The Saviour Trust
Charity No. 1122886
Company No. 06136023
Trustees' Report and Audited Accounts
31 August 2021
The Saviour Trust Contents
| Pages | |
|---|---|
| Trustees' Annual Report | 2 to 4 |
| Auditor's Report | 5 to 7 |
| Statement of Financial Activities | 8 |
| Summary Income and Expenditure Account | 9 |
| Balance Sheet | 10 |
| Statement of Cash flows | 11 |
| Notes to the Accounts | 12 to 20 |
| Detailed Statement of Financial Activities | 21 to 22 |
Page 1
The Saviour Trust Trustees Annual Report
The Trustees, who are also directors of the charity for the purposes of the Companies Act 2006, present their report with the audited financial statements of the charity for the year ended 31 August 2021.
Objectives and Activities
The charity exists to:
1.Further the welfare of children, young people and adults mainly in the area of West Yorkshire, especially but not limited to those who are homeless or in danger of homelessness.
2.Provide or facilitate the provision of housing, mentoring, counselling, advisory and welfare services, family care and personal development opportunities for persons within the beneficiary group.
- Provide assistance to and services to the homeless with a view to helping their rehabilitation.
Significant activities
In planning our activities for the year, we kept in mind the Charity Commission's guidance on public benefit at our Trustees’ meetings.
The charity's main activity is to provide housing and support to those who have become homeless due to family breakdown, poor money management, substance misuse, mental health issues etc
All service-users are visited in their homes on a weekly basis and expected to attend a support session at the Centre or a Support Hub; any issues regarding the service-users or property are discussed at these meetings. During 2021, we have adapted working practices to keep within government guidelines and, as best practice, to ensure the safety of our staff and clients during the Covid 19 pandemic. This has included daily telephone support calls to service-users, drive-by house checks when we have been unable to enter the property, telephone initial assessments etc. As and when restrictions were lifted we further adapted our delivery of the service to ensure it was efficient and effective and useful whilst still safe.
All properties are inspected weekly and brought into line with the current fire and health and safety regulations.
Future Plans
The Trustees are committed to continue to build up the operating reserves of The Saviour Trust (The Trust) so as to protect the sustainability of The Trust in being able to continue to provide its services. This includes using some of its reserves, as the Trustees and Management see appropriate, to purchase a limited number of properties for use by The Trust. The Trust has a designated Sustainability Fund into which are appropriated all core rents received from Housing Benefit for the houses owned by The Trust.
By the 31 August 2021 the properties acquired by The Trust totalled 9.
The Trust will continue to look for further funding opportunities so as to increase the number of individuals and families to whom The Trust can provide its services.
The Big Lottery
Again, The Trust has exceeded The Big Lottery Outcomes for this year ending Dec 2020 which was the end of the five year project.
Page 2
The Saviour Trust Trustees Annual Report
Structure, Governance and Management
Governance Structure
The Trust board of Trustees meets on a monthly basis (excluding December and August), to review department reports and Trust-wide performance. Governing document
The charity is a charitable company limited by guarantee and is governed by a Memorandum and Articles of Association. In the event of the company being wound up members are required to contribute an amount not exceeding £1
Overview
Over the last year The Trust has continued to grow to meet the increasing needs of often desperate people seeking a roof over their head, and pastoral care which The Trust offers.
During the year, its housing stock has increased by 45 properties, so that The Trust was officially managing 244 properties (484 units). At the end of August 2021, The Trust was accommodating 484 adults and 18 children. In the case of all children housed, the Trustees require staff to provide positive good care verification weekly, with any suspected or unusual behaviours being escalated to the local council family support unit.
Vic Iwanuschak continues to serve as the Patron of the charity.
Risk management
The Trustees have a duty to identify and review the risks to which the charity is exposed and to ensure appropriate controls are in place to provide reasonable assurance against fraud and error.
Homeless Project Staff Meetings
Staff meetings continue to be held on a weekly basis with the General Manager. Trustees are invited to attend these Meetings if they wish to do so.
REFERENCE AND ADMINISTRATIVE DETAILS
Company No. 06136023
Charity No. 1122886
Registered Office
St Oswald House St Oswald Street Castleford WF10 1DH
Directors and Trustees
The Directors of the charitable company are its Trustees for the purposes of charity law. The following Directors and Trustees served during the year:
N.C. Brown
M.A. Iwanuschak
S. Kelly N. McDonald
J.I. Warnett M.J. Williamson
Page 3
The Saviour Trust Trustees Annual Report
Auditor
Hansons
St Oswald House St Oswald Street Castleford WF10 1DH
Statement of trustees' responsibilities in relation to
the financial statements
The Trustees are responsible for preparing the Trustees' annual report and the financial statements in accordance with applicable law and United Kingdom Generally Accepted Accounting Practice. Company law requires the trustees to prepare financial statements for which give a true and fair view of the state of affairs of the charitable company and of the incoming resources and application of resources, including the income and expenditure, for the charitable company for that period. In preparing these financial statements, the trustees are required to:
-
select suitable accounting policies and then apply them consistently;
-
observe the methods and principles in the Charities SORP;
-
make judgements and estimates that are reasonable and prudent; state whether applicable UK accounting standards have been followed,
-
subject to any material departures disclosed and explained in the financial statements;
-
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the charity will continue in business.
The Trustees are responsible for keeping proper accounting records that disclose with reasonable accuracy at any time the financial position of the charity and to enable them to ensure that the financial statements comply with the Companies Act 2006. The Trustees are also responsible for safeguarding the assets of the charity and hence taking reasonable steps for the prevention and detection of fraud and other irregularities.
Statement of disclosure of information to auditor
So far as the trustees are aware, there is no relevant audit information of which the company's auditors are unaware and each trustee has taken all the steps that he or she ought to have taken as a trustee in order to make himself or herself aware of any relevant information and to establish that the company's auditors are aware of that information.
The above report has been prepared in accordance with the provisions applicable to companies subject to the small companies regime as set out in Part 15 of the Companies Act 2006 and in accordance with the Charities SORP (FRS 102).
Signed on behalf of the board
J.I. Warnett Chair of Trustees 25 April 2022
Page 4
The Saviour Trust Audit Report Unqualified
Independent Auditor's Report to the Members of The Saviour Trust
Opinion
We have audited the accounts of The Saviour Trust (the 'charitable company') for the year ended 31 August 2021 which comprise the Statement of Financial Activities, the Summary Income and Expenditure Account, the Balance Sheet, the Statement of Cash Flows and the Notes to the Accounts, including a summary of significant accounting policies. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including FRS 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' (United Kingdom Generally Accepted Accounting Practice).
In our opinion the accounts:
-
give a true and fair view of the state of the charitable company's affairs as at 31 August 2021 and of its profit/loss for the year then ended;
-
have been properly prepared in accordance with United Kingdom Generally Accepted Accounting Practice; and
-
have been prepared in accordance with the requirements of the Companies Act 2006.
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 Auditor’s responsibilities for the audit of the accounts section of our report. We are independent of the charitable company in accordance with the ethical requirements that are relevant to our audit of the accounts in the UK, including the FRC’s Ethical Standard, and the provisions available for small entities, in the circumstances set out below, 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
We have nothing to report in respect of the following matters in relation to which the ISAs (UK) require us to report to you where:
-
the trustees' use of the going concern basis of accounting in the preparation of the accounts is not appropriate; or
-
the trustees have not disclosed in the accounts any identified material uncertainties that may cast significant doubt about the charitable company's ability to continue to adopt the going concern basis of accounting for a period of at least twelve months from the date when the accounts are authorised for issue.
Other information
The other information comprises the information included in the trustees' report and accounts, other than the accounts and our auditor’s report thereon. The trustees are responsible for the other information.
Our opinion on the accounts 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.
Page 5
The Saviour Trust
Audit Report Unqualified
In connection with our audit of the accounts, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the accounts 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 accounts 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.
Matters on which we are required to report by exception
In the light of the knowledge and understanding of the charitable company and its environment obtained in the course of the audit, we have not identified material misstatements in the trustees' report.
We have nothing to report in respect of the following matters in relation to which the Charities Act 2011 requires us to report to you if, in our opinion:
-
adequate and proper accounting records have not been kept, or returns adequate for our audit have not been received from branches not visited by us; or
-
the accounts are not in agreement with the accounting records and returns; or
-
certain disclosures of trustees' remuneration specified by law are not made; or
-
we have not received all the information and explanations we require for our audit; or
-
the trustees were not entitled to prepare the accounts in accordance with the small companies regime and take advantage of the small companies' exemptions in preparing the trustees' report and from the requirement to prepare a strategic report.
Responsibilities of trustees
As explained more fully in the trustees' responsibilities statement found in the trustees' report, the trustees (who are also the directors of the charitable company for the purpose of company law) are responsible for the preparation of the accounts and for being satisfied that they give a true and fair view, and for such internal control as the trustees determine is necessary to enable the preparation of accounts that are free from material misstatement, whether due to fraud or error.
In preparing the accounts, the trustees are responsible for assessing the charitable company'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 intend to liquidate the charitable company or to cease operations, or have no realistic alternative but to do so.
Auditor's responsibilities for the audit of the accounts
We have been appointed under section 145 of the Charities Act 2011 and report in accordance with the Act and relevant regulations made or having effect thereunder.
Our objectives are to obtain reasonable assurance about whether the accounts as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor’s 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 accounts.
A further description of our responsibilities for the audit of the accounts is located on the Financial Reporting Council’s website at www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor’s report.
Page 6
The Saviour Trust Audit Report Unqualified
Use of this report
This report is made solely to the company's members, as a body, in accordance with Section 144 of the Charities Act 2011 and regulations made under Section 154 of that Act. Our audit work has been undertaken so that we might state to the company's members those matters we are required to state to them in an auditors' 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 charitable company and the charity's members as a body, for our audit work, for this report, or for the opinions we have formed.
Hansons,
For and on behalf of Hansons, Chartered Accountants and Statutory Auditors St Oswald House
St Oswald Street
Castleford
WF10 1DH 25 April 2022
Hansons is eligible for appointment as auditor of the charity by virtue of its eligibility for appointment as auditor of a charity under section 1212 of the Companies Act 2006.
Page 7
The Saviour Trust Statement of Financial Activities
for the year ended 31 August 2021
| Notes Income and endowments from: Donations and legacies 4 Charitable activities 5 Investments 6 Total Expenditure on: Charitable activities 7 Other 8 Total Net income 9 Net income before other gains/(losses) Other gains and losses Net movement in funds Reconciliation of funds: Total funds brought forward Total funds carried forward |
Unrestricted funds 2021 £ - 3,929,056 154 |
Restricted funds 2021 £ 34,972 - - |
Total funds 2021 £ 34,972 3,929,056 154 |
Total funds 2020 £ 104,106 3,009,799 507 |
|---|---|---|---|---|
| 3,929,210 2,844,199 827,576 |
34,972 11,736 23,236 |
3,964,182 2,855,935 850,812 |
3,114,412 2,130,634 640,357 |
|
| 3,671,775 | 34,972 | 3,706,747 | 2,770,991 | |
| 257,435 | - | 257,435 | 343,421 | |
| 257,435 | - | 257,435 | 343,421 | |
| 257,435 1,225,502 |
- - |
257,435 1,225,502 |
343,421 882,081 |
|
| 1,482,937 | - | 1,482,937 | 1,225,502 |
Page 8
The Saviour Trust Summary Income and Expenditure Account for the year ended 31 August 2021
| Income Interest and investment income Gross income for the year Expenditure Depreciation and charges for impairment of fixed assets Total expenditure for the year Net income before tax for the year Net income for the year |
2021 £ 3,964,028 154 3,964,182 3,669,750 36,997 3,706,747 257,435 257,435 |
2020 £ 3,113,905 507 |
|---|---|---|
| 3,114,412 | ||
| 2,742,695 28,296 |
||
| 2,770,991 | ||
| 343,421 | ||
| 343,421 |
Page 9
The Saviour Trust Balance Sheet
at 31 August 2021
| Company No. 06136023 Notes 2021 £ Fixed assets Tangible assets 12 823,314 823,314 Current assets Debtors 13 161,708 Cash at bank and in hand 586,287 747,995 Creditors:Amount falling due within one year 14 (88,372) Net current assets 659,623 Total assets less current liabilities 1,482,937 Net assets excluding pension asset or liability 1,482,937 Total net assets 1,482,937 The funds of the charity Restricted funds 15 Unrestricted funds 15 General funds 1,183,822 Designated funds 299,115 1,482,937 Reserves 15 Total funds 1,482,937 |
2020 £ 665,412 |
|---|---|
| 665,412 127,018 488,997 |
|
| 616,015 (55,925) |
|
| 560,090 1,225,502 |
|
| 1,225,502 | |
| 1,225,502 | |
| 928,486 297,016 |
|
| 1,225,502 | |
| 1,225,502 |
The charitable company is entitled to exemption from audit under Section 477 of the Companies Act 2006 for the year ended 31st August 2021.
The members have not deposited notice, pursuant to Section 476 of the Companies Act 2006 requiring an audit of these financial statements.
The trustees acknowledge their responsibilities for
a) ensuring that the charitable company keeps accounting records that comply with Sections 386 and 387 of the Companies Act 2006 and
b) preparing financial statements which give a true and fair view of the state of affairs of the charitable company as at the end of each financial year and of its surplus or deficit for each financial year in accordance with the requirements of Sections 394 and 395 and which otherwise comply with the requirements of the Companies Act 2006 relating to financial statements, so far as applicable to the charitable company.
These financial statements have been audited under the requirements of Section 144 of the Charities Act 2011. These financial statements have been prepared in accordance with the special provisions of Part 15 of the Companies Act 2006 relating to charitable small companies.
Approved by the board on 25 April 2022
And signed on its behalf by:
J.I. Warnett
Trustee 25th April 2022
Page 10
The Saviour Trust Statement of Cash flows for the year ended 31 August 2021
| Cash flows from operating activities Net income per Statement of Financial Activities Adjustments for: Depreciation of property, plant and equipment Profit on disposal of tangible fixed assets Dividends, interest and rents from investments Increase in trade and other receivables Increase in trade and other payables Net cash provided by operating activities Cash flows from investing activities Payments for property, plant and equipment Dividends, interest and rents from investments Net cash used in investing activities Net cash from financing activities Net increase in cash and cash equivalents Cash and cash equivalents at the beginning of the year Cash and cash equivalents at the end of the year Components of cash and cash equivalents Cash and bank balances |
2021 £ 257,435 53,018 - (154) (34,690) 32,447 308,056 (210,920) 154 (210,766) - 97,290 488,997 586,287 586,287 586,287 |
2020 £ 343,421 46,614 (5,600) (507) (61,088) 6,519 |
|---|---|---|
| 329,359 (236,009) 507 |
||
| (219,707) | ||
| - | ||
| 109,652 | ||
| 379,345 | ||
| 488,997 | ||
| 488,997 | ||
| 488,997 |
Page 11
The Saviour Trust Notes to the Accounts
for the year ended 31 August 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) (effective 1 January 2015) - (Charities SORP (FRS 102)), the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) and the Companies Act 2006.
Change in basis of accounting or to previous accounts
There has been no change to the accounting policies (valuation rules and method of accounting) since last year and no changes have been made to accounts for previous years.
Fund accounting
-
Unrestricted funds These are available for use at the discretion of the trustees in furtherance of the general objects of the charity.
-
Designated funds These are unrestricted funds earmarked by the trustees for particular purposes. Revaluation funds These are unrestricted funds which include a revaluation reserve representing the restatement of investment assets at their market values.
-
Restricted funds These are available for use subject to restrictions imposed by the donor or through terms of an appeal.
Income
-
Recognition of Income is included in the Statement of Financial Activities (SoFA) when the charity income becomes entitled to, and virtually certain to receive, the income and the amount of the income can be measured with sufficient reliability.
-
Income with related Where income has related expenditure the income and related expenditure is expenditure reported gross in the SoFA. Donations and Voluntary income received by way of grants, donations and gifts is included in the legacies the SoFA when receivable and only when the Charity has unconditional entitlement to the income.
-
Tax reclaims on Income from tax reclaims is included in the SoFA at the same time as the donations and gifts gift/donation to which it relates. Donated services These are only included in income (with an equivalent amount in expenditure) and facilities where the benefit to the Charity is reasonably quantifiable, measurable and material.
Volunteer help The value of any volunteer help received is not included in the accounts. Investment income This is included in the accounts when receivable. Gains/(losses) on This includes any gain or loss resulting from revaluing investments to market value revaluation of fixed at the end of the year. assets Gains/(losses) on This includes any gain or loss on the sale of investments. investment assets
Page 12
The Saviour Trust Notes to the Accounts
Expenditure
-
Recognition of Expenditure is recognised on an accruals basis. Expenditure includes any VAT which expenditure cannot be fully recovered, and is reported as part of the expenditure to which it relates.
-
Expenditure on These comprise the costs associated with attracting voluntary income, fundraising raising funds trading costs and investment management costs. Expenditure on These comprise the costs incurred by the Charity in the delivery of its activities and charitable activities services in the furtherance of its objects, including the making of grants and governance costs.
-
Grants payable All grant expenditure is accounted for on an actual paid basis plus an accrual for grants that have been approved by the trustees at the end of the year but not yet paid.
-
Governance costs These include those costs associated with meeting the constitutional and statutory requirements of the Charity, including any audit/independent examination fees, costs linked to the strategic management of the Charity, together with a share of other administration costs.
-
Other expenditure These are support costs not allocated to a particular activity.
Taxation
The charity is exempt from corporation tax on its charitable activities.
Tangible fixed assets and depreciation
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life:
Freehold property 2% Straight Line Motor 25% Reducing Balance Equipment 25% Reducing Balance
Freehold investment property
Investment properties are measured initially at cost and subsequently at fair value at each balance sheet date and are not depreciated. All gains or losses are taken to the Statement of Financial Activities as they arise.
Intangible fixed assets and amortisation
Intangible fixed assets (including purchased goodwill, patents and trademarks) are carried at cost less accumulated amortisation and impairment losses.
Stocks
Stock is included at the lower of cost or net realisable value. Donated items of stock are recognised at fair value which is the amount the charity would have been willing to pay for the items on the open market.
Trade and other 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.
Page 13
The Saviour Trust Notes to the Accounts
Cash and cash equivalents
Cash and cash equivalents comprise cash at bank and on hand, demand deposits with banks and other short-term highly liquid investments with original maturities of three months or less and bank overdrafts. In the statement of financial position, bank overdrafts are shown within borrowings or current liabilities. In the Statement of Cash Flows, cash and cash equivalents are shown net of bank overdrafts that are repayable on demand and form an integral part of the company's cash management.
Trade and other creditors
Short term creditors are measured at the transaction price. Other 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.
Research and development
Expenditure on research and development is written off in the year in which it is incurred.
Foreign currencies
Monetary assets and liabilities denominated in currencies other than the functional currency of the charity are translated at the rates of exchange prevailing at the end of the reporting period. Transactions in currencies other than the functional currency of the charity are recorded at the rate of exchange on the date that the transaction occurred.
All exchange differences are are taken into account in arriving at net income/expenditure.
Leased assets
Where the charity enters into a lease which entails taking substantially all the risks and rewards of ownership of an asset, the lease is treated as a finance lease.
Leases which do not transfer substantially all the risks and rewards of ownership to charity are classified as operating leases.
Assets held under finance leases are initially recognised as assets of the charity at their fair value at the inception of the lease or, if lower, at the present value of the minimum lease payments. The corresponding liability to the lessor is included in the balance sheet date as a finance lease obligation. Lease payments are apportioned between finance expenses and reduction of the lease obligation so as to achieve a constant rate of interest on the remaining balance of the liability. Finance expenses are recognised immediately, unless they are directly attributable to qualifying assets, in which case they are capitalised in accordance with the charity's policy on borrowing costs.
Assets held under finance leases are depreciated in the same way as owned assets.
Operating lease payments are recognised as an expense on a straight-line basis over the lease term. In the event that lease incentives are received to enter into operating leases, such incentives are recognised as a liability. The aggregate benefit of incentives is recognised as a reduction of rental expense on a straight-line basis.
Page 14
The Saviour Trust Notes to the Accounts
Pension costs
The charity operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the company pays fixed contributions into a separate entity. Once the contributions have been paid the company has no further payments obligations. The contributions are recognised as expenses when they fall due. Amounts not paid are shown in accruals in the balance sheet. The assets of the plan are held separately from the company in independently administered funds.
2 Company status
The company is a private company limited by guarantee and consequently does not have share capital.
3 Statement of Financial Activities - prior year
| Income and endowments from: Donations and legacies Charitable activities Investments Total Expenditure on: Charitable activities Other Total Net income Transfers between funds Net income before other gains/(losses) Other gains and losses: Net movement in funds Reconciliation of funds: Total funds brought forward Total funds carried forward 4 Income from donations and legacies Grants |
Unrestricted funds 2020 £ - 3,009,799 507 3,010,306 2,096,838 570,047 2,666,885 343,421 87,696 431,117 431,117 794,385 1,225,502 Restricted £ 34,972 34,972 |
Restricted funds 2020 £ 104,106 - - |
Total funds 2020 £ 104,106 3,009,799 507 |
|---|---|---|---|
| 104,106 33,796 70,310 |
3,114,412 2,130,634 640,357 |
||
| 104,106 | 2,770,991 | ||
| - (87,696) |
343,421 - |
||
| (87,696) | 343,421 | ||
| (87,696) 87,696 |
343,421 882,081 |
||
| - | 1,225,502 | ||
| Total 2021 £ 34,972 |
Total 2020 £ 104,106 |
||
| 34,972 | 104,106 |
Page 15
The Saviour Trust Notes to the Accounts
5 Income from charitable activities
| 5 | Income from charitable activities | ||||
|---|---|---|---|---|---|
| Unrestricted | Total | Total | |||
| 2021 | 2020 | ||||
| £ | £ | £ | |||
| Rental Income | 3,929,056 | 3,929,056 | 3,009,799 | ||
| 3,929,056 | 3,929,056 | 3,009,799 | |||
| 6 | Income from investments | ||||
| Unrestricted | Total | Total | |||
| 2021 | 2020 | ||||
| £ | £ | £ | |||
| Deposit Account Interest | 154 | 154 | 507 | ||
| 154 | 154 | 507 | |||
| 7 | Expenditure on charitable activities | ||||
| Unrestricted | Restricted | Total | Total | ||
| 2021 | 2020 | ||||
| £ | £ | £ | £ | ||
| Expenditure on charitable | |||||
| activities | |||||
| Employee Costs | 63,514 | 9,478 | 72,992 | 61,245 | |
| Property Costs | 2,765,157 | 1,571 | 2,766,728 | 2,044,138 | |
| Deperication | 16,021 | - | 16,021 | 12,718 | |
| Governance costs | |||||
| Audit/Independent examination fees |
7,153 | 687 | 7,840 | 5,655 | |
| Legal and professional costs | 3,403 | - | 3,403 | 6,878 | |
| 2,855,248 | 11,736 | 2,866,984 | 2,130,634 | ||
| 8 | Other expenditure | ||||
| Unrestricted | Restricted | Total | Total | ||
| 2021 | 2020 | ||||
| £ | £ | £ | £ | ||
| Employee costs | 658,294 | 20,488 | 678,782 | 514,171 | |
| Motor and travel costs | 54,446 | - | 54,446 | 39,489 | |
| Premises costs | 41,717 | 2,061 | 43,778 | 33,808 | |
| Amortisation, depreciation, | |||||
| impairment, profit/loss on | 36,997 | - | 36,997 | 28,296 | |
| disposal of fixed assets | |||||
| General administrative costs |
36,122 | 687 | 36,809 | 24,593 | |
| 827,576 | 23,236 | 850,812 | 640,357 |
Page 16
The Saviour Trust Notes to the Accounts
| 9 | Net income before transfers | ||
|---|---|---|---|
| 2021 | 2020 | ||
| This is stated after charging: | £ | £ | |
| Depreciation of owned fixed assets | 53,018 | 46,614 | |
| Auditors' remuneration | 6,616 | 4,431 | |
| Other fees paid to the auditor or independent examiner |
1,224 | 1,224 |
10 Trustee remuneration and expenses
One or more of the trustees has been paid remuneration in the current or prior periods.
Mr Brown has been paid remuneration for employment services undertaken for the charity including being treasurer, and homeless support officer.
| treasurer, and homeless support officer. | ||
|---|---|---|
| Trustee Remuneration N.C. Brown 9,645 11 Staff costs Salaries and wages Social security costs Pension costs |
Pension Other benefits - - 661,679 50,695 26,892 739,266 |
511,188 42,221 22,007 |
| 575,416 |
No employee received emoluments in excess of £60,000.
The average monthly number of full time equivalent employees during the year was as follows:
| Support Staff | 2021 Number 30 30 |
2020 Number 24 |
|---|---|---|
| 24 |
Page 17
The Saviour Trust Notes to the Accounts
12 Tangible fixed assets
| Cost or revaluation At 1 September 2020 Additions At 31 August 2021 Depreciation and impairment At 1 September 2020 Depreciation charge for the year At 31 August 2021 Net book values At 31 August 2021 At 31 August 2020 13 Debtors Trade debtors Prepayments and accrued income 14 Creditors: amounts falling due within one year Accruals and deferred income |
Land and buildings £ 637,924 165,058 802,982 74,637 16,021 90,658 712,324 563,287 |
Motor £ 111,246 41,102 152,348 36,108 29,060 65,168 87,180 75,138 2021 £ 159,603 2,105 161,708 2021 £ 88,372 88,372 |
Equipment £ 63,160 4,760 |
Total £ 812,330 210,920 |
|---|---|---|---|---|
| 67,920 | 1,023,250 | |||
| 36,173 7,937 |
146,918 53,018 |
|||
| 44,110 | 199,936 | |||
| 23,810 | 823,314 | |||
| 26,987 | 665,412 | |||
| 2020 £ 124,913 2,105 |
||||
| 127,018 | ||||
| 2020 £ 55,925 |
||||
| 55,925 |
Page 18
The Saviour Trust Notes to the Accounts
15 Movement in funds
| Restricted funds: Restricted income funds: Lottery Fund Total Unrestricted funds: General funds Designated funds: Housing Support Sustainability fund Total Revaluation Reserves: Total funds |
At 1 September 2020 - - 928,486 297,016 297,016 1,225,502 |
Incoming resources (including other gains/losses) £ 34,972 34,972 3,856,927 72,283 72,283 3,964,182 |
Resources expended £ |
At 31 August 2021 £ - |
|---|---|---|---|---|
| (34,972) | ||||
| (34,972) | - | |||
| 1,183,822 299,115 |
||||
| (3,601,591) | ||||
| (70,184) | ||||
| (70,184) | 299,115 | |||
| (3,706,747) | 1,482,937 |
Purposes and restrictions in relation to the funds: Restricted funds: Lottery Fund Money received from the fund is for increasing staffing levels and providing more social activities
Designated funds: Housing Support Delineated Funds to which all core rent received from housing benefit for Sustainability fund the houses owned by the Trust will be appropriated.
16 Analysis of net assets between funds
| Fixed assets Net current assets |
Unrestricted funds £ 823,314 659,623 |
Total £ 823,314 659,623 |
|---|---|---|
| 1,482,937 | 1,482,937 |
Page 19
The Saviour Trust Notes to the Accounts
17 Reconciliation of net debt
| 17 Reconciliation of net debt | ||||
|---|---|---|---|---|
| Cash and cash equivalents Net debt |
At 1 September 2020 £ |
Cash flows £ |
New HP/Finance leases |
At 31 August 2021 £ |
| £ | ||||
| 488,997 | 97,290 | 586,287 | ||
| 488,997 488,997 |
97,290 97,290 |
- | 586,287 | |
| - | 586,287 | |||
| 18 Commitments Operating lease commitments Annual commitments under non-cancellable operating leases are as follows: 2021 2021 Land and buildings Other £ £ Operating leases with expiry date: Pension commitments 2021 £ The pension cost charge to the company amounted to: 26,892 19 Related party disclosures Controlling party |
2020 Land and buildings £ |
2020 Other £ 2020 £ 22,007 |
||
The company is limited by guarantee and has no share capital; thus no single party controls the company.
Page 20