| Trustees' Report |
1 to 8 | ||
|---|---|---|---|
| Independent Examiner's |
Report | 9to 10 | |
| Statement of Financial | Activities | 11to 12 | |
| Balance Sheet | 13 | ||
| Notes to the Financial | Statements | 14to 30 |
| Trustees | Ms J F Gladden | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Mr J Jackson (appointed | 28 October 2021) | |||||||||
| Ms L E Jackson | ||||||||||
| Ms R Morriss (resigned | 12June | 2022) | ||||||||
| Ms A L Poxton | ||||||||||
| Mrs Y LThiede | ||||||||||
| Senior Management | Team | Mr SShore, Chief | Executive Officer | |||||||
| Ms A S Mckenzie, | Client | Services Manager | ||||||||
| Principal | Office | Doncaster Foyer | ||||||||
| Chequer Road |
||||||||||
| Doncaster | ||||||||||
| South Yorkshire | ||||||||||
| DN1 2AA | ||||||||||
| Company | Registration | Number | 07313040 | |||||||
| Charity Registration | Number | 1138554 | ||||||||
| Bankers | Virgin Money |
|||||||||
| 19St Sepulchre | Gate | |||||||||
| Doncaster | ||||||||||
| South Yorkshire | ||||||||||
| DN1 1SJ | ||||||||||
| Independent | Examiner | Crozier Jones LLP | ||||||||
| Chartered Certified |
Accountants | and Registered | Auditors | |||||||
| 9/13 Thorne Road | ||||||||||
| Doncaster | ||||||||||
| South Yorkshire | ||||||||||
| DN1 2HJ | ||||||||||
| Financial | instruments |
| Unrestricted | Restricted | Total | ||||
|---|---|---|---|---|---|---|
| Note | funds f |
fundsf | 2022f | |||
| Income and Endowments | from: | |||||
| Donations and legacies |
8,223 | 8,223 | ||||
| Chad)table activities |
12,234 | 235,704 | 247,938 | |||
| Other trading activities |
50,523 | 1,000 | 51,523 | |||
| Investment income |
304 | 304 | ||||
| Total income | 71,284 | 236,704 | 307,988 | |||
| Expenditure on: |
||||||
| Charitable activities Other expenditure Total expenditure |
7 8 |
(60,815) ~60,~15) |
(236,453) ~),998 ~)238,45) |
(297,268) ~),998 ~299,26~) |
||
| Net income/(expenditure) | 10,469 | (1,747) | 8,722 | |||
| Transfers between funds |
(12,845) | 12,845 | ||||
| Net movement in funds |
(2,376) | 11,098 | 8,722 | |||
| Reconciliation offunds |
||||||
| Total funds brought forward |
95,218 | 27,990 | 123208 | |||
| Total funds carried forward | 21 | 92,842 | 39,088 | 131,930 | ||
| Unrestricted | Restricted | Total | ||||
| Note | funds f |
funds | 2021f | |||
| Income and Endowments | from: | |||||
| Donations and legacies |
4,215 | 860 | 5,075 | |||
| Charitable activities |
37,318 | 236,125 | 273,443 | |||
| Other trading activities |
72 | 72 | ||||
| Investment income |
691 | 691 | ||||
| Total income | 42,296 | 236,985 | 279,281 | |||
| Expenditure on: |
||||||
| Charitable activities Other expenditure Total expenditure |
(40,121) ~40,)2)) |
(234,340) ~2,088) ~)236408 |
(274,461) ~2,068 276,529 |
|||
| Net income | 2,175 | 577 | 2,752 | |||
| Transfers between funds |
(5,245) | 5,245 | ||||
| Net movement in funds |
(3,070) | 5,822 | 2,752 | |||
| Reconciliation offunds |
||||||
| Total funds brought forward |
98,288 | 22,168 | 120,456 |
| Rec | ognis | ed G |
ains and Los | ses) | |||
|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | |||||
| Note | funds f |
funds 8 |
2021 f |
||||
| Total | funds | carried | forward | 21 | 95,218 | 27,990 | 123,208 |
| Note | 2022f | 2021 | |||||||
|---|---|---|---|---|---|---|---|---|---|
| Fixed assets | |||||||||
| Tangible assets | 15 | 93,610 | 95,608 | ||||||
| Current assets | |||||||||
| Debtors | 16 | 14,218 | 5,606 | ||||||
| Cash at bank and in hand | 17 | 160,762 | 128,166 | ||||||
| 174,980 | 133,772 | ||||||||
| Creditors: Amounts | falling due | within one year | 18 | ~83,642 | ~46,566 | ||||
| Net current assets | 91,338 | 87,266 | |||||||
| Total assets less current 6 dtt: 6 I 1111 |
liabilities 8 d 3 |
t6 | 5 | 19 | 184,948 ~553618 |
182,874 ~159633 |
|||
| Net assets | 131,930 | 123,208 | |||||||
| Funds ofthe charity: | |||||||||
| Restricted income |
funds | ||||||||
| Restricted funds |
21 | 39,088 | 27,990 | ||||||
| Unrestricted income |
funds | ||||||||
| Unrestricted funds |
92,842 | 95,218 | |||||||
| Total funds | 21 | 131,930 | 123,208 |
| 3 Inco |
me | f | rom | donations and legacies |
||||
|---|---|---|---|---|---|---|---|---|
| Unrestricted | ||||||||
| funds | ||||||||
| Total | Total | |||||||
| General f |
2022 5 |
2021 | ||||||
| Donations | and legacies; | |||||||
| Donations | from | individuals | 8,223 | 8,223 | 4,215 | |||
| Grants, | including | capital grants; | ||||||
| Government | grants | 860 | ||||||
| 8,223 | 8,223 | 5,075 |
| 4 | Income | from c | hari | table | activities | activities | activities | activities | ||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Unrestricted | ||||||||||||||
| funds | ||||||||||||||
| Restricted | Total | Total | ||||||||||||
| General | funds | 2022 | 2021 | |||||||||||
| 6 | ||||||||||||||
| DMBC - Housing | related | support | 157,428 | 157,428 | 160,243 | |||||||||
| National | Lottery - Reaching | |||||||||||||
| Communities | 57,939 | 57,939 | 70,680 | |||||||||||
| South Yorkshire's | Community | |||||||||||||
| Foundation | 4,550 | 4,550 | 3,726 | |||||||||||
| Sheffield | Hallam | University | 4, | 000 | 4,000 | 1,410 | ||||||||
| Access Reach | 14,554 | |||||||||||||
| Oliver Borthwick | Memorial | Trust | 3,500 | 3,500 | 1,000 | |||||||||
| DMBC Barrier Buster | Fund | 440 | 440 | 465 | ||||||||||
| Charities | Aid Foundation | 6,987 | 6,987 | 10,014 | ||||||||||
| Persimmon Community |
500 | |||||||||||||
| St Martin | in the fields | 714 | 714 | 765 | ||||||||||
| Changing | Lives | 4,241 | 4,241 | 2,286 | ||||||||||
| Martin Lewis |
2,000 | |||||||||||||
| Homeless | Link | 4,800 | 4,800 | 4,800 | ||||||||||
| Crisis UK | 1,000 | |||||||||||||
| Morrisons | 500 | 500 | ||||||||||||
| Glasspool | Charity | Trust | 333 | 333 | ||||||||||
| Doncaster | Childrens | Trust | 56 | 56 | ||||||||||
| IPC Grant | 236 | 236 | ||||||||||||
| Stand | 430 | 430 | ||||||||||||
| Univeristy | ofYork | 1,400 | 1,400 | |||||||||||
| DMBC Covid Grant | 384 | 384 | ||||||||||||
| 12,234 | 235,704 | 247,938 | 273,443 | |||||||||||
| 5 | Income | from other | trading activities | |||||||||||
| Unrestricted | ||||||||||||||
| funds | ||||||||||||||
| Restricted | Total | Total | ||||||||||||
| General | funds | 2022 | 2021 | |||||||||||
| 6 | 6 | 6 | 6 | |||||||||||
| Property rental income |
50,523 | 50,523 | 72 | |||||||||||
| Other income from other trading | ||||||||||||||
| activities | 1,000 | 1,000 | ||||||||||||
| 50,523 | 1,000 | 51,523 | 72 |
| Total | ||||||
|---|---|---|---|---|---|---|
| 2022f | ||||||
| Activity | Activity | |||||
| undertaken | support | Total | Total | |||
| directly f |
costs f |
2022 f. |
2021f | |||
| Employment costs |
167,286 | 167,286 | 150,235 | |||
| Interest Paid | 5,013 | 5,013 | 1,370 | |||
| Staff training | 1,473 | 1,473 | 427 | |||
| Volunteer expenses | 214 | 214 | 564 | |||
| Repairs and renewals | 4,738 | 4,738 | 15,820 | |||
| Telephone and fax |
2,309 | 2,309 | 2,460 | |||
| Lodging providers |
44,228 | 44,228 | 42,713 | |||
| Property Repairs |
495 | 495 | ||||
| Hotspot cafe | 1,379 | 1,379 | 558 | |||
| Furniture and Equipment |
2,546 | |||||
| Hardship Fund |
7,799 | 7,799 | 6,394 | |||
| Sundry expenses | 781 | 781 | 487 | |||
| Travel and subsistence | 2,838 | 2,838 | 1,171 | |||
| Advertising | 748 | 748 | ||||
| Payroll services | 1,243 | 1,243 | 1,344 | |||
| Legal and professional | fees | 12,761 | 12,761 | 20,408 | ||
| Rent and rates | 22,150 | 22,150 | 10,499 | |||
| Utilities | 157 | |||||
| Insurance | 3,095 | 3,095 | 3,066 | |||
| Computer software |
and | |||||
| maintenance costs |
6,750 | 6,750 | 4,894 | |||
| Printing, postage and stationery |
2,449 | 2,449 | 2,197 | |||
| Bank charges | 385 | 385 | 354 | |||
| Building capabilities |
3,239 | 3,239 | 4,590 | |||
| Cleaning | 1,780 | 1,780 | 377 | |||
| Rates | 2,231 | 2,231 | ||||
| 247,797 | 47,587 | 295,384 | 272,631 |
| Restricted | Total | Total | ||||||
|---|---|---|---|---|---|---|---|---|
| funds | 2022 | 2021 | ||||||
| Note | 6 | 8 | ||||||
| Depreciation, | amortisation | and | other | similar | ||||
| costs | 1,998 | 1,998 | 2,068 | |||||
| 1,998 | 1,998 | 2,068 |
| Governance | costs | |||||
|---|---|---|---|---|---|---|
| Restricted | Total | Total | ||||
| fundsf | 2022 | 2021 | ||||
| Independent | examiner fees | |||||
| Examination | ofthe financial | statements | 1,884 | 1,884 | 1,828 | |
| 1,884 | 1,884 | 1,828 | ||||
| 10 Net incoming/outgoing | resources | |||||
| Net incoming | resources for | the | year include: |
| 2022 | 2021 |
|---|---|
| 6 | 6 |
| 1,998 | 2,068 |
| 12Staff costs The aggregate payroll costs were as follows: |
||
|---|---|---|
| 2022 | 2021 | |
| 6 | ||
| Staff costs during the year were: | ||
| Wages and salaries | 150,360 | 135,731 |
| Social security costs | 5,725 | 5,670 |
| Pension costs | 11,201 | 8,834 |
| 167,286 | 150,235 |
| 13Independent | 13Independent | examiner's | remuneration | ||
|---|---|---|---|---|---|
| 2022 | 2021 | ||||
| Examination | of | the financial | statements | 1,884 | 1,828 |
| 15Tangible fixed assets | |||
|---|---|---|---|
| Furniture | |||
| Land and | and | ||
| buildings | equipment f |
Total | |
| Cost | |||
| At 1 April 2021 | 97,182 | 2,034 | 99,216 |
| At 31 March 2022 | 97,182 | 2,034 | 99,216 |
| Depreciation | |||
| At 1 April 2021 | 1,944 | 1,664 | 3,608 |
| Charge for the year | 1,905 | 93 | 1,998 |
| At 31 March 2022 | 3,849 | 1,757 | 5,606 |
| Notes to the Finan | cial Statements for the Y |
ear Ended 31 | March 2022 | |
|---|---|---|---|---|
| Furniture | ||||
| Land and | and | |||
| buildings | equipment f |
Total 6 |
||
| Net book value | ||||
| At 31 March 2022 | 93,333 | 277 | 93,610 | |
| At 31 March 2021 | 95,238 | 370 | 95,608 | |
| 16 Debtors | ||||
| 2022 | 2021 | |||
| 6 | ||||
| Trade debtors | 12,601 | |||
| Prepayments | 1,617 | 5,606 | ||
| 14,218 | 5,606 | |||
| 17Cash and cash equivalents | ||||
| 2022 | 2021 | |||
| 6 | 6 | |||
| Cash on hand | 77 | 77 | ||
| Cash at bank | 160,685 | 128,089 | ||
| 160,762 | 128,166 | |||
| 18Creditors: amounts | falling due within one year | |||
| 2022f | 2021 | |||
| Bank loans | 6,623 | 6,116 | ||
| Other taxation and social secunty | (2,344) | |||
| Other creditors | 1 | |||
| Accruals | 69,818 | 30,734 | ||
| Deferred income |
7,200 | 12,000 | ||
| 83,642 | 46,506 | |||
| 19Creditors: amounts | falling due after one year | |||
| 2022 | 2021 | |||
| Other loans | 53,018 | 59,666 |
| 21 Funds | |||||
|---|---|---|---|---|---|
| Balance at | Balance at | ||||
| 1 April | Incoming | Resources | 31 March | ||
| 2021 | resources | expended | Transfers | 2022 | |
| 6 | 6 | 6 | 6 | ||
| Unrestricted funds |
|||||
| General | |||||
| Core | 95,218 | 71,284 | (60,816) | (12,844) | 92,842 |
| Restricted funds | |||||
| Supported Lodgings |
157,428 | (156,479) | 549 | 1,498 | |
| Big Lottery Fund - Reaching | |||||
| Communities -Assertive |
|||||
| Outreach | 3,488 | 49,523 | (51,749) | 1,262 | |
| Drop in Cafe | 1,900 | 500 | (1,951) | 449 | |
| Social Work Placement | (93) | 93 | |||
| Oliver Borthwick | 3,500 | (3,241) | 259 | ||
| Co-op Fund | 1,722 | 1,722 | |||
| StJames's Place | 1,423 | 1,423 | |||
| Wellbeing Matters |
5,130 | (3,524) | 1,049 | 2,655 | |
| The Charles And Elsie |
|||||
| Sykes | 2,000 | 2,000 | |||
| Charities Aid Foundation |
6,987 | (5,943) | 1,044 | ||
| Employment Skills Shared House |
17,457 | 8,836 4,800 |
(8,552) ~6,918 |
11,153 | 284 26,492 |
| Total restricted funds |
27,990 | 236,704 | (238,450) | 12,844 | 39,088 |
| Total funds | 123,208 | 307,988 | 1299,2661 | 131,930 |
| Balance at | Balance at | ||||||
|---|---|---|---|---|---|---|---|
| 1 April | Incoming | Resources | 31 INarch | ||||
| 2020 | resources 6 |
expended 6 |
Transfers f |
2021 8 |
|||
| Unrestricted | funds | ||||||
| General | |||||||
| Core | 98,288 | 42,296 | (40,121) | (5,245) | 95,218 | ||
| Restricted funds | |||||||
| Supported Lodgings |
155,919 | (153,821) | (2,098) | ||||
| Big Lottery | Fund | - Reaching | |||||
| Communities | - Assertive | ||||||
| Outreach | 7,078 | 67,181 | (71,484) | 713 | 3,488 | ||
| Drop in Cafe |
3,863 | 4,586 | (2,133) | (4,416) | 1,900 | ||
| Social Work | Placement | (124) | 124 | ||||
| Oliver Borthwick | 1,000 | (1,000) | |||||
| Co-op Fund | 3,722 | (1,000) | (1,000) | 1,722 | |||
| Counselling | 1,535 | (1,535) | |||||
| StJames's | Place | 1,494 | (71) | 1,423 | |||
| Wellbeing Matters |
1,156 | 3,500 | (3,462) | (1,194) | |||
| May Hearnshaw | Charitable | ||||||
| Trust | 1,320 | (1,320) | |||||
| The Charles | And | Elsie | |||||
| Sykes Shared House |
2,000 | 4,800 | ~3.374 | 15,971 | 2,000 17,457 |
||
| Total restricted funds | 22 168 | 236 986 | ~236,408 | 5 245 | 27,990 | ||
| Total funds | 120456 | 279282 | ~276530 | 123,208 |
| Unrestricted | |||||||
|---|---|---|---|---|---|---|---|
| funds | |||||||
| Restricted | |||||||
| General | funds | Total funds | |||||
| f. | f | ||||||
| Tangible | fixed assets | 93,610 | 93,610 | ||||
| Current | assets | 98,914 | 76,066 | 174,980 | |||
| Current Creditors |
liabilities over 1 |
year | (6,072) | (77,570) ~53,9) 8) |
(83,642) (53,018) |
||
| Total net | assets | 92,842 | 39,088 | 131,930 | |||
| Unrestricted | |||||||
| funds | |||||||
| Total funds | |||||||
| Restricted | at 31 March | ||||||
| General f |
fundsf | 2021f | |||||
| Tangible | fixed assets | 95,608 | 95,608 | ||||
| Current Current |
assets liabilities |
111,740 tl ~,522) |
24,374 ~9),992 |
136,114 ~)58,5)4) |
|||
| Total net | assets | 95,218 | 27,990 | 123,208 | |||
| 23 Analysis | ofnet funds | ||||||
| At 1 April | Financing | At 31 March | |||||
| 2021f | cash flows f |
2022 | |||||
| Cash at | bank | and | in hand | 128,166 | 32,596 | 160,762 | |
| Net debt | 128,166 | 32,596 | 160,762 | ||||
| At 1 April | Financing | At 31 March | |||||
| 2020 | cash flows f |
2021 f |
|||||
| Cash at | bank | and | in hand | 150,888 | (22,722) | 128,166 | |
| Net debt | 15t),888 | ~22,222 | 128,166 |