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

~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