| Page | |||
|---|---|---|---|
| Report of the Trustees | 1-3 | ||
| Independent Examiners report to |
the Trustees | ||
| Statement ofComprehensive Income |
|||
| Statement ofchanges |
in Reserves | ||
| Statement of Financial |
Position | ||
| Cash Flow Statement | |||
| Notes to the Financial | Statements | 9-15 | |
| Detailed Income and | Expenditure | Account | 16 |
| Schedule of Investments RIncome |
17 |
| The Trustees | The Trustees | intend | intend | to continue | to continue | providing accommodation |
providing accommodation |
in accordance | with the charity | objectives |
|---|---|---|---|---|---|---|---|---|---|---|
| with the emphasis | on | people | in | need. | ||||||
| Professional | Advisors | |||||||||
| Principal | Bankers: | Barclays Bank pic | ||||||||
| PO Box 54 | ||||||||||
| Chichester | ||||||||||
| West Sussex | ||||||||||
| PO19 1HT | ||||||||||
| Solicitors | Irwin Mitchell |
LLP | ||||||||
| Thomas Eggar House |
||||||||||
| Friary Lane | ||||||||||
| Chichester | ||||||||||
| West Sussex | ||||||||||
| PO19 1UF | ||||||||||
| Independent | Examiner | Amy Kensett | FMAAT FCCA | |||||||
| Sheen Stickland | ||||||||||
| Chartered Accountants |
and Registered | Auditors | ||||||||
| 7 East Pallant | ||||||||||
| Chichester | ||||||||||
| West Sussex | ||||||||||
| PO19 1TR | ||||||||||
| Signed on | behalf of the Trustees:.................... |
| TURNOVER: | ||||||
|---|---|---|---|---|---|---|
| Income: | ||||||
| Contributions from |
residents: | Rent | 84,789 | |||
| Services | 17,239 | |||||
| Grants | 4,558 | |||||
| 106,586 | ||||||
| Less: Losses from Voids | ||||||
| 106,586 | ||||||
| OPERATING | EXPENDITURE | |||||
| Services | (25,973) | |||||
| Management | (36,064) | |||||
| Day to day maintenance | (SI121) | |||||
| Cyclical | maintenance | (24,701) | ||||
| OPERATING | SURPLUS | 14,727 | ||||
| Gains/Losses on investments |
52,007 | |||||
| Interest | receivable | and | other income | 10,055 | ||
| Interest | payable and similar charges |
(3,026) | ||||
| SURPLUS | ||||||
| 5,7 | 73,763 | |||||
| TOTAL COMPREHENSIVE | INCOME FOR 'THE YEAR |
| Income | and | Revaluation | Total | |||
|---|---|---|---|---|---|---|
| Expenditure | Reserve | Reserve | ||||
| Balance | at 1 April 2020 | 538,990 | 88,046 | 627,036 | ||
| Surplus | from Statement | of | ||||
| Comprehensive income |
73,763 | 73,763 | ||||
| Transfers | (52,007) | 52,007 | ||||
| Balance | at 31 March 2021 | 560,746 | 140,053 | 700,799 |
| 2il22 | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| 6 | |||||||||
| Net income for the reporting period (as per the |
statement | of financial | activites) | 73,763 | |||||
| Adjustments for: |
|||||||||
| Net assets transferred from Countess |
of | Derby's Almshouses | 627,036 | ||||||
| Gains/losses on investments |
(52,007) | ||||||||
| Interest received | (3) | ||||||||
| Rental Income | (106,586) | ||||||||
| Investment Income received |
(10,052) | ||||||||
| Increase/(Decrease) in creditors |
(20,416) | 68,634 | |||||||
| Decrease/ (Increase) in debtors |
|||||||||
| Net cash provided by (used in) operating |
activites | ~335303 | 695 630 | ||||||
| Cash flows from operating activites: |
|||||||||
| Cash generated from operations |
(115,301) | 695,670 | |||||||
| Net cash provided by (used in) operating |
activites | (1153301) | 6956670 | ||||||
| Cash flows from Investing activites: |
|||||||||
| Housing properties transferred from |
Countess of Derby's Almshouses | (424,257) | |||||||
| Investments transferred from Countess |
of | Derby's Almshouses | (217,823) | ||||||
| Interest received | 3 | ||||||||
| Rents received | 106,586 | ||||||||
| Investment Income received |
10,052 | ||||||||
| Accumulated dividends |
(9,818) | ||||||||
| Net cash provided by (used in) investing |
activites | 1063823 | (6423080) | ||||||
| Cash flows from financing activities: |
|||||||||
| Repayments of borrowing |
(9,472) | ||||||||
| Net cash provided by (used in )financing |
activities | (9,472) | |||||||
| Change in cash and cash equivalents |
in the reporting | period | (17,950) | 53,590 | |||||
| Cash and cash equivalents at the beginning |
ofthe reporting | period | 53,590 | ||||||
| Cash and cash equivalents at the end |
of | the reporting | period | 353640 | 533590 |
| 8. | FIXED ASSETS HOUSING | FIXED ASSETS HOUSING | PROPERTIES | ~21 | 2020 |
|---|---|---|---|---|---|
| E | |||||
| Cost: | |||||
| At 1st April 2020 and 31st March 2021 | 424,257 | 424,257 | |||
| 9. | INVESTMENTS | ||||
| Market value of UK listed | investments | ||||
| Investments transferred |
from Countess of Derby's Almshouses | 217,823 | |||
| Brought forward | 217,823 | ||||
| Accumulated dividends |
9,817 | ||||
| Unrealised gains/(losses) |
52,007 | ||||
| Market value of investments | at 31st March 2021 | 279,647 | 217,823 |
| 10. DEBTORS | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | |||||||||
| E | E | |||||||||
| Prepayment | of Social Housing | Subscription | ||||||||
| 11.CREDITORS: Amounts | falling due | within | one year: | |||||||
| ~20 | 1 | ~202 | ||||||||
| E | ||||||||||
| Accountancy | fee | 2,568 | 2,568 | |||||||
| Independent | Examiner's | fee | 2,400 | 2,400 | ||||||
| Legal fee | 17,803 | |||||||||
| Fresh pic loan | 9,472 | 8,612 | ||||||||
| Services | 2,544 | 2,460 | ||||||||
| Repairs and | Redecorations | 1,735 | ||||||||
| Tenancy Deposit |
1I000 | |||||||||
| Social security and other |
taxes | 45 | ||||||||
| Internet | 110 | 102 | ||||||||
| Gardening and Cleaning |
303 | |||||||||
| 19,132 | 34,990 | |||||||||
| The average | number of days between | receipt | and payment | of purchase | invoices was 3. |
| Fresh pic loan | 15,059 | 24,531 | |||||
|---|---|---|---|---|---|---|---|
| Deferred Income Grant | 4,554 | 9,113 | |||||
| 19,613 | 33,644 | ||||||
| The Fresh pic loan is repayable | by half-yearly | fixed payments | of 65,818.99 | ||||
| (including interest), and the principal |
amount | will be repaid | over the following | ||||
| periods: | |||||||
| More than 1year but less | that 2 years | 10,418 | 9,472 | ||||
| More than 2 years but less | than | 5 years | 4,641 | 15,059 | |||
| 15,059 | 24,531 | ||||||
| Grants deferred were comprised | as | follows: | |||||
| The Housing Association |
1,048 | 2,100 | |||||
| The Housing Corporation |
2,577 | 5,154 | |||||
| Chichester District Council |
and Chase | Charity etc | 218 | 436 | |||
| Department ofthe Environment |
711 | 1,423 | |||||
| Tota I Grants |
4,554 | 9,113 |
| Movements | on th | e General Fun |
d in the year were as follows: |
||
|---|---|---|---|---|---|
| XIX | ~2 | ||||
| General | General | ||||
| Unrestricted | Fund | Fundf | Fundf | ||
| Balance brought | forward | ||||
| at 1st April | 2020 | 538,990 | |||
| (Deficit)/Surplus | for the year | 73,763 | |||
| Transfers | (52,007) | 538,990 | |||
| Balance at | 31st March 2021 | 560,746 | 538,990 |
| Excess of market | Excess of market | value over cost | ||
|---|---|---|---|---|
| at beginning | ofyear | 88,046 | ||
| Transfers | 52,007 | 88,046 | ||
| 140,053 | 88,046 |
| Tangible | |||||||
|---|---|---|---|---|---|---|---|
| fixed | Other net | ||||||
| assets f |
Investments f |
assets f |
Totalf | ||||
| Unrestricted | Fund | 424, | 257 | 139,594 | (3,105) | 560,746 | |
| Investment | Revaluation | Reserve | 140,053 | 140,053 | |||
| 424I | 257 | 279,647 | (3,105) | 700,799 |
| 2021 | 2020 | ||||||
|---|---|---|---|---|---|---|---|
| f | E | ||||||
| Maintenance contributions |
from | residents | 102,907 | ||||
| Grants | 4,558 | ||||||
| Less: Losses from voids | (879) | ||||||
| 106,586 | |||||||
| Bank deposit interest received |
|||||||
| Dividends received |
10,052 | ||||||
| 116,641 | |||||||
| Less Expenditure: | |||||||
| Community Care emergency |
alarm system | rental | (4,040) | ||||
| Water Rates and Council | Tax | (4,476) | |||||
| Insurance | (2,149) | ||||||
| Repairs and redecorations | etc. | (29,822) | |||||
| Gardening and Cleaning |
(5,043) | ||||||
| Subscriptions, advertising, |
etc | (381) | |||||
| Electricity Gas for central heating |
(1,950) (10,463) |
||||||
| Legal and professsional | fees | (8,702) | |||||
| Accountancy and audit |
fee | (12,600) | |||||
| Estate Agent's commision |
|||||||
| Christmas gifts |
(515) | ||||||
| Sundry expenses |
(616) | ||||||
| Fresh pic —loan interest | (3I026) | ||||||
| Manager | (10,488) | ||||||
| Internet | (536) | ||||||
| Stationery | (76) | ||||||
| Investment Gains/Losses |
52,007 | ||||||
| 73I763 |
| '0 l0 |
0 N 0 |
0 N 0 N |
0 0 |
N 0 N |
0 0 N |
0 0 |
0 N 0 N |
rl N 0 N |
0 N0 N |
0 0 N |
CFI 0 N |
0 0 |
|||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ih C |
CL eV CI |
lA 0 N |
CO 0 N |
N Ul |
N0 N |
0 N |
0 N |
N lA |
O ID |
LA 0 OI N |
GO 0 CO N |
M M |
0 N |
||||||||||
| OI 2 |
C 0 E |
N M N |
Ol IA N |
W DI N M |
IA M |
M | M | Ol | M | N | N | N lA0 |
|||||||||||
| e | |||||||||||||||||||||||
| N | OI ID |
0 | |||||||||||||||||||||
| 5 | Pl | M | |||||||||||||||||||||
| III | N | N | |||||||||||||||||||||
| Z | |||||||||||||||||||||||
| lJ6 Ih ~ Ih C CI- |
Ih 6 Ih lh |
GO | 0 N |
||||||||||||||||||||
| I C |
g g |
lA | IA | ||||||||||||||||||||
| Ih | |||||||||||||||||||||||
| Cl | |||||||||||||||||||||||
| Ih g ewo Ih 0 |
|||||||||||||||||||||||
| N0 N2 U |
Ih lU&cc 7ii U |
0 OI0 |
|||||||||||||||||||||
| X | 0 CI |
||||||||||||||||||||||
| I- | IO | ||||||||||||||||||||||
| N | I | ||||||||||||||||||||||
| M | E | ||||||||||||||||||||||
| Ci | U | ||||||||||||||||||||||
| Ci2 | |||||||||||||||||||||||
| III | |||||||||||||||||||||||
| C0 | N M |
Ch IA |
M OI N |
lA M lD |
|||||||||||||||||||
| ih | N | N | M | ||||||||||||||||||||
| rI- | |||||||||||||||||||||||
| Ci | 6 | ||||||||||||||||||||||
| 0 MU N |
K CiU2 |
& ) V |
0 rv |
MO CO N N |
N lA M |
CO 'IDN |
MN GO N |
||||||||||||||||
| N CIX |
M Ci2 |
IIIZ | Ih CI |
||||||||||||||||||||
| NZ | NI-2 | 0 | 50 | il Ih |
|||||||||||||||||||
| N IS Ci CI NN I-2 CIU |
XI- 2 M CI Ci X UN |
Z [JJ M M (g c5 Z |
E 0 .0 4J IO U 0 lh IO C0 IO Z |
c O Ci E Ih ) Cl 0 0 E E 0 U |
Ih c M 0 0 4J IO E U O IA CO N |
E lO 4 lL 'V E IO IO Ih Ih M UJ g C ) g M Z C U M Ig 0 0 V 0 Eo E ID 0 M ZZULA |
E Cl 0 IO U 0 Ih .e 'V IO |
hi Ih IO M CI E 0 U M CO GO |