OpenCharities

This text was generated using OCR and may contain errors. Check the original PDF to see the document submitted to the regulator.

2021-03-31-accounts

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