| ~Pa e | |||
|---|---|---|---|
| Report ofthe trustees | 1-9 | ||
| Independent examiner's |
report to the trustees ofContact | 10 | |
| Statement offinancial | activities | ||
| Statement offinancial | position | 12 | |
| Notes to the financial | statements | 13-21 |
| Unrestricted | Restricted | Restricted | |||||||
|---|---|---|---|---|---|---|---|---|---|
| Notes | funds | funds | 2021 | 2020 | |||||
| f | |||||||||
| Income from: | |||||||||
| Donations and legacies |
177,208 | 41,421 | 218,629 | 147,349 | |||||
| Charitable activities |
104,163 | 104,163 | 99,469 | ||||||
| Investment income |
8 | 8 | 254 | ||||||
| Other income | I 638 | I638 | 236 | ||||||
| Total incoming resources |
283017 | 41 | 421 | 324 438 | 247 | 308 | |||
| Expenditure on: |
|||||||||
| Charitable activities |
248448 | 8 | 188 | 256 436 | 250 | 072 | |||
| Total expenditure | 248 48 |
8 | 188 | 256,436 | 250 | 072 | |||
| Net (outgoing)/incoming | resources | ||||||||
| before other recognised | gains/(losses) | 34,769 | 33233 | 68)002 | (2,764) | ||||
| Transfer ofassets from previous | charity | 458,594 | |||||||
| Other transfers | 15 | 579 | 579 | ||||||
| Net movement in funds |
35448 | 32,654 | 68,002 | 455,830 | |||||
| Total funds brought forward | 704,695 | 34368 | 739063 | 283 | 233 | ||||
| Total funds carried forward | 15 | 740,043 | 67022 | 807065 | 739,063 |
| Notes | 2021 | 2020 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Fixed assets | |||||||||||
| Tangible | assets | 12 | 481,713 | 469,461 | |||||||
| Current | assets | ||||||||||
| Debtors | 13 | 9,566 | 2,786 | ||||||||
| Cash at bank | and in | hand | 320,978 | 270,768 | |||||||
| 330,544 | 273,554 | ||||||||||
| Current | liabilities | ||||||||||
| Creditors: | Amounts | falling | due | within | one | ||||||
| year | 14 | 5 192 | 3952 | ||||||||
| Current | assets less | current | liabilities | 325 352 | 269 602 | ||||||
| Net assets | 807 065 | 739,063 | |||||||||
| Funds | |||||||||||
| Restricted | 15 | 67,022 | 34,368 | ||||||||
| Unrestricted- | capital | reserve | 15 | 435,613 | 445,818 | ||||||
| Unrestricted- | other | income | funds | 15 | 304430 | 258 877 | |||||
| 807 065 | 739063 |
| Unrestricted | Restricted | 2021 | 2020 | |||
|---|---|---|---|---|---|---|
| Funds | Funds | |||||
| 8 | ||||||
| Donations | 32,034 | 21 | 32,055 | 98,740 | ||
| Broome Family Trust | 10,000 | 10,000 | 10,000 | |||
| Pilgrim Trust | 10,000 | |||||
| Lloyds Foundation | 15,439 | |||||
| The Edward Holt Trust Gifl aid Zochonis Trust |
2,793 | 10,000 20,000 |
10,000 2,793 20,000 |
10,000 2,820 |
||
| The Joseph Cox Charity | 17,381 | 2,000 | 19/81 | |||
| The Housing Link |
110,000 | 110,000 | ||||
| Houghton Dunn Charitable |
Trust | 5,000 | 5,000 | |||
| Manchester Relief in Need | 2,000 | 2,000 | ||||
| Anton Jungen Charitable The Albert Hunt Trust |
Trust | 2,000 5,000 |
2,000 5,000 |
|||
| Other funds | 400 | 400 | 350 | |||
| 177,208 | 41,421 | 218,629 | 147,349 | |||
| 15 |
| 3. | INCOME FROM CHARITABLE | ACTIVITIES | |||
|---|---|---|---|---|---|
| Unrestricted | Restricted | 2021 | 2020 | ||
| Funds | Funds | ||||
| Housing Related Support | 74,019 | 74,019 | 43,203 | ||
| Housing benefit | 24,444 | 24,444 | 52,887 | ||
| Personal rent contributions | 5,700 | 5,700 | 3,379 | ||
| 104,163 | 104,163 | 99,469 | |||
| 4. | INCOME FROM INVESTMENTS | ||||
| Unrestricted | Restricted | 2021 | 2020 | ||
| Funds | Funds | ||||
| g | |||||
| Bank interest | 254 | ||||
| 254 | |||||
| 5. | OTHER INCOME | ||||
| Unrestricted | Restricted | 2021 | 2020 | ||
| Funds | Funds | ||||
| 6 | |||||
| HMRC JRSgrants | 1,638 | 1,638 | |||
| Other income | 236 | ||||
| 1,638 | 1,638 | 236 |
| 6. | EXPENDITURE ON C ACTIVITIES |
HARI | TABLE | |||||
|---|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | 2021 | 2020 | |||||
| Staff salaries (see note 9) Rates Light and heat Repairs and maintenance Insurance Telephone Fundraising |
169,943 2,673 13/89 14,679 6,819 2/11 372 |
1,602 | 169&943 2,673 13489 16481 6,819 2/11 372 |
162,073 3,268 1,272 32,234 4,807 2,892 45 |
||||
| Postage, printing and stationery Resident's expenses ITcosts Accountancy Professional fees Sundry expenses Depreciation Finance costs |
2,984 1,689 5,588 3,649 3,775 5,404 14,961 112 |
4,656 1,930 |
2,984 6/45 5488 3,649 3,775 7/34 14,961 112 |
2,856 6,076 8,624 5,179 1,026 4,887 14,640 193 |
||||
| 248448 | 8 188 | 256436 | 250 072 | |||||
| 7. | NET INCOME | |||||||
| Net income is stated after | charging: | |||||||
| 2021 | 2020 | |||||||
| Depreciation oftangible fixed assets |
14,961 | 1~ 640 | ||||||
| 8. | INDEPENDENT EXAMINATION FEES |
|||||||
| 2021 | 2020 | |||||||
| Fees payable to the independent | examiner | for: | ||||||
| Independent examination Other services |
ofthe | financial | statements | 1,600 2,049 |
2,600 2 579 |
| The total staff costs and employee benefits for the re |
porting period are as follows: |
|
|---|---|---|
| 2021 | 2020 | |
| Wages and salaries | 161,734 | 146,846 |
| Social security costs | 4,809 | 9,850 |
| Employer pension contributions |
3 400 | 5,377 |
| 169943 | 162073 |
| 2021 | 2020 |
|---|---|
| No | No |
| Unrestricted | Restricted | |||||
|---|---|---|---|---|---|---|
| funds | funds | 2020 | ||||
| Income from: | ||||||
| Donations and legacies Charitable activities Investment income |
109,071 104,163 254 |
33&584 | 142,655 104,163 254 |
|||
| Other income Total incoming resources |
236 213724 |
33584 | 236 247408 |
|||
| Expenditure on: |
||||||
| Charitable activities Total expenditure |
200676 200676 |
49 96 49496 |
250 072 250 072 |
|||
| Net (outgoing)/incoming | resources | |||||
| before other recognised | gains/(losses) | 13,048 | (15,812) | (2,764) | ||
| Transfer ofassets iiom previous | charity | 458594 | 458 594 | |||
| Net movement in funds |
471,642 | (15,812) | 455,830 | |||
| Total funds brought forward |
233 053 | 50180 | 283 233 | |||
| Total funds carried forward | 704695 | 34468 | 739063 | |||
| 12. TANGIBLE FIXEDASSETS |
||||||
| Freehold | Computer | |||||
| property | Equipment | equipment | Total | |||
| Cost: | ||||||
| At la April 2020 Additions As at 31"March 2021 |
487,000 18,409 505409 |
72,574 3,062 75,636 |
5,742 5,742 |
559,574 27,213 586787 |
||
| Depreciation: At I"April 2020 Charge for the year At 3 la March 2021 |
32,240 9877 42 117 |
57,873 3996 61,869 |
I088 1088 |
90,113 14,961 105074 |
||
| Net book value: | ||||||
| At 31"March 2021 | 463,292 | 13,767 | 4,654 | 481713 | ||
| At 31"March 2020 | 454 760 | l4 701 | 469461 |
| DEBTORS:AMOUNTS FALLING DUK WITHIN ONE YEAR | ||
|---|---|---|
| 2021 | 2020 | |
| Prepayments | 3,280 | 2,786 |
| Social security | 6,286 | |
| 2,786 | ||
| CREDITORS: AMOUNTS FALLING DUK~ONE YEAR | ||
| 2021 | 2020 | |
| Accruals | 3,759 | 3,952 |
| Other creditors | 1,433 | |
| 5 192 | 3 952 |
| MOVEMKN | T | IN FUN | DS | ||||||
|---|---|---|---|---|---|---|---|---|---|
| Net | Transfer | ||||||||
| movement | in | between | |||||||
| At 1.4.20 | funds | funds | At 31.3.21 | ||||||
| Unrestricted | funds | ||||||||
| General fund | 198,877 | 34,769 | 10,784 | 244,430 | |||||
| Capital fund | 445,818 | (10,205) | 435,613 | ||||||
| Enhanced services future |
development | fund | 40,000 | 40,000 | |||||
| Refurbishment | ofliving | accommodation | |||||||
| fund | 20 000 | 20,000 | |||||||
| 704,695 | 34,769 | 579 | 740,043 | ||||||
| Restricted funds |
|||||||||
| Good Memories | fund | 4,217 | (976) | 3,241 | |||||
| Hardship fund |
5,988 | 1,064 | 7,052 | ||||||
| Move On fund | 24,163 | 6,300 | 30,463 | ||||||
| Bedroom refurbishment | fund | 26 | 845 | 579 | 26 66 |
||||
| 34,368 | 33 | 233 | 579 | 67,022 | |||||
| Total funds carried forward | 739,063 | 68,002 | 807 065 |
| Incoming | Resources | Movement | |||
|---|---|---|---|---|---|
| resources | expended | in funds | |||
| Unrestricted funds |
|||||
| General fund |
283 017 | 248 248 | 34 769 | ||
| Restricted funds |
|||||
| Good Memories fund Hardship fund Move On fund Bedroom refurbishment |
fund | 2,000 2,021 10,000 27 400 |
(2,976) (957) (3,700) 555 |
(976) 1,064 6,300 26,845 |
|
| 41421 | 8 188 | 33233 | |||
| 324,438 | 256,436 | 68,002 |