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 Mr Mo Kundi
Mr Andrew
Winrow
Mr John Fell
Dr Raj Patel
Mrs Sue Boocock
Mrs Sally Binymin
Chair Dr. Raj Patel
Chief Executive Officer G Fenney
Charity number 1163280
Company
number
09366208
Principal address & 68 Eastbank Street
Registered office Southport
Merseyside
PR8 1ES
Independent Examiners JAFell &Company
Chartered Accountants
40 Hoghton Street
Southport
PR9 OPQ
Bankers Lloyds TSB Pic
13Hardshaw Street
St Helens
WA10 1QZ
Solicitors Mawdsleys
152 Lord Street
Southport
PR9 OQB

Page
Trustees'
report
1-8
Independent
examiner's
report
Statement
offinancial
activities 10
Balance sheet
Statement
ofcash flows
12
Notes to the financial statements 13-20

Unrestricted Restricted Total Unrestricted Restricted Total
funds funds funds funds
2021 2021 2020 2020 2020
Notes E F F
hm~mm;
Donations
and legacies
2 26,512 *'
-
26,512 38,911 38,911
Charitable
activities
3 37,000 287,987 324,987 12,000 310,646 322,646
Total income 63,512 287,987 351,499 50,911 310,646 361,557
Raising funds 3,119 3,119 2,892 2,892
h
ri
bl
civiie
Relief of homelessness
and associated
activities 21,534 308,940 330,474 14,470 286,244 300,714
Total charitable expenditure 21,534 308,940 330,474 14,470 286,244 300,714
Total resources
expended 24,653 308,940 333,593 17,362 286,244 303,606
Net income/(expenditure)
for the year/
Net movement in funds 38,859 (20,953) 17,906 33,549 24,402 57,951
Fund balances at 1
April 2020 65,327 50,953 116,280 31,778 26,551 58,329
Fund balances at 31
March 2021 104,186 30,000 134,186 65,327 50,953 116,280

2021 2020
Notes F
Current assets
Debtors 10 10,186 30,619
Cash at bank and in hand 136,276 91,340
146,462 121,959
Creditors: amounts falling due within
one year (10,473) (3,543)
Net current assets 135,989 118,416
Provisions for liabilities
Defined benefit pension liability 12 1,803 2,136
(1,803) (2,136)
Net assets 134,186 116,280
Income funds
Restricted funds 13 30,000 50,953
Unrestricted funds 104,186 65,327
134,186 116,280

2021 2020
Notes
Cash flows from operating activities
Cash generated from operations 44,936 33,325
Net cash investing
activities
Net cash used in financing activities
Net increase
in
cash and cash equivalents 44,936 33,325
Cash and cash equivalents at beginning ofyear 91,340 58,015
Cash and cash equivalents at end of year 136,276 91,340

Unrestricted Unrestricted
funds funds
2021 2020
Donations and gifts 14,512 38,911
Local Authority Covid grants 12,000
26,512 38,911

Relief of Relief of
homelessness
homelessness
2021 2020
E E
Services provided under contract 312,987 310,646
Charitable rental income 12,000 12,000
324,987 322,646
Analysis by fund
Unrestricted funds 37,000 12,000
Restricted funds 287,987 310,646
324,987 322,646
Raising funds
Unrestricted Unrestricted
funds funds
2021 2020
E
i in and ub ici
Staff costs 3,119 2,892
3,119 2,892
4 Raising funds
i
in
and
ub ici
Staff costs

2021 2020
f.
Staff costs 208,177 189,752
Travelling and subsistence 3,426 4,804
Training costs 2,853
Equipment and repairs 13,178 5,089
Beneficiary activities 12,071 9,323
Rent and utilities 12,212 12,408
Insurance 969 943
Repairs and maintenance 1,353 1,119
251,386 226,291
Share ofsupport costs (see note 7) 79,088 74,423
330,474 300,714

Support cos ts
Support Governance 2021 Support Governance 2020
costs costs costs costs
E F
Staff costs 59,270 59,270 54,953 54,953
General
Insurance
7,314 7,314 4,988 4,988
Subscriptions &
Sundries 529 529 2,597 2,597
Bank charges and
interest 358 358 344 344
Post, stationery and
printing 1,568 1,568 1,944 1,944
Telephone 5,670 5,670 4,829 4,829
Accountancy 2,760 2,760 2,880 2,880
Professional Fees 1,619 1,619 1,888 1,888
79,088 79,088 74,423 74,423
Analysed
between
Charitable
activities
79,088 79,088 74,423 74,423

2021 2020
Number Number
Direct charitable
work
12
Administrative staff 2
Total 14
Employment costs 2021 2020
F E
Wages and salaries 246,580 223,173
Social security costs 15,941 13,685
Other pension costs 8,045 10,739
270,566 247,597
There were no employees whose annual remuneration was F60,000 or more.
10 Debtors
2021 2020
Amounts
falling due
within one year:
Other debtors 6,027 25,037
Prepayments and accrued income 4,159 5,582
10,186 30,619
11 Creditors: amounts falling due within one year
2021 2020
E
Accruals 10,473 3,543

Amounts
re
cognised
in
the profit and los s ac cou nt:
2021 2020
E F
Net interest on defined benefit liability/(asset) 48 33
Other costs and income 62 (58)
Total costs/(income) 110 (25)
The amounts
included
in the balance sheet arising from the Charitable
Company's obligations in respect ofdefined benefit plans are as follows:
2021 2020
Present value of defined benefit obligations 1,803 2,136
Total liability recognised 1,803 2,136

Movement Movement in funds Movement in funds
Balance at Incoming Resources Balance at Incoming Resources Balance at
1 April 2019 resources expended 1 April 2020 resources expended 31 March 2021
E F
Housing
Department 57,840 (57,840) 54,840 (24,840) 30,000
Turnaround
Programme 95,000 (80,000) 15,000 35,000 (50,000)
Lloyds Bank
Foundation 18,074 22,435 (19,944) 20,565 (20,565)
Street Seen 8,477 (8,477)
Severe
Weather
Shelter 3,000 (3,000)
Migrant
Rough
Sleepers 22,000 (22,000)
Rough
Sleeper
Outreach 44,160 (44,160) 43,865 (43,865)
Navigator 66,211 (50,823) 15,388 114,991 (130,379)
Covid 24,533 (24,533)
Next Steps
Accommodati
on
Programme 14,758 (14,758)
26,551 310,646 (286,244) 50,953 287,987 (308,940) 30,000
14 Analysis ofnet assets between funds
Unrestricted Restricted Total Unrestricted Restricted Total
2021 2021 2021 2020 2020 2020
F E F E
Fund balances at
31 March 2021
are represented
by:
Current assets/
(liabilities) 105,989 30,000 135,989 67,463 50,953 118,416
Provisions and
pensions (1,803) (1,803) (2,136) (2,136)
104,186 30,000 134,186 65,327 50,953 116,280

15 Cash generated
from
operations 2021 2020
E
Surplus for the year 17,906 57,951
Adjustments
for:
Difference between
pension charge and cash
contributions (333) (455)
Movements
in working
capital:
Decrease/(increase)
in
debtors 20,433 (24,496)
Increase
in creditors
6,930 325
Cash generated
from
operations 44,936 33,325
16 Analysis ofchanges in net funds
The Charitable
Company
had no debt during
the year.