TOTAL FUNDS CARRIED FORWARD 637,834 63,965 701,799 651,189

BALANCE SHEET BALANCE SHEET
31 March 2022
2022 2021
Unrestricted Restricted Total Total
Notes funds funds
f
funds
F
funds
6
CURRENT ASSETS
Deblors 12 161,661 161,661 73,838
Cash at bank and in hand 518,652 63,964 582,616 ~621 409
680,313 63,964 744,277 695,247
CREDITORS
Amounts
felling due within one year
13 (42,478) (42,478) (44,058)
NET CURRENT ASSETS 637,835 63,964 701,799 851,189
TOTAL ASSETS LESSCURRENT
LIABILITIES 637,836 63,964 701,799 651,189
NET ASSETS 637,835 63,964 701,799 651 189
FUNDS 14
Unrestricted
funds
637,835 635,626
Restricted funds 63,964 15,563
TOTALFUNDS ~701 799 651,189

CASH FLOW STATEMENT
forthe yearended 31 March 2022
2022 2021
Notes 6 6
Cash flows from operating actlvltles
Cash generated
from operations
1 ~39171) 48,583
Net cash (used in)/provided by operating activities ~39,171) 48,583
Cash flows from Investing activities
interest received 378 533
Net cash provided by Investing activities 378 533
Change
in cash
and cash equivalents
In the reporting period (38,793) 49,116
Cash and cash equivalents at ths
beginning
ofthe
reporting period ~621 409 572,293
Cash and cash equivalents st ths end
ofthe reporting period 582.616 ~621409

NOTES TO THE CASH FLOW STATEMENT
for the year ended 31 March 2022
NOTES TO THE CASH FLOW STATEMENT
for the year ended 31 March 2022
NOTES TO THE CASH FLOW STATEMENT
for the year ended 31 March 2022
NOTES TO THE CASH FLOW STATEMENT
for the year ended 31 March 2022
1. RECONCILIATION OF NET INCOME TO NET CASH FLOW FROM OPERATING
ACTIVITIES
2022 2021
6 8
Net income for the
Financial Activities)
reporting period (as psr the Statement of 50,610 76,128
Ad)ustments for:
Depreciation charges 9,111
Interest received (378) (533)
(Increase)/decrease
In debtors
Decrease
in creditors
(87,823)
~1580
25,049
~61 172)
Net cash (used In)/provided by operations ~39 171) 48,583
2, ANALYSIS OF CHANGES IN NET FUNDS
At 1.4.21 Cash flow At 31.3.22
9
Nst cash
Cash at bank and in hand 621,409 38,793 582,616
621 409 $38,793) 582,616
Total ~621 409 ~38.793) 582,616

NOTES TO THE NOTES TO THE NOTES TO THE NOTES TO THE NOTES TO THE FINANCIAL STATEMENTS -continued FINANCIAL STATEMENTS -continued
for the year ended 31 March 2022
4. INCOME FROM CHARITABLE ACTIVITIES
2022 2021
Activity 8 8
Service level agreements
Grants
Provision ofservices
Provision ofservices
74,573
921,597
113,139
904 570
090,170 1 077717
Grants received,
Included
in the above, are as follows:
2022 2021
8 8
Covenhy
City Council
Ministry ofJustice
West Midlands
Police
&Crime Commissioner 325,000
257,407
206086
195,000
188,217
235,635
788,493 618,862
5. CHARITABLE ACTIVITIES COSTS
Support
Direct costs (see
Provision ofservices Costs
6
952,024
note 6)
50 747
Totals
1,011771,
6. SUPPORT COSTS
Governance
Other
f
costs
8
Totals
8
Provision of services 55,992 3,755 59,747
7. NET INCOME/(EXPENDITURE)
Net Income/(expenditure) is stated after charging/(crediting):
2022 2021
8 6
Auditors'
remuneration
Depreciation - owned
assets 3,703 3,540
9112
8. TRUSTEES' REMUNERATION AND BENEFITS
There were no trustees'
remuneration
year ended 31 March 2021.
or other bene8is for the year ended 31 March 2022 nor for the
Trustees
expenses
2022 2021
Trustees' expenses 8
52
8
18

NOTES TO THE FINANCIAL STATEMENTS NOTES TO THE FINANCIAL STATEMENTS NOTES TO THE FINANCIAL STATEMENTS NOTES TO THE FINANCIAL STATEMENTS NOTES TO THE FINANCIAL STATEMENTS ~continued
for the year ended 31 March 2022
9. STAFF COSTS
2022 2021
6 E
Wages and salaries
Social security costs
Other pension costs
747,622
53,610
~21 306
741,585
57,214
20,161
822,538 818,960
The average monthly number of employees during the year was as follows:
2022 2021
Counsellors,
Management
Crisis Support workers 32
3
35
3
35 36
No employees received emoluments in excess of 660,000.


statutory,
contractual
payment
due to any employee
ifredundancy
is necess

statutory,
contractual
payment
due to any employee
ifredundancy
is necess

statutory,
contractual
payment
due to any employee
ifredundancy
is necess
ary.
COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES
Unrestricted Restdctsd Total
funds
6
funds
f
funds
5
INCOME AND ENDOWMENTS FROM
Donations
and legacies
61,540 61,540
Charitable
activities
Provision
ofservices
347,104 730,613 1,077,717
Investment
income
533 533
Other Income 2 116 2,110
Total 411,287 730,613 1,141,900
EXPENDITURE ON
ChaAtsbte
activities
Provision ofservices 347,304 718,468 1,065,772
NET INCOME 63,983 12,145 76,128
RECONCILIATION
OF FUNDS
Total funds brought forward 571,644 3,417 575,061
TOTAL FUNDS CARRIED FORWARD 655621 15562 651 166

TANGIBLE FIXEDASSE TS
Fixtures
Plant and and Computer
COST machinery
8
fittings
2
equipment
6
Totals
6
At 1 April 2021 and 31 March 2022 ~11 192 16,087 50,007 ~77286
DEPRECIATION
At 1 April 2021 and 31 March 2022 ~tt 192 16,087 ~50007 77,286
NET BOOK VALUE
At 31 March 2022
At 31 March 2021
DEBTORS:AMOUNTS
FALLING DUE WITHIN ONE YEAR
2022 2021
Trade debtors 2
161,661
73,838
CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2022 2021
Trade creditors
Social security and other taxes
Other creditors
Accruals and deferred Income
8
13,832
16,501
5,823
6,322
6
12,079
10,681
11,937
9,361
42,478 44,058
Deferred income
2022 2021
8 8
Deferred income et 1st April 2021
Released from previous years
Income deferred
In the year
9,361
(9,361)
6,322
15,223
(15,223)
9,361
Defened income at 31stMarch 2022 6,322 9361

fo r the year ended 31 Marc h 2022
14. MOVEMENT
IN FUNDS
Net Transfers
movemsnt between At
At 1.4.21 In funds
f
funds 31.3.22
Unrestricted
funds
General fund
514,232 7,669 30,005 551,906
Redundancy
Fund
IT Infrastructure
Fund
34,005
20,000
(34,005) 20,000
Redecoration
Fund
Sustainsbllity
and Development
Buikling
Fund
Fund 5,000
42,389
ZO'OO0
(5,030)
170
~600)
4,000 3,970
42,559
~19 400
635,626 2,209 637,835
Restricted funds
The National
Lottery Community
Other restricted
funds
Fund 7,912
7,651
(3,547)
(7,476)
4,365
175
City Council Containmsnt
Fund
Outbreak 59,424 59,424
15,563 48,401
TOTAL FUNDS 651,189 50,610 701,799
Nst movement
in funds,
Included In the above are as follows;
incoming Resources Movement
resources
8
expended
6
in funds
f
Unrestricted
funds
General fund 340,933 (333,264) 7,669
Redecoration
Fund
(5,030) (5,030)
Sustainabillty
and Development
Building
Fund
Fund 350 (180)
~600)
170
~600)
341,283 (339,074) 2,209
Restricted funds
Ministry ofJustice Rape
Victim's Fund
Support Fund 227,697
206,086
(227,697)
(206,086)
The National
Lotlsry Community
Other restricted
funds
Fund 55,845
73,260
(59,392)
(80,736)
(3,547)
(7,476)
City Council Containment
Fund
Outbreak 130,000 (70,576) 59,424
Expressions of Interest independent
Sexual Violence Adviser
20,21D ~20270)
721.090 ~672697) 48,401
TOTAL FUNDS

MOVEMENT
IN FUNDS - cont
MOVEMENT
IN FUNDS - cont
inued
Comparatlves
for movement
In funds
Net Transfers
movement behveen At
At 1.420 in funds funds 31.3.21
6 6 6 5
Unrestricted
funds
General fund
Redundancy
Fund
483,026
35,173
73,369
(1,168)
(42,163) 514,232
34,005
IT Infrastructure
Fund
Redecoralion
Fund
Communications
Fund
5,460
4,441
3,974
(5,460)
(1,400)
(4,178)
20,000
1,959
204
20,000
5,000
Training
development
fund 9,570 2,819 (12,389)
Sustalnablllty
fund
30,000 (30,000)
Sustainability
and Development
Fund 42,389 42,389
Building
Fund
~20000 ~20 000
Restricted funds 571,644 63,982 635,626
The National
Lottery Community
Other restricted funds
Fund 3,417 7,912
4,234
7,912
7,651
3,417 12,146 ~15563
TOTAL FUNDS 575,061 76,128 ~651 189