| Contents | ||||
|---|---|---|---|---|
| Reference and Administrative | Details | I to2 | ||
| Trustees' Report |
3to 11 | |||
| Statement ofTrustees' | Responsibilities | 12 | ||
| Independent Auditors' |
Report | 13to 16 | ||
| Statement ofFinancial | Activities | 17to 18 | ||
| Balance Sheet | 19 | |||
| Statement ofCash Flows | 20 | |||
| Notes to the Financial | Statements | 21to 35 |
| R | eference and Ad | min | istrative D |
||
|---|---|---|---|---|---|
| Company | Registration | Number | 07186736 | ||
| Charity Registration | Number | 1135081 | |||
| Solicitors | Lawson West | ||||
| 4 Dominus Way |
|||||
| Meridian Business | Park | ||||
| Leicester | |||||
| LE191RP | |||||
| Bankers | The Co-operative | Bank | pic | ||
| 1 Balloon Street | |||||
| Manchester | |||||
| M60 4EP | |||||
| Unity Trust Bank | |||||
| 4 Brindley Place | |||||
| Birmingham | |||||
| Bl2JB | |||||
| Auditor | The Rowleys Partnership | Ltd | |||
| Chartered Accountants, |
Statutory Auditor | ||||
| Chamwood House |
|||||
| Harcourt Way | |||||
| Meridian Business | Park | ||||
| Leicester | |||||
| LE191WP |
| G | ains and Losses) | |||||
|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total2021 | ||||
| funds | funds | |||||
| Note | 8 | |||||
| Income and Endowments | from: | |||||
| Donations and legacies |
4,034 | 4,034 | ||||
| charitable activities |
796,871 | 823,672 | 1,620,543 | |||
| Total income | 800,905 | 823,672 | 1,624,577 | |||
| &penditure on: |
||||||
| Charitable activities |
(643,414) | (866,010) | (1,509,424) | |||
| Other expenditure | (11,686) | (11,686) | ||||
| Total Expenditure | (655,100) | (866,010) | (1,521,110) | |||
| Net income/(expenditutu) | 145,805 | (42,339) | 103,466 | |||
| Transfers between |
funds | (43,096) | 43,096 | |||
| Net movement in funds |
102,709 | 757 | 103,466 | |||
| Reconciliation offuntb | ||||||
| Total funds brought | forward | 390,510 | 19,094 | |||
| Total funds carried | forward | 16 | 493.219 | 19.951 | 513,979 |
| Unrestricted | Restricted | Total 2020 | ||||
|---|---|---|---|---|---|---|
| funds | funds | |||||
| Note | f. | 8 | ||||
| Jncome and Endowments | from: | |||||
| Donations and legacies |
3,284 | 6,000 | 9,284 | |||
| charitable activities |
867,782 | 722,249 | 1,590,031 | |||
| Total income | 871,066 | 728,249 | 1,599,315 | |||
| Expenditure on: |
||||||
| Charitable activities |
(874,226) | (742,603) | (1,616,829) | |||
| Other expenditure | (16,077) | (16,077) | ||||
| Total Expenditure | (890,303) | (742,603) | (1,632,906) | |||
| Net income/(expenditure) | (19,237) | (14,354) | (33,591) | |||
| Transfers between |
funds | (33,448) | 33,448 | |||
| Net movement in funds |
(52,685) | 19,094 | (33,591) | |||
| Reconciliation offunds | ||||||
| Total funds brought | forward | 443,195 | 443,195 | |||
| Total funds carried | forward | 16 | 390,510 | 19.999 | 409,604 |
| 2021 | 2020 | |||
|---|---|---|---|---|
| Note | 8 | |||
| Hxed assets | ||||
| Tangible assets | 12 | |||
| Current assets | ||||
| Debtors | 13 | 55,658 | 112,882 | |
| Cash at bank and in | hand | 664,899 | 453,042 | |
| 720,557 | 565,924 | |||
| Creditors: Amounts within one year |
falling due | 14 | (207,487) | (156,926) |
| Net current assets | 513,070 | 408,998 | ||
| Netassets | 513,070 | 409,604 | ||
| Funds ofthe charity: | ||||
| Restricted funds | 19,851 | 19,094 | ||
| Unrestricted income |
funds | |||
| Unrestricted funds |
493,219 | 390,510 | ||
| Total funds | 16 | 513,070 | 409,604 |
| 2021 | 2020 | ||||
|---|---|---|---|---|---|
| Note | |||||
| Cash flous from operating | activities | ||||
| Net cash income | 103,466 | (33,591) | |||
| Adjustments tocash flovw |
from non-cash items | ||||
| Depreciation | 12 | 743 | |||
| 104,072 | (32,848) | ||||
| Working capital adjustments | |||||
| increase)/decrease | in debtois | 13 | 57,224 | 103,829 | |
| (Decrease)/increase | in creditors | 14 | (919) | 18,441 | |
| Decrease in deferred | income | 14 | 51,482 | (38,775) | |
| Net cash flows Qom | operating activities |
211,857 | 50,647 | ||
| Cash flows from investing | activities | ||||
| Purchase oftangible | fixed | asset | 12 | ||
| Net increase in cash | and cash equivalents | 18 | 211,857 | 50,647 | |
| Cash and cash equivalents | at 1April 2020 | 18 | 453,042 | 402,395 | |
| Cash and cash equivalents | at 31March 2021 | 8 | 6f4.899 | 453.Dt2 |
| Unrestricted | Restricted | Total | Unrestricted | Restricted | |||||
|---|---|---|---|---|---|---|---|---|---|
| funds | funds | 2021 | funds | funds | 2020 | ||||
| Donations | and legacies: | ||||||||
| Donations | 4,034 | 4,034 | 3,284 | 6,000 | 9,284 | ||||
| 4,034 | 4,034 | 3,284 | 6.000 | 9.284 | |||||
| 4 Income | from charitable | activities | |||||||
| Unrestricted | Restricted | Tohd | Unrestricted | Restricted | Total | ||||
| funds | funds | 2021 | funds | fuush | 2020 | ||||
| f | f | ||||||||
| General advice | 796,871 | 101,343 | 898,214 | 867,782 | 41,578 | 909,360 | |||
| Debt advice | 171.065 | 171,065 | 152,728 | 152,728 | |||||
| Benefits advice | 468.931 | 468.931 | 432,743 | 432,743 | |||||
| Pensions capability |
guidance | and linancial | 82.332 | 82.332 | 95,200 | 95.200 | |||
| 796,871 | 823.672 | L620,543 | 867,782 | 722,249 | 1,590,0 I |
| Unrestricted | Restricted | Total | Unrestricted | Restricted | Total | |||
|---|---|---|---|---|---|---|---|---|
| funds | funds | 2021 | funds | fuads | 2020 | |||
| General advice | 619,570 | 103,919 | 723,489 | 862,994 | 53,187 | 916,181 | ||
| Debt advice | 192291 | 216,135 | 11,232 | 157,972 | 169,204 | |||
| Benefits | advice | 487,468 | 487,468 | 438230 | 438,330 | |||
| Pensions capabiTity |
guidance | and financial | 82,332 | 82,332 | 93,114 | 93,114 | ||
| 643,414 | 866,010 | 1,509,424 | 874,226 | 742,603 | 1,616,829 | |||
| Activity | Acguty | Actin'ty | Activity | |||||
| undertaken | suppai'I | Total | undertaken | support | Total | |||
| directly | costs | 2021 | directly | costs | 2020 | |||
| f | 8 | |||||||
| General advice | 572,140 | 15L349 | 723,489 | 700,682 | 215,499 | 916,181 | ||
| Debt advice | 183,237 | 32.898 | 216,135 | 128,345 | 40,1159 | 169,204 | ||
| Benefits | advice | 409,016 | 78,452 | 487,468 | 338,169 | 100,161 | 438330 | |
| Pensions capabdity |
guidance | and financial | 67,784 | 14,548 | 82332 | 74,251 | 18,863 | 93,114 |
| 1,232,177 | 277/47 | 1,509,424 | 1,241,447 | 375,382 | 1,616,829 |
| Unrestrichd | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| funds | |||||||||
| Toad | Total | ||||||||
| General | 2021 | 2020 | |||||||
| Staifcosts | |||||||||
| Otherstaffcosts | 4, 106 | 4,106 | 3,924 | ||||||
| Audit fees | |||||||||
| Audit ofthe | financial statements | 6,780 | 6,780 | ||||||
| Other fees paid | to | auditors | 194 | 4,810 | |||||
| Depreciation, | ammtis etiou aud other simihucosts | 606 | 743 | ||||||
| 11,686 | 11,686 | 16,077 | |||||||
| 7Analysis ofsupport costs | |||||||||
| Support costs | allocated to charitable actimtes | ||||||||
| Governance | Staff | Olfice | Premises | Total | Total | ||||
| Bmts of | cosh | cash | costs | costs | 2021 | 2020 | |||
| allocation | f | f | |||||||
| Oenend advice | Staffcosts | 7,229 | 3,112 | 86,695 | 54,313 | 151,349 | 215,499 | ||
| Debt service | Staffcosts | 1,571 | 676 | 10845 | 11,806 | 32.898 | 40,859 | ||
| Benefits service | Sta&'costs | 3,747 | 1,613 | 44,939 | 28,153 | 7&452 | 100,161 | ||
| Penstcns guidance | and | ||||||||
| fiaancml capability | Staffcosts | 695 | 11,333 | 5,221 | 14,548 | 18,863 | |||
| 13,242 | 5,700 | 158,812 | 99,493 | 277347 | 375,382 | ||||
| 8 Netincomingl | outgoing resources | ||||||||
| Net incoming resources for the year include: | |||||||||
| 2021 | 2020 | ||||||||
| f | |||||||||
| Audit fees | 6,780 | 6,600 | |||||||
| Other non-audit | services | 194 | 4,810 | ||||||
| Depreciation offimd assets | 606 | 743 |
| 2021 | 2020 | |
|---|---|---|
| 8 | ||
| Stalfcosts during the year were: | ||
| Other stalfcosts | ||
| Wages and salaries | 1,121,013 | 1,113,503 |
| Social security costs | 78,280 | 86,299 |
| Pension costs | 55,016 | 56,840 |
| 1254,309 | 1,256,642 |
| charity du | ring | the year expressed as Full time equiv |
alents was as follows: |
|
|---|---|---|---|---|
| 2021 | 2020 | |||
| No | No | |||
| Charitable | purposes | 54 | 54 | |
| Management | and administmtion | |||
| 58 | 59 |
| e nuinber | ofemployees whose emolmnents fell wi |
thin the following bands was: |
|
|---|---|---|---|
| 2021 | 2020 | ||
| No | No | ||
| 660,001 | - K70,000 | 1 | 1 |
| 12Tangible fixed assets | ||
|---|---|---|
| Furniture and |
||
| equipment | Totals | |
| Cast | ||
| At 1April 2020 | 81,795 | 81,795 |
| A 31March 2021 | 81,795 | 81,795 |
| Depreciation | ||
| At 1April 2020 | 81,189 | 81&189 |
| Charge ior the year | 606 | 606 |
| At 31March 2021 | 81,795 | 81,795 |
| Net book value | ||
| At 31March 2021 | ||
| At 31March 2020 | ||
| 13Debtors | ||
| 2021 | 2020 | |
| Trade debtors | 10,761 | 11,049 |
| Piepayments | 28,771 | 26,499 |
| Accrued income | 16,126 | 75,334 |
| 55,658 | 112,882 |
| 2021 | 2020 | |
|---|---|---|
| Trade Creditors | 17,097 | 25,142 |
| Other Cmditors | 24,558 | 42,514 |
| Accruals | 81,402 | 56,320 |
| Defened income | 84,430 | 32,950 |
| 207,487 | 156,926 |
| Total future minimum lease payments under non-cance |
llable operating leases are as follows: |
|
|---|---|---|
| 2021 | 2020 | |
| Lead aad Buildings | ||
| Within one year | 9p70 | 13,953 |
| Between one and five years | 9,370 | 18,740 |
| 18,740 | 32,693 |
| Balance at I April 2020 |
Incoming resources |
Resources expended |
Transfers | Balance at 31March 2021 |
||||
|---|---|---|---|---|---|---|---|---|
| Unrestricted fuads |
||||||||
| General | ||||||||
| General funds | 369,156 | 482,058 | (308,221) | (43,096) | 499,897 | |||
| Leicester City | Council | 21,354 | 318,847 | (346,879) | (6,678) | |||
| Total net assets | 390,510 | (655,100) | (43,096) | 493,219 | ||||
| Restricted funds |
||||||||
| Universal Credit |
4,710 | 4,710 | ||||||
| EBDX | 6272 | 6,272 | ||||||
| 25,818 | (25,459) | 359 | ||||||
| Seven Locks | 467 | |||||||
| Macmillan | 170,193 | (189,487) | 19294 | |||||
| Pension Wise | 82.332 | (82,332) | ||||||
| Money Advice | Service | 170,804 | (192,029) | 2L226 | ||||
| Martin Lewis | 114 | 114 | ||||||
| BESN | 523 | 523 | ||||||
| Comnavitus Community |
Support Fund | 66,063 | (66,063) | |||||
| Help to claim | 208,290 | (208790) | ||||||
| Help to Claim Best Practice | 39,300 | (39,300) | ||||||
| Moneywise Plus |
1,008 | 262 | (262) | 1,008 | ||||
| CSF | 4,989 | (4,591) | 398 | |||||
| Market Harbomugh | 6,000 | |||||||
| Fairpay | 20,341 | (20,341) | ||||||
| Leicestershim Communities |
Fund | 13,409 | (13,409) | |||||
| New Normal Fund | 9,720 | (9,720) | ||||||
| Sevem Trent Recovery | 10.000 | (10,015) | 15 | |||||
| Sog Phones | 2,151 | (2,151) | ||||||
| GREAT pmject | (2,561) | 2,561 | ||||||
| Total restricted | fuads | 19,094 | 823,672 | (866,010) | 43.096 | 19,851 | ||
| Total funds | 1,624,577 | (1,521,110) | 513,070 |
| 16Funds continued | 16Funds continued | |||||
|---|---|---|---|---|---|---|
| Balance at I April 2019 |
Incoming resources |
Resources expended |
Transfers | Balance at 31March 2020 |
||
| Unrestricted funds |
||||||
| General | ||||||
| Generalfunds | 430,328 | 501,750 | (529,474) | (33,448) | 369,156 | |
| Leicester City | Council | 12867 | 369.316 | (360,829) | - | 21,354 |
| Total net assets | 443,195 | 871,066 | (890.303) | (33,448) | 390,510 | |
| Restricted funds | ||||||
| Universal Credit |
4,710 | 4,710 | ||||
| EBDX | 9,300 | (4,210) | 1,182 | 6,272 | ||
| MESO | 25,342 | (26,859) | 1,517 | |||
| Seven Locks | 467 | 467 | ||||
| Macmillan | 154,131 | (154,131) | ||||
| East Midland | Housing | 25,766 | (29,836) | 4,070 | ||
| Pension Wise | 95,200 | (93,114) | (2,086) | |||
| Money Advice Service | 145,820 | (157,865) | 12,045 | |||
| Martin Lewis | 114 | 114 | ||||
| 523 | 523 | |||||
| EDIC | 19,788 | (36,487) | 16,699 | |||
| Help to claim | 191,426 | (191,426) | ||||
| Help to Claim | BestPractice | 36,078 | (36,078) | |||
| Moneywise Plus |
6,908 | (107) | (5,793) | 1,008 | ||
| PBS | 12,490 | (12,490) | ||||
| Market Harboroogh | 6,ooo | 6.000 | ||||
| Total restricted | funds | 728,249 | (742,603) | 33,448 | 19,094 | |
| Total funds | 443,195 | 1,599,315 | (1,632,906) |
| 17Anal | ysis ofnet assets between funds |
||
|---|---|---|---|
| Unrestricted | |||
| funds | Total Funds | ||
| Tangible | axed assets | ||
| Cunent | assets | 720,557 | 720,557 |
| Current | liabiTities | (207,487) | (207,487) |
| Totalnet | assets | 513,070 | 513,070 |
| At 1April 2020 | Cashaow | At31March2021 | |
|---|---|---|---|
| f | |||
| Cash at bank and in hand | 453,042 | 211,857 | 664,899 |
| Net funds | 453,042 | 211,857 | 664,899 |