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

Trustees'
Report and
Strategic Report 4-16
Independent
Auditor's
Report 17-20
Statement ofFinancial Activities 21
Balance Sheet 22
Statement ofCash Flows 23
Notes to the Financial Statements 24-42

Unrestncted Restncted Total funds
Notes funds funds 2021 Total funds 2020
INCOME
Donations
and legames
1,378,001 59,459 1,437,460 1,858,415
Other Tradmg Activities 321,570 1,716 323,286 440,222
Investments 3,570 3,570 10,570
Chantable
activities
1,114,432 1,114,432 1,160,778
TOTAL INCOME 2,817,573 61,175 2,878,748 3,469,985
EXPENDITURE ON
Raismg funds 277,872 277,872 176,183
Chantable
activities
2,073,589 38,141 2,111,730 2,283,204
TOTAL EXPENDITURE 2,351,461 38,141 2,389,602 2,459,387
Net income/(expenditure)
gams/(losses)
before recognised 466,112 23,034 489,146 1,010,598
Unrealised
gam/(loss)
on
mvestments 13 (566) (566) 720
Realised gam/(loss)
on sale offixed asset
(175)
NET INCOME 465,546 23,034 488,580 1,011,143
Transfer between
funds
45,585 (45,585)
NET MOVEMENT IN FUNDS 511,131 (22,551) 488,580 1,011,143
Total funds brought
forward
6,880,140 230,826 7,110,966 6,099,823

Notes Total funds 2021 Total funds 2020
FIXEDASSETS
Tangtble assets 12 7,382,659 5,452,941
Investments 13 6,861 7,427
7389520 5460 368
CURRENT ASSETS
Debtors 14 342,090 292,104
Cash at bank and m hand 1,442,871 2,346,926
I 784961 2639030
CREDITORS
Amounts
falhng due wttlun one year 15 (540,480) (422,622)
NET CURRENT ASSETS 1,244,481 2,216,408
TOTAL ASSETSLESS CURRENT LIABILITIES 8,634,001 7,676,776
CREDITORS
Amounts
falling due after more than one year 16 (1,034,455) (565,810)
NET ASSETS 7599546 7 110966
FUNDS
Restncted funds 208,275 230,826
Unrestncted
funds —destgnated
6,604,588 5,907,198
Unrestncted
funds —general
786,683 972,942
TOTAL CHARITY FUNDS 18 7599546 7 110966

Total funds 2021 Total funds 2020
Cash inllows from Operatiag
Activities
Net mcome before other recogmsed
gams and losses
489,145 1,010,598
Depreciation 183,007 145,863
Interest and dividends
received
3,570 10,570
Uncrease)/Decrease
m stock
539
(Increase)/Decrease
in debtors
(49,985) 302,105
Increase/(Decrease)
m creditors
103,461 153,922
Net cash iallow from operatiag activities 729,198 1,623,597
Cash flows used in investing
activities
Interest and dividends
received
Proceeds from sale offixed assets
Payments to acquire tangible fixed assets
(3,570) (10,570)
275
~m
Net cash llows used in iavesting
activities
Cash flows from fiaaaciag activities
Mortgages
received
30,000
Mortgage
Repayments
(17,838) (15,406)
Loans Received 481,918 331,121
Loan repayments (11,038) (5,518)
Net cash llows from financing
activities
483 042 310197
DECREASE IN CASH tk CASH EQUIVALENTS (904,055) 94,522
CASH AND CASH EQUIVALENTS BROUGHT FORWARD 2 346 926 2252 404
CASH AND CASH EQUIVALENTS CARRIED FORWARD 1,442, 871 2,346,926
ANALYSIS OFCASH AND CASH EQUIVALENTS
2020 Cash flow New Loans 2021
Cash at bank and in hand 2,346,926 (904,055) 1,442,871
Debt due in I year
Debt due in greater than
1year
(27,752)
~565 810
1,753,364
28,876
~875.379
(43,273)
~468 645
~533.938
(42,149)
~1034455
366,267

2021 2020
Donations including Gift Aid 863,139 822,014
Legacies 172,757 827,190
Grants 272,520 209,211
Furlough Grants 129,044
1,437,460 1,858,415
Trustee donations including gift aid totalled X9,327(2020:K9,436)during the year.
OTHER TRADING ACTIVITIES
2021 2020
Shop and Nurture income 323,286 440,222
323,286 440,222
3. INVESTMENTS
2021 2020
Deposit account interest 221 331
Dividends 3,349 10,239
3,570 10,570
4. CHARITABLE ACTIVITIES
2021 2020
Accommodation charges 118,381 92,068
Housing benefit and Supporting people income 995,574 1,062,809
Other income from charitable activities 477 5,901
1,114,432 1,160,778
5. RAISING FUNDS
2021 2020
Staffcosts 254,170 143,824
Other staff costs 355 1,537
Publicity and fundraising 23,347 30,822
277,872 176,183
CI
CI
I
I
O I 0 0 D cl Q 0
I
Q
0
I
m
I
e
' 8
O
O
Q
0
Ch
I
I
I
I
0
O
0
O
0e
Q
m
4 O 0
P
' g
r
O
CI
OI O ' '0
Cl
CI
0
0
D
0
Vl 0
0
0
cooD
D
Cl
+.4 ~ Cl D 0 D O e
I
r
'0
I
I
0 I 8
0
D
gk
D 0 D O
D
0 D
a
0 D
CI
coo
' O
80
I CD
0
0
I
CI
O
CI
I
C5
I
z X "I 5 5
CJ
0
A
0Z
O
P
0a I5 I2 CJ 5 20
g
2—
0
0
E
CJ
2
'E
0
O
0
0
8 0
0 5
'0
oaE
5
bled
IC4
gl
CC0 0
E 0
O
5
0
I
a
05
4 0
2—
IO
ID
2
I
5
0
0
2
50
OD
4
00
E
2
5
E
O.
0
2j0
~
E
OC
DI
ta
ta
O I
I
O0 IOO
0
O" m" O
F
"
O
O"
0
Q
Q"
O
I "
0
Q
m"
I
C
Ci
I
Q
I
0 D0 Q 0
m
0 O O t- C0
IC
Vl
Ch 0
C
0
t
'0
DI
O
O
O
CI
0
m
mC
D
D
Dt D
m
I
I
'
m m
O m D
C
400
X.C
L
~
a ' 0
Cl
c
0
c
0
I
gO
I
m
0
O ' Dt
moo
I
' I
o
' a 0
~E
O
I
O
I
0
0
e
N
K
O
IC
\
0
Dt
I
0
!
O
O
m OOCOC
0 e
0 0
0
D
m
m
e
O
m 0
0
O
D
0!
I E
EI '8 'E E
E
0 E
4
4
Ct
t
C0
E
0
5+
CC E
C
CE
E0'
E
E
C
0
0
000
I
!
5
00
I a
tJ
IC
CC
IC
~
0
5
Q
E
C
IC
0!
lf
I
ta
I
CC
0
0
C 0
CC
0 0' 0
D.
4
tt0
I
Vl
4 ' 000
0
Jl C. E0
0
CJ
, $ Cl E C0
t
Cl
tt
~
Il0
t
II
II
2
0 I 0 5 I o CI D I
(h
o
0
0
D
o I o
0
II
II
2
l l
D m
CI
o
D
mD O
O
D
Ql
eroo
I
D
I D o I o
0
' e o
o
I 00
ID
III
45
5.5
2
~
m w o C 0
m
O 45
Nl
2
D
0
~E
0 D I o 0 I
'0
D
m
CI
M
0
5
0
O
0
C
I
O
0
8
O
owns
0
'A O O
o
m
0
D
O D2'
CJ
I I
8 50 50 I
IO
IO
40
IO
IO
4
II
80IJ E—
oO
0
4
CJ
2
4
0
O
0
0
8 0
0 58
'00
box
ICK
8!
3
D
g
M5 0
O
0 5
I
I
0 0
a 0
2—
IO
IO
8
8 0
5
"2
52
I
0 0
4 5
II 8
E88
o.
0
8j0
l
M
tO
I
40
oO
'A
I 0
0
0
m
C
0
D
0 0 o t I
I
0
C
0
0
W
I
t
C
W
orna
O 0
(h
C 0
orna
O 0
(h
C 0
E
I
E
I
0
0
O &~El O
tt
0 C
CZe~
I g
PC
00 Ã I
a o C o
D a
e
I
0
I
Dt
o
a
%
a
H
'D 0 m
0
Q
M
0m o C
O
ot
C 0
O
I
ooa
00
0
0 0
DI I D
0
0 o
0
I
0
D ' 6 O C' ' ' ' 00
0
000 IC
0 o C 0 O
'A
0
at
0
D
0
o
00
D
M
0
I
r
0
e
m O
0
OD
0 DI % O
ance
e
I
c I-oe
c
0
o
tl
D
tl
o
O
O
N
E
E
I
0
8
O
O
IJ
88
'8
0
I0
E
5
8C
E
E
4
.0
P 0
QE4
?
4
CI
4
4 '
CI
t
C0
5
00
0
0080
00
K
'E
C.
g
C. E
'E 0
0
C
Ea~
E o
a
E
C0
0
000
$ CI
E
8) a
tJ
R
00
ta
C0
t
Cl
a
0
5
Q
tt
00
0
o
00
00
tl
0
I

7. GOVERNANCE
COSTS
GOVERNANCE
COSTS
2021 2020
Auditor's
remuneration
8,650 12,000
8,650 12,000
8. NKT INCOME FOR THK YEAR
2021 2020
This is stated after charging:
Depreciation 183,007 145,863
Auditor's
remuneration
8,650 12,000
Operating
lease rentals —property
67,500 75,386
9. TRUSTEES' REMUNERATION AND BENEFITS
There was no trustees' remuneration orother benefits for the year ended 31March 2021 nor for the year ended
31March 2020.
10. EMPLOYEES
2021 2020
The average monthly number ofpersons employed by the
charity during the year was:
Managers 13 11
Social care staff 60 54
Administrative
staff
12 11
85 76
2021 2020
Staffcosts for the above persons:
Wages and salaries 1,439,475 1,381,023
Social Security costs 108,530 105,102
Pensions costs 26,595 25,873
Benefit in Kind 6,983 5,870
1,581,583 1,517,868

Fixtures,
Leasehold Freehold Plant and Fittings and
Improvements Properties Machinery Equipment Totals
Cost
At 31March 2020 1,364,232 4,696,028 242,683 403,014 6,705,957
Additions 45,585 2,056,121 3,574 7,445 2,112,725
Disposals
At 31March 2021 1,409,817 6,752,149 246,257 410,459 8,818,682
Depreciation
At 31March 2020 331,023 391,757 189,509 340,727 1,253,016
Charge for the year 39,826 91,473 27,626 24,082 183,007
Disposal
At 31March 2021 370,849 483,230 217,135 364,809 1,436,023
Net book value
At 31March 2021 1,038,968 6,268,919 29,122 45,650 7,382,659
At 31March 2020 1,033,209 4,304,271 53,174 62,287 5,452,941

FIXEDASSET INVESTMENTS
Investments
in Listed
subsidiaries investments Total
At 31March 2020
Unrealised
loss on investment
7,425
~566
7,427
~566
At 31March 2021 6,859 6,861
Historical cost ofinvestments 4,228 4,230
SUBSIDIARY UNDERTAKINGS
The following
are subsidiary
undertakings
ofthe company:
Name Class ofshares Holding
StGeorge's Crypt (Tradingl C.I.C Ordinary 100%
StGeorge's Crypt (Developmentl C.I.C Ordinary 100%
Both entities were dormant
in the year
to 31March 2021.
Listed investments
can be categorised
as UK equities.
14. DEBTORS
2021 2020
Trade debtors 103,846 40,668
Other debtors 89,568 97,873
Prepayments and accrued income 148,676 153,563
342,090 292,104

REDITORS: Amounts
falling due within one y
ear
2021 2020
Bank mortgages 19,064 16,715
Loan 23,085 11,037
Trade creditors 371,427 288,002
Taxation and social security costs 48,064 29,024
Other creditors 18,929 4,164
Accruals and deferred income 59,911 73,680
540,480 422,622

RED ITORS: Amounts
falling after on
e year
2021 2020
Bank mortgages 261,058 251,245
Loan 773,397 314,565
1,034,455 565,810
Bank mortgage Loan
Due between 1-2years 40,012 56,461
Due between 2-5 years 64,844 81,304
Due after more than 5 years 156,202 635,632
261,058 773,397

Designated
Unrestncted
Funds
General Unresuicted
Funds
Restncted Funds Total Funds
Tangible fixed assets 7,382,659 7,382,659
Investments 6,861 6,861
Cwrent assets 619,764 956,922 208,275 1,784,961
Current Liabilmes (363,380) (177,100) (540,480)
Long-term
liabdities
(1,034,455) (1,034,455)
Net assets at 31 March 2021 6,604,588 786,683 208,275 7,599,546

For the year ended 31March 2020
Designated General Unrestncted
Unrestncted Funds Funds Restncted Funds Total Funds
Tangible fixed assets 5,452,941 5,452,941
Investments 7,427 7,427
Current assets 1,020,067 1,388,137 230,826 2,639,030
Cwrent Liabdiues (422,622) (422,622)
Long-term
liabilities
565810 565810
Net assets at 31 March 2020 5907 198 972 942 230 826 7 110966

S. MOVEMENT
IN FUNDS
For the year ended 31March 2021 At I Apnl 2020 Income dc
Gains
Expenditure
&
Losses
Transfers At 31 March
2021
8 f f
UNRESTRICTED FUNDS
Designated
fixed assets fund
5,907,198 861,918 (210,113) 45,585 6,604,588
General
fund
972,942 1,955,655 (2,141,914) 786,683
6,880,140 2,817,573 (2,352,027) 45,585 7,391,271
RESTRICTEDFUNDS
Chaplamcy 9,550 23,400 (3,000) 29,950
Growing Rooms 9,005 (3,540) 5,465
Furniture
pro)ect
2,870 (306) 2,564
New Buddmg Pro)acts 141,053 (45,585) 95,468
Health RWellbemg 5,773 (979) (1,300) 3,494
Armley Foodbank 700 700
Counselhng
Services
4,454 (1,755) 2,699
Occupational
Therapist
28,710 (2,069) 26,641
Crypt 13,960 (400) 13,560
Prmtmg Prolect 4,993 1,716 (282) 6,427
Mental Health Worker 9,758 37,038 (25,489) 21,307
230,826 61,175 (38,141) (45,585) 208,275
TOTAL CHARITY FUNDS 7,110,966 2,878,748 (2,390,168) 7,599,546

For the year ended 31March 2020 At I Apnl 2019 income a
Gams
Expenditure a
Losses
Transfers At 31 March
2020
I I
UNRESTRICTED FUNDS
Designated
fixed assets fund
3,502,319 (156,256) 2,561,135 5,907,198
General
fund
749,171 3,157,876 (2,098,936) (835,169) 972,942
4,251,490 3,157,876 (2,255,192) 1,725,966 6,880,140
RESTRICTEDFUNDS
Chaplamcy 23,400 (13,850) 9,550
Growing Rooms 3,750 6,000 (745) 9,005
Furniture
pro)ect
3,092 (222) 2,870
New Buddmg Pro)ects 1,754,877 112,142 (1,725,966) 141,053
Overnight
Centre
3,617 (3,617)
Health tk Wellbemg 4,503 56,359 (55,089) 5,773
Nurture 2,199 16,000 (18,199)
Armley Foodbank 700 600 (600) 700
Counselhng
Services
4,704 (250) 4,454
Occupational
Therapist
24,298 45,000 (40,588) 28,710
Crypt 16,115 (2,155) 13,960
Pnntmg
Pro)ect
6,593 (1,600) 4,993
Land Aid 30,000 (30,000)
Leeds Ward Based Initiative 10,000 (10,000)
Mental Health Worker 37,038 (27,280) 9,758
1,848,333 312,654 (204,195) (1,725,966) 230,826
TOTAL CHARITY FUNDS 6,099,823 3,470,530 (2,459,387) 7,110,966

At 31March 2021 the Charity had total commitments
under non-cancellable
operating
leases as follows:
Land and Buildings
2021 2020
Payments
due:
Within one year 32,398 77,053
Between two to five years 43,702 33,351
More than five years 34
76,100 110,438

2021 2020
Regent Lodge 56,662
Don Robins House 508,692 2,205,717
Conference Road 88,000
508,692 2,350,379

Unrestricted Total funds
For the year ended 31March 2020 funds Restncted funds 2020
INCOME
Donation
and legames
1,545,761 312,654 1,858,415
Other Tradmg Activities 440,222 440,222
Investment
Income
10,570 10,570
Accommodation
charges
I 160778 I 160778
TOTAL INCOME 3157331 312654 3469985
EXPENDITURE
Raismg Funds 176,183 176,183
Chantable
Activmes
2079009 204 195 2283 204
TOTAL EXPENDITURE 2255 192 204 195 2459387
Net Income
/ (expenditure)
before gams/(losses) 902 139 108459 I 010598
Unrealised
gam/(loss)
on mvestments
720 720
Realised gam/(loss)
on sale
offixed asset (175) (175)
NET INCOME 902,684 108,459 1,011,143
Transfer between
funds
1,725,966 (1,725,966)
NET MOVEMENT IN FUNDS 2,628,650 (1,617,507) 1,011,143
Total funds brought
forward
4,251,490 1,848,333 6,099,823
TOTAL FUNDS CARRIED FORWARD 6,880,140 230,826 7,110,966