**Registered number: 06533051 Charity number: 1126049**
## **Cheam Priory Day Centre**
**(A company limited by guarantee)**
**Unaudited**
**Trustees' report and financial statements For the year ended 31 March 2022**
**Cheam Priory Day Centre**
## **(A company limited by guarantee)**
## **Contents**
||Page|
|---|---|
|**Reference and administrative details of the charity, its Directors and Trustees and**|1|
|**advisers**||
|**Trustees' report**|2 - 4|
|**Trustees' responsibilities statement**|5|
|**Independent examiner's report**|6|
|**Statement of financial activities**|7|
|**Balance sheet**|8|
|**Notes to the financial statements**|9 - 22|
## **Cheam Priory Day Centre**
## **(A company limited by guarantee)**
**Reference and administrative details of the charity, its Directors and Trustees and advisers For the year ended 31 March 2022**
## **Directors and Trustees**
Mr R W Daniels (deceased February 2022)
Mrs M A Johnston Rev N W Leggett Mr A R Lewis Mr M W Markan
Mr P J Trower
## **Company registered number**
06533051
## **Charity registered number**
1126049
## **Registered office**
316 Malden Road, Cheam, Sutton, Surrey, SM3 8EP
## **President**
The Mayor of the London Borough of Sutton
## **Independent Examiner**
Kreston Reeves LLP, 9 Donnington Park, 85 Birdham Road, Chichester, West Sussex, PO20 7AJ
Page 1
## **Cheam Priory Day Centre**
## **(A company limited by guarantee)**
## **Trustees' report For the year ended 31 March 2022**
The Trustees present their annual report together with the financial statements of the charity for the year 1 April 2021 to 31 March 2022. The Annual report serves the purposes of both a Trustees' report and a directors' report under company law. The Trustees confirm that the Annual report and financial statements of the charitable company comply with the current statutory requirements, the requirements of the charitable company's governing document and the provisions of the Statement of Recommended Practice (SORP) applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS102) (effective 1 January 2019).
Since the charity qualifies as small under section 382 of the Companies Act 2006, the Strategic report required of medium and large companies under the Companies Act 2006 (Strategic Report and Directors' Report) Regulations 2013 has been omitted.
## **Objectives and activities**
## **a. Policies and objectives**
The objectives of the charity which were revised in March 2014 are "To promote the welfare of the aged in any manner which now is or hereafter may be deemed by law to be charitable for those living within a reasonable distance of the charity's facilities. In particular to provide day care facilities for the elderly and also for those of any age who are affected by dementia or related conditions".
In setting objectives and planning for activities, the Trustees have given due consideration to general guidance published by the Charity Commission relating to public benefit, including the guidance 'Public benefit: running a charity (PB2)'.
## **b. Main activities undertaken to further the charity's purposes for the public benefit**
Our main activities are available to all of the elderly living within the London Borough of Sutton (LBS) regardless of race or creed. Whilst we now mainly have fee paying clients, those unable to pay the fee can be referred through London Borough of Sutton Social Services who will provide a financial assessment and if appropriate will provide assistance via the direct payments scheme; many are thus able to benefit free of charge or at least receive assistance with the fees.
In planning our activities the trustees always consider the public benefit requirement and ensure that services offered all meet this criteria.
Page 2
**Cheam Priory Day Centre (A company limited by guarantee)**
**Trustees' report (continued) For the year ended 31 March 2022**
## **Achievements and performance**
## **a. Review of activities**
It is with immense pleasure that I report on an extraordinary successful year, particularly as it followed on from one that needed government help to survive because of the pandemic. This is indeed the highest rate of return since I became Treasurer in 2010 and the cash reserves have risen by over 60%, which gives our Capital Reserve Account a substantial and much needed boost. This has all been down to Carol and her amazing staff who have had to negotiate huge challenges to achieve these results. These challenges have not gone away. Covid is still very much a threat, and the cost-of-living crisis is placing extra pressure on cost, particularly on our transport and utilities. However, I am cautiously optimistic year 2021/22 was not a one-off and these hurdles can once more be cleared in year 2022/23.
## **Ron Daniels**
Mr. Ron Daniels, who served as a Board Trustee for 12 years, very sadly died in the year. He contributed greatly to the Day Centre, regularly attending Board meetings, and playing a key role in the Centre's development and strategic direction. The Board paid tribute to him, also recognising the huge amount of work Mr Daniels had conducted locally, nationally, and internationally in Rotary. That work had helped literally thousands in need. The Board were pleased that Mrs Helena Daniels was able to be present at the 50th anniversary celebrations.
## **Financial review**
## **a. Going concern**
After making appropriate enquiries, the Trustees have a reasonable expectation that the charity has adequate resources to continue in operational existence for the foreseeable future. For this reason, they continue to adopt the going concern basis in preparing the financial statements.
## **b. Reserves policy**
At the year end total unrestricted funds of £160,967 (2021 - £111,839) were comprised of £84,048 general funds and £76,919 designated funds (as at 31 March 2021 these were £39,519 and £72,320 respectively).
At the year end £nil was held in restricted funds for major capital replacement (31 March 2021 - £nil).
At the year end £2,852 (31 March 2021 - £2,852) was held in restricted funds in regards to the Magic Table Fund.
General funds include £38,339 (31 March 2021 - £40,846) tied up in fixed assets held for charitable use.
Free reserves are funds available to meet shortfalls in income and to finance unexpected expenditure and fixed asset purchases. Free reserves include designated funds but exclude amounts tied up in fixed assets. At 31 March 2022 free reserves were £122,628 (2021 - £70,993).
The trustees have a policy to designate funds for fixed asset replacement. An amount equivalent to the value of the depreciation charged in the year is transferred from general funds into these designated funds. When new fixed assets are purchased, an amount is transferred from these funds into general funds.
Page 3
Cheam Priory Day Centre
IA company limited by guarantee)
Trustees. report (continued)
For the year ended 31 March 2022
. Covid-19
The ntre had to dose for 4 days in March because of staff shortages due to Covid. No grants or rent rebates
due to Cowd were issued during the year 2021r22.
The Centre continues to monitor the situation on a daldaY basis and will take apppriate action when
necessary.
structure. governance and management
a. Constitution
Cheam Priory Day Centre is registered as a charitable company limited by guarantee and was set up by a
Memorandum of Association.
b. Methods of appointment or election of Trustees
The tnjstees who served during the year and in the period up to the dale of approval of this report are shown on
page 1. The tfustees are also the directors of the Mpany.
The tnjslees. President and Exe(xJtive Committee are appointed in accordance with the Memorandum and
Articles of Associats"on. Inductson and training of Inee$ is undertaken on an individual basis as and when
appropriate.
Approved by order of the rnernbers of the iK)ard of Trustees and signed on their behalf by.
MTS M A Johnston
Trustee
Da*e=
2717122
Page 4
Cheam Priory Day Centre
IA company limited by guarantee)
Statement of Trustees. Tesponsibilities
For the year Ènded 31 March 2022
The Trustees (who are also the directors of the charity for the purposes of company lawl are resporisible for
preparing the Trustees. report and the financial statements in accordance with applicable law and United
Kirkgdom Accounting Standards (Uniled Kingdom Gererally Accepted Accounting Practice).
Company law requires the Ttustees to prepare finarKial statents for each financtal . Under company law. the
Trustees musl nol approve the Iinancial staternents unless they are satisfied that they give a true and fair view of
the state of affairs of the charity and of ils incoming resour and application of resoufces, including ils income
ar expenditure, for that perKxJ. In preparing these financial slalements. the Truslees are required to-
select sultate acc(MJfbb'ng wlicies and then appty them consistently.
observe the methods and principles of the Charities SORP IFRS 1021.,
make judgments and accounting estimates that are reasonable and prudent".
state whether applicable UK Accounting Stsndards (FRS 1021 have been followed, subj-ect to any material
departures disclosed and explained in the financial statements.
prepare the financial statements on the going concem basis unless it is inappropriate to presume that the
charity will conts.nue in bu&nes
The Trustees are responsible for keeping adequate 8ccounting records that are sufficient lo show and explain
the charity's transactions and disclose wtth reasonable accuracy at any time the financial position of the charity
and enable them lo ensure that the financial stalewnents comply wth the Companies Act 2006. They are also
responsible for safeguarding Ihe assets of the charty and hence for taking reasonable steps for the prevenlion
armj detecbon of fraud and other Irregulatities.
Approved by order of the members of the board of Trustees and signed on its behaff by..
Mrs M A Johnston
Page 5
**Cheam Priory Day Centre**
**(A company limited by guarantee)**
## **Independent examiner's report**
**For the year ended 31 March 2022**
## **Independent examiner's report to the Trustees of Cheam Priory Day Centre ('the charity')**
I report to the charity Trustees on my examination of the accounts of the charity for the year ended 31 March 2022.
## **Responsibilities and basis of report**
As the Trustees of the charity (and its directors for the purposes of company law) you are responsible for the preparation of the accounts in accordance with the requirements of the Companies Act 2006 ('the 2006 Act').
Having satisfied myself that the accounts of the charity are not required to be audited under Part 16 of the 2006 Act and are eligible for independent examination, I report in respect of my examination of the charity's accounts carried out under section 145 of the Charities Act 2011 ('the 2011 Act'). In carrying out my examination I have followed the Directions given by the Charity Commission under section 145(5)(b) of the 2011 Act.
## **Independent examiner's statement**
Since the charity's gross income exceeded £250,000 your examiner must be a member of a body listed in section 145 of the 2011 Act. I confirm that I am qualified to undertake the examination because I am a member of ICAEW, which is one of the listed bodies.
I have completed my examination. I confirm that no matters have come to my attention in connection with the examination giving me cause to believe:
1. accounting records were not kept in respect of the charity as required by section 386 of the 2006 Act; or
2. the accounts do not accord with those records; or
3. the accounts do not comply with the accounting requirements of section 396 of the 2006 Act other than any requirement that the accounts give a 'true and fair' view which is not a matter considered as part of an independent examination; or
4. the accounts have not been prepared in accordance with the methods and principles of the Statement of Recommended Practice for accounting and reporting by charities [applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102)].
I have no concerns and have come across no other matters in connection with the examination to which attention should be drawn in this report in order to enable a proper understanding of the accounts to be reached.
This report is made solely to the charity's Trustees, as a body, in accordance with Part 4 of the Charities (Accounts and Reports) Regulations 2008. My work has been undertaken so that I might state to the charity's Trustees those matters I am required to state to them in an Independent examiner's report and for no other purpose. To the fullest extent permitted by law, I do not accept or assume responsibility to anyone other than the charity and the charity's Trustees as a body, for my work or for this report.
Signed: Dated: 2 August 2022
Lucy Hammond, FCA
## **Kreston Reeves LLP**
Chartered Accountants
Chichester
Page 6
## **Cheam Priory Day Centre**
## **(A company limited by guarantee)**
## **Statement of financial activities (incorporating income and expenditure account) For the year ended 31 March 2022**
|**Note**
**Income from:**
Donations and legacies
3
Charitable activities
4
Other trading activities
5
Investments
6
**Total income**
**Expenditure on:**
Charitable activities
7
**Total expenditure**
**Net movement in funds**
**Reconciliation of funds:**
Total funds brought forward
Net movement in funds
**Total funds carried forward**|**Unrestricted**
**funds**
**2022**
**£**
**5,643**
**455,037**
**720**
**35**
**461,435**
**412,307**
**412,307**
**49,128**
**111,839**
**49,128**
**160,967**|**Restricted**
**funds**
**2022**
**£**
**-**
**-**
**-**
**-**
**-**
**-**
**-**
**-**
**2,852**
**-**
**2,852**|**Total**
**funds**
**2022**
**£**
**5,643**
**455,037**
**720**
**35**
**461,435**
**412,307**
**412,307**
**49,128**
**114,691**
**49,128**
**163,819**|Total
funds
2021
£
108,769
268,654
720
27|
|---|---|---|---|---|
|||||378,170|
|||||360,173|
|||||360,173|
|||||17,997|
|||||96,694
17,997|
|||||114,691|
The Statement of financial activities includes all gains and losses recognised in the year.
The notes on pages 9 to 22 form part of these financial statements.
Page 7
Cheam Priory Day Centre
(A company limited by guarantee)
Registered number. 06533051
Balance sheet
As at 31 March 2022
2022
2021
Fixed assets
Tangible assets
11
38,339
40,846
38,339
40,846
Current assets
Stocks
Debtors
Cash at bank and in hand
12
782
782
41,168
65.263
13
47,365
107,599
155.746
107,213
Cfeditors". amounts falling due wtthin one
year
14
130,266)
{33.368)
Net current assets
125.480
73,845
Total net assets
163.819
114,691
Charity funds
Restricted funds
Unrestricted funds
15
2.852
160.967
2,852
111,839
15
Total fund5
163,819
114.691
The charity was entitled to exemption from audit under section 471 of the Companies Act 2006.
The members have not required the cDmpany to obtain an audit for the year in quests.on in accordance with
section 476 of Companies Act 2006.
The Trustees acknowledge Iheir responsibilities for complying with the requirements of the Act wlh respect to
accounting records and preparation of financial slalements.
The ffnancial statements have been prepared in accordance with the prowsions applbcable to entities subject lo
the small companies regime.
The financial statements were approved and authorised issue by the Trustees and signed on their behalf by..
Mrs M AJohnston
Date..
2717121.
The notes on pages 9 to 22 form part of Ihese financial statements.
Page 8
**Cheam Priory Day Centre (A company limited by guarantee)**
**Notes to the financial statements For the year ended 31 March 2022**
## **1. General information**
The charity is a company limited by guarantee. The members of the charitable company are the Trustees named on page 1. In the event of the charity being wound up, the liability in respect of the guarantee is limited to £10 per member of the charity.
## **2. Accounting policies**
## **2.1 Basis of preparation of financial statements**
The financial statements have been prepared in accordance with the Charities SORP (FRS 102) - 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 2019), the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) and the Companies Act 2006.
Cheam Priory Day Centre 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.
## **2.2 Going concern**
At the time of approving the financial statements, the trustees have a reasonable expectation that the charity has adequate resources to continue in operational existence for the foreseeable future. Thus the trustees continue to adopt the going concern basis of accounting in preparing the financial statements.
## **2.3 Income**
All income is recognised once the charity has entitlement to the income, it is probable that the income will be received and the amount of income receivable can be measured reliably.
Grants are included in the Statement of financial activities on a receivable basis. The balance of income received for specific purposes but not expended during the period is shown in the relevant funds on the Balance sheet. Where income is received in advance of entitlement of receipt, its recognition is deferred and included in creditors as deferred income. Where entitlement occurs before income is received, the income is accrued.
Income tax recoverable in relation to investment income is recognised at the time the investment income is receivable.
Page 9
**Cheam Priory Day Centre (A company limited by guarantee)**
**Notes to the financial statements For the year ended 31 March 2022**
## **2. Accounting policies (continued)**
## **2.4 Expenditure**
Expenditure is recognised once there is a legal or constructive obligation to transfer economic benefit to a third party, it is probable that a transfer of economic benefits will be required in settlement and the amount of the obligation can be measured reliably. Expenditure is classified by activity. The costs of each activity are made up of the total of direct costs and shared costs, including support costs involved in undertaking each activity. Direct costs attributable to a single activity are allocated directly to that activity. Shared costs which contribute to more than one activity and support costs which are not attributable to a single activity are apportioned between those activities on a basis consistent with the use of resources.
Expenditure on charitable activities is incurred on directly undertaking the activities which further the charity's objectives, as well as any associated support costs.
## **2.5 Government grants**
Government grants relating to tangible fixed assets are treated as deferred income and released to the Statement of financial activities over the expected useful lives of the assets concerned. Other grants are credited to the Statement of financial activities as the related expenditure is incurred.
## **2.6 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 institution with whom the funds are deposited.
## **2.7 Tangible fixed assets and depreciation**
Tangible fixed assets are initially recognised at cost. After recognition, under the cost model, tangible fixed assets are measured at cost less accumulated depreciation and any accumulated impairment losses. All costs incurred to bring a tangible fixed asset into its intended working condition should be included in the measurement of cost.
Depreciation is charged so as to allocate the cost of tangible fixed assets less their residual value over their estimated useful lives, using the straight-line method.
Depreciation is provided on the following bases:
|Long-term leasehold property|- over the lease term|
|---|---|
|Motor vehicles|- 25% per annum on a straight line basis|
|Fixtures and fittings|- 10% per annum on a straight line basis|
|Office equipment|- 25% or 50% per annum on a straight line basis|
## **2.8 Stocks**
Stocks are valued at the lower of cost and net realisable value after making due allowance for obsolete and slow-moving stocks. Cost includes all direct costs and an appropriate proportion of fixed and variable overheads.
## **2.9 Debtors**
Trade and other debtors are recognised at the settlement amount after any trade discount offered. Prepayments are valued at the amount prepaid net of any trade discounts due.
Page 10
**Cheam Priory Day Centre (A company limited by guarantee)**
**Notes to the financial statements For the year ended 31 March 2022**
## **2. Accounting policies (continued)**
## **2.10 Cash at bank and in hand**
Cash at bank and 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.
## **2.11 Liabilities and provisions**
Liabilities are recognised when there is an obligation at the Balance sheet date as a result of a past event, it is probable that a transfer of economic benefit will be required in settlement, and the amount of the settlement can be estimated reliably.
Liabilities are recognised at the amount that the charity anticipates it will pay to settle the debt or the amount it has received as advanced payments for the goods or services it must provide.
Provisions are measured at the best estimate of the amounts required to settle the obligation. Where the effect of the time value of money is material, the provision is based on the present value of those amounts, discounted at the pre-tax discount rate that reflects the risks specific to the liability. The unwinding of the discount is recognised in the Statement of financial activities as a finance cost.
## **2.12 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.
## **2.13 Finance leases and hire purchase**
Assets obtained under hire purchase contracts and finance leases are capitalised as tangible fixed assets. Assets acquired by finance lease are depreciated over the shorter of the lease term and their useful lives. Assets acquired by hire purchase are depreciated over their useful lives. Finance leases are those where substantially all of the benefits and risks of ownership are assumed by the charity. Obligations under such agreements are included in creditors, net of the finance charge allocated to future periods. The finance element of the rental payment is charged to the Statement of financial activities so as to produce a constant periodic rate of charge on the net obligation outstanding in each period.
## **2.14 Operating leases**
Rentals paid under operating leases are charged to the Statement of financial activities on a straight line basis over the lease term.
## **2.15 Pensions**
The charity operates a defined contribution pension scheme and the pension charge represents the amounts payable by the charity to the fund in respect of the year.
Page 11
**Cheam Priory Day Centre**
## **(A company limited by guarantee)**
**Notes to the financial statements For the year ended 31 March 2022**
## **2. Accounting policies (continued)**
## **2.16 Fund accounting**
General funds are unrestricted funds which are available for use at the discretion of the Trustees in furtherance of the general objectives of the charity and which have not been designated for other purposes.
Designated funds comprise unrestricted funds that have been set aside by the Trustees for particular purposes. The aim and use of each designated fund is set out in the notes to the financial statements.
Restricted funds are funds which are to be used in accordance with specific restrictions imposed by donors or which have been raised by the charity for particular purposes. The costs of raising and administering such funds are charged against the specific fund. The aim and use of each restricted fund is set out in the notes to the financial statements.
Page 12
## **Cheam Priory Day Centre (A company limited by guarantee)**
## **Notes to the financial statements For the year ended 31 March 2022**
## **3. Income from donations and legacies**
|Donations
Government grants
Donations
Government grants|**Unrestricted**
**funds**
**2022**
**£**
1,643
4,000
5,643
Unrestricted
funds
2021
£
571
105,346
105,917|**Restricted**
**funds**
**2022**
**£**
-
-
-
Restricted
funds
2021
£
2,852
-
2,852|**Total**
**funds**
**2022**
**£**
**1,643**
**4,000**|
|---|---|---|---|
||||**5,643**|
||||Total
funds
2021
£
3,423
105,346|
||||108,769|
## **4. Income from charitable activities**
|**Unrestricted**
**funds**
**2022**
**£**
Provision of day centre and care
455,037
Unrestricted
funds
2021
£
Provision of day centre and care
268,654|**Total**
**funds**
**2022**
**£**
**455,037**|
|---|---|
||Total
funds
2021
£
268,654|
Page 13
**Cheam Priory Day Centre (A company limited by guarantee)**
**Notes to the financial statements For the year ended 31 March 2022**
**5. Income from other trading activities**
## **Income from non charitable trading activities**
|**Unrestricted**
**funds**
**2022**
**£**
Income from hall hire
720
Unrestricted
funds
2021
£
Income from hall hire
720
**6.**
**Investment income**
**Unrestricted**
**funds**
**2022**
**£**
Bank interest receivable
35
Unrestricted
funds
2021
£
Bank interest receivable
27
**7.**
**Analysis of expenditure by activities**
**Activities**
**undertaken**
**directly**
**2022**
**£**
Provision of day centre and care
412,307|**Total**
**funds**
**2022**
**£**
**720**|
|---|---|
||Total
funds
2021
£
720|
||**Total**
**funds**
**2022**
**£**
**35**|
||Total
funds
2021
£
27|
||**Total**
**funds**
**2022**
**£**
**412,307**|
Page 14
**Cheam Priory Day Centre (A company limited by guarantee)**
## **Notes to the financial statements For the year ended 31 March 2022**
## **7. Analysis of expenditure by activities (continued)**
|Provision of day centre and care
All expenditure in both 2022 and 2021 was from unrestricted funds.|Activities
undertaken
directly
2021
£
360,173|Total
funds
2021
£
360,173|
|---|---|---|
||||
## **Analysis of direct costs**
|**Provision of**
**a day centre**
**2022**
**£**
Staff costs
270,222
Depreciation
13,009
Activities
4,174
Rent
22,000
Rates and insurance
5,222
Light and heat
16,351
Maintenance, repairs and improvements
23,398
Cleaning
7,028
HR fees
1,675
Consultancy and advertising fees
4,289
Food
21,315
Transport
8,474
Postage, stationery, telephone and computing
3,803
Sundry expenses
3,610
Bookkeeping
3,698
Training
432
Bank charges
302
Independent examiner's fee
3,210
Trustee's expenses
90
Hire purchase interest
5
412,307|**Total**
**funds**
**2022**
**£**
**270,222**
**13,009**
**4,174**
**22,000**
**5,222**
**16,351**
**23,398**
**7,028**
**1,675**
**4,289**
**21,315**
**8,474**
**3,803**
**3,610**
**3,698**
**432**
**302**
**3,210**
**90**
**5**|
|---|---|
||**412,307**|
Page 15
**Cheam Priory Day Centre (A company limited by guarantee)**
## **Notes to the financial statements For the year ended 31 March 2022**
## **7. Analysis of expenditure by activities (continued)**
## **Analysis of direct costs (continued)**
|Staff costs
Depreciation
Activities
Rent
Rates and insurance
Light and heat
Maintenance, repairs and improvements
Cleaning
HR fees
Consultancy and advertising fees
Food
Transport
Postage, stationery, telephone and computing
Sundry expenses
Bookkeeping
Bank charges
Independent examiner's fee
Hire purchase interest|Provision of
a day centre
2021
£
243,933
15,366
2,338
22,000
7,225
12,266
11,817
6,128
1,675
4,554
13,585
7,861
3,228
2,392
2,078
211
3,090
426
360,173|Total
funds
2021
£
243,933
15,366
2,338
22,000
7,225
12,266
11,817
6,128
1,675
4,554
13,585
7,861
3,228
2,392
2,078
211
3,090
426|
|---|---|---|
|||360,173|
## **8. Independent examiner's remuneration**
The independent examiner's remuneration amounts to an independent examiner fee of £3,210 (2021 - £3,090).
## **9. Staff costs**
|Wages and salaries
Social security costs
Contribution to defined contribution pension schemes|**2022**
**£**
**251,984**
**14,751**
**3,487**
**270,222**|2021
£
223,316
17,330
3,287|
|---|---|---|
||||
|||243,933|
Page 16
**Cheam Priory Day Centre (A company limited by guarantee)**
## **Notes to the financial statements For the year ended 31 March 2022**
## **9. Staff costs (continued)**
The average number of persons employed by the charity during the year was as follows:
||**2022**|2021|
|---|---|---|
||**No.**|No.|
|Average monthly number of employees|**12**|12|
No employee received remuneration amounting to more than £60,000 in either year.
Remuneration of key management personnel for the year consisted of wages and salaries of £49,490 (2021: £49,490) and social security costs of £5,612 (2021: £5,462).
## **10. Trustees' remuneration and expenses**
During the year, no Trustees received any remuneration or other benefits (2021 - £NIL).
During the year ended 31 March 2022, expenses totalling £90 were reimbursed or paid directly to 1 Trustee (2021 - £NIL). The expenses related to travel costs and reimbursed for a board away day.
Page 17
**Cheam Priory Day Centre (A company limited by guarantee)**
## **Notes to the financial statements For the year ended 31 March 2022**
## **11. Tangible fixed assets**
|**Cost or valuation**
At 1 April 2021
Additions
At 31 March 2022
**Depreciation**
At 1 April 2021
Charge for the year
At 31 March 2022
**Net book value**
At 31 March 2022
At 31 March 2021|**Long-term**
**leasehold**
**property**
**£**
**45,850**
**9,476**
**55,326**
**24,293**
**4,271**
**28,564**
**26,762**
21,557|**Motor**
**vehicles**
**£**
**52,705**
**-**
**52,705**
**40,300**
**5,614**
**45,914**
**6,791**
12,405|**Fixtures and**
**fittings**
**£**
**19,460**
**-**
**19,460**
**15,886**
**1,728**
**17,614**
**1,846**
3,574|**Office**
**equipment**
**£**
**31,095**
**1,026**
**32,121**
**27,785**
**1,396**
**29,181**
**2,940**
3,310|**Total**
**£**
**149,110**
**10,502**|
|---|---|---|---|---|---|
||||||**159,612**|
||||||**108,264**
**13,009**|
||||||**121,273**|
||||||**38,339**|
||||||40,846|
## **12. Stocks**
||**2022**|2021|
|---|---|---|
||**£**|£|
|Finished goods and goods for resale|**782**|782|
## **13. Debtors**
|**Due within one year**
Trade debtors
Other debtors
Prepayments and accrued income|**2022**
**£**
**37,710**
**191**
**9,464**
**47,365**|2021
£
27,246
201
13,721|
|---|---|---|
|||41,168|
Page 18
## **Cheam Priory Day Centre (A company limited by guarantee)**
## **Notes to the financial statements For the year ended 31 March 2022**
## **14. Creditors: Amounts falling due within one year**
|Trade creditors
Obligations under finance lease and hire purchase contracts
Other creditors
Accruals and deferred income
**Deferred income**
Deferred income at 1 April 2021
Resources deferred during the year
Amounts released from previous periods|**2022**
**£**
**9,983**
**-**
**1,311**
**18,972**
**30,266**
**2022**
**£**
**10,964**
**11,732**
**(10,964)**
**11,732**|2021
£
14,047
834
1,335
17,152|
|---|---|---|
|||33,368
2021
£
10,964
10,964
(10,964)|
|||10,964|
Page 19
**Cheam Priory Day Centre (A company limited by guarantee)**
**Notes to the financial statements For the year ended 31 March 2022**
## **15. Statement of funds**
## **Statement of funds - current year**
|**Unrestricted funds**
**Designated funds**
Designated Fund
**General funds**
General Fund
**Total Unrestricted funds**|**Balance at 1**
**April 2021**
**£**
**72,320**
**Balance at 1**
**April 2021**
**£**
**39,519**
**111,839**|**Income**
**£**
**-**
**Income**
**£**
**461,435**
**461,435**|**Expenditure**
**£**
**-**
**Expenditure**
**£**
**(412,307)**
**(412,307)**|**Transfers**
**in/out**
**£**
**4,599**
**Transfers**
**in/out**
**£**
**(4,599)**
**-**|**Balance at**
**31 March**
**2022**
**£**
**76,919**|
|---|---|---|---|---|---|
||||||**Balance at**
**31 March**
**2022**
**£**
**84,048**|
||||||**160,967**|
Designated funds represent amounts allocated by the trustees towards replacing fixed assets
## **Restricted funds**
|**Restricted funds**||||||
|---|---|---|---|---|---|
|Magic Table Fund
**Total of funds**|**2,852**
**114,691**|**-**
**461,435**|**-**
**(412,307)**|**-**
**-**|**2,852**|
||||||**163,819**|
Magic Table Fund, this is a collection donations from families to be used to help clients suffering with dementia.
Page 20
**Cheam Priory Day Centre (A company limited by guarantee)**
**Notes to the financial statements For the year ended 31 March 2022**
## **15. Statement of funds (continued)**
## **Statement of funds - prior year**
|Balance at
1 April 2020
£
Income
£
**Unrestricted funds**
**Designated funds**
Designated Fund
56,383
-
**General funds**
General Fund
40,311
375,318
**Total Unrestricted funds**
96,694
-
**Restricted funds**
Magic Table Fund
-
2,852
**Total of funds**
96,694
2,852
**16.**
**Analysis of net assets between funds**
**Analysis of net assets between funds - current year**
Tangible fixed assets
Current assets
Creditors due within one year
**Total**|Expenditure
£
-
(360,173)
(360,173)
-
(360,173)
**Unrestricted**
**funds**
**2022**
**£**
38,339
152,894
(30,266)
160,967|Transfers
in/out
£
15,937
(15,937)
-
-
-
**Restricted**
**funds**
**2022**
**£**
-
2,852
-
2,852|Balance at
31 March
2021
£
72,320
39,519
111,839|
|---|---|---|---|
||||2,852
114,691
**Total**
**funds**
**2022**
**£**
**38,339**
**155,746**
**(30,266)**|
||||**163,819**|
Page 21
**Cheam Priory Day Centre (A company limited by guarantee)**
## **Notes to the financial statements For the year ended 31 March 2022**
## **16. Analysis of net assets between funds (continued)**
## **Analysis of net assets between funds - prior year**
|Tangible fixed assets
Current assets
Creditors due within one year
**Total**|Unrestricted
funds
2021
£
40,846
104,361
(33,368)
111,839|Restricted
funds
2021
£
-
2,852
-
2,852|Total
funds
2021
£
40,846
107,213
(33,368)|
|---|---|---|---|
||||114,691|
## **17. Pension commitments**
The charity operates a defined contribution pension scheme. The assets of the scheme are held separately from those of the charity in an independently administered fund. The pension cost charge represents contributions payable by the charity to the fund and amounted to £3,487 (2021 - £3,287). Contributions totalling £nil (2021 - £nil) were payable to the fund at the balance sheet date and are included in creditors.
## **18. Operating lease commitments**
The charity is currently in the process of agreeing a new lease. Whilst the annual rent and term of the lease have not yet been formally agreed, the charity expects to have a minimum annual commitment of £33,000 for a period of at least 3.5 years from the balance sheet date, giving a minimum total commitment of £114,641. During the year the charity received a partial rent rebate due to Covid.
## **19. Related party transactions**
The charity has not entered into any related party transaction during the year, nor are there any outstanding balances owing between related parties and the charity at 31 March 2022.
Page 22