| Trustees | Ms L M Hilder Ms T LCooper |
(Appointed | 18October | ||
|---|---|---|---|---|---|
| 2022) | |||||
| Ms LAdamson | (Appointed | 13February | |||
| 2023) | |||||
| Charity number | 1195511 | ||||
| Company | number | 05699019 | |||
| Registered | office | 185Preston Road | |||
| Hull | |||||
| East Yorkshire | |||||
| England | |||||
| HU9 5UY | |||||
| Auditor | Fawley Judge | & Easton | |||
| Chartered Certified Accountants |
|||||
| 1 Parliament | Street | ||||
| Hull | |||||
| East Yorkshire | |||||
| HU12AS |
| Page | ||
|---|---|---|
| Trustees' report |
1-3 | |
| Statement of trustees' |
responsibilities | |
| independent auditor's |
report | 5-6 |
| Statement offinancial |
activities | |
| Balance sheet | ||
| Statement ofcash flows |
||
| Notes to the financial | statements | 10-18 |
| Unrestricted Unrestricted |
Unrestricted Unrestricted |
||||
|---|---|---|---|---|---|
| funds | funds | ||||
| 2023 | 2022 | ||||
| Notes | 6 | ||||
| income and endowments | from: | ||||
| Donations and legacies Charitable activities |
3 4 |
24,181 2,201,004 |
164,368 1,804,793 |
||
| Other trading activities Other income |
5 6 |
17,323 26,150 |
23,730 9,975 |
||
| Total income | 2,268,658 | 2,002,866 | |||
| ~E* Cht Raising funds |
7 | 17,248 | 17,475 | ||
| Charitable activities |
8 | 1,898,540 | 1,817,684 | ||
| Total expenditure | 1,915,788 | 1,835,159 | |||
| Net gains/(losses) | on investments | 12 | 434,463 | 232,100 | |
| Net income for the year/ Net movement in funds |
787,333 | 399,807 | |||
| Fund balances at 1 April | 2022 | 1,662,939 | 935,380 | ||
| Fund balances at | 31 March 2023 | 2,198,037 | 1,335,187 |
| 2023 | 2022 | |||||
|---|---|---|---|---|---|---|
| Notes | 6 | |||||
| Fixed assets Investment property |
14 | 4,638,470 | 3,799,573 | |||
| Current assets Debtors Cash at bank and in hand |
15 | 599,435 24,571 |
403,640 26,478 |
|||
| 624,006 | 430,118 | |||||
| Creditors: amounts one year |
falling due within | 17 | (1,408,029) | (1,176,386) | ||
| Net current liabilities |
(784,023) | (746,268) | ||||
| Total assets less current liabilities | 3,854,447 | 3,053,305 | ||||
| Creditors: amounts more than one year |
falling due after | 18 | (1,656,410) | (1,718,118) | ||
| Net assets | 2,198,037 | 1,335,187 | ||||
| Income funds Unrestricted funds |
2,198,037 | 1,335,187 | ||||
| 2 198037 | 1,335,187 |
| 2023 | 2022 | |||||
|---|---|---|---|---|---|---|
| Notes | 8 | |||||
| Cash flows from operating activities Cash generated from operations |
21 | 440,054 | 563,786 | |||
| Investing activities Purchase of investment property |
(404,434) | (743,578) | ||||
| Net cash used in investing |
activities | (404,434) | (743,578) | |||
| Financing activities Repayment of bank loans |
(37,527) | (46,033) | ||||
| Net cash used in financing | activities | (37,527) | (46,033) | |||
| Net decrease in cash and | cash equivalents | (1,907) | (225,825) | |||
| Cash and cash equivalents | at beginning | ofyear | 26,478 | 252,301 | ||
| Cash and cash equivalents | at end of | year | 24,571 | 26,478 |
| Donations | and legacies | ||
|---|---|---|---|
| Unrestricted | Unrestricted | ||
| funds | funds | ||
| 2023 | 2022 | ||
| E | 8 | ||
| Donations and gifts Grant released |
24,181 | 20,187 144,181 |
|
| 24,181 | 164,368 |
| Charitable acti |
vities | ||||
|---|---|---|---|---|---|
| Provision of | Provision of | ||||
| accommoda | accommoda | ||||
| tion | tion | ||||
| 2023 | 2022 | ||||
| Rents receivable | 2,201,004 | 1,804,793 | |||
| Other trading | activities | ||||
| Unrestricted | Unrestricted | ||||
| funds | funds | ||||
| 2023f | 2022f | ||||
| Shop income | 17,323 | 23,730 | |||
| 6 | Other income | ||||
| Unrestricted | Unrestricted | ||||
| funds | funds | ||||
| 2023 | 2022 | ||||
| 5 | 5 | ||||
| Other income | 28,150 | 9,975 | |||
| 7 | Raising funds |
| Rents | receivable | |
|---|---|---|
| 5 | Other | trading activities |
| Raising f | unds | |||
|---|---|---|---|---|
| Unrestricted | Unrestricted | |||
| funds | funds | |||
| 2023 | 2022 | |||
| 5 | ||||
| T~di Operating |
charity | shops | 17,248 | 17,475 |
| 17,248 | 17,475 |
| Charitable activities |
|||
|---|---|---|---|
| Provision of Provision of | |||
| accommoda accommoda | |||
| tion | tion | ||
| 2023 | 2022 | ||
| E | F | ||
| Staff costs Property repairs and renewals Lease costs Housing proactive Rates Bank interest on loans Bad Debt Management charge |
313,083 454,990 830,172 75,681 3,955 30,560 13,363 75,000 |
243,415 475,581 947,913 66,617 7,629 31,379 |
|
| 1,796,804 | 1,772,534 | ||
| Share ofsupport costs (see note 9) Share ofgovernance costs (see note 9) |
30,631 71,105 |
23,693 21,457 |
|
| 1,898,540 | 1,817,684 |
| Support costs | Support costs |
Governance costs |
2023 | Support Governance costs costs |
Support Governance costs costs |
2022 |
|---|---|---|---|---|---|---|
| E | E | E | E | E | ||
| Printing, postage and stationery Bank charges Sundry costs Insurance |
5 4,323 267 24,301 |
5 4,323 267 24,301 |
8 4,248 532 18,905 |
8 4,248 532 18,905 |
||
| Computer &software costs |
1,735 | 1,735 | ||||
| Audit fees Legal and professional |
2,700 68,405 |
2,700 68,405 |
3,060 18,397 |
3,060 18,397 |
||
| 30,631 | 71,105 | 101,736 | 23,693 | 21,457 | 45,150 | |
| Analysed between Charitable activities |
30,631 | 71,105 | 101,736 | 23,693 | 21,457 | 45,150 |
| hl | number | ofemployees | during the year was: | |||
|---|---|---|---|---|---|---|
| he average | monty | 2023 | 2022 | |||
| Number | Number | |||||
| 14 | 10 | |||||
| Employment | costs | 2023 | 2022 E |
|||
| Wages and | salaries | 313,083 | 243,415 |
| Unrestricted | Unrestricted |
|---|---|
| funds | funds |
| 2023 | 2022 |
| 8 | |
| 434,463 | 232,100 |
| investment property |
||
|---|---|---|
| 2023 | ||
| F | ||
| Fair value At 1 April 2022 Additions through external Net gains or losses through |
acquisition fair value adjustments |
3,799,573 404,434 434,463 |
| 2023 | 4,638,470 |
| 15 | Debtors | 2023 | 2022 |
|---|---|---|---|
| Amounts falling due within one year: |
6 | 6 | |
| Trade debtors Other debtors Prepayments and accrued income |
546,746 11,944 40,745 |
341,118 32,131 30,391 |
|
| 599,435 | 403,640 | ||
| 16 | Loans and overdrafts | 2023 | 2022 |
| 6 | |||
| Bank loans | 653,610 | 691,137 | |
| Payable within one year Payable after one year |
33,250 620,360 |
33,250 657,887 |
| Creditors:amounts | fallingdue within one year | |||
|---|---|---|---|---|
| Notes | 2023f | 2022 6 |
||
| Bank loans Trade creditors Other creditors Accruals and deferred |
income | 16 | 33,250 150,616 1,221,523 2,640 |
33,250 136,951 1,003,545 2,640 |
| 1,408,029 | 1,176,386 |
| Creditors: | amounts | falling due after more than one year | |||
|---|---|---|---|---|---|
| 2023 | 2022 | ||||
| Notes | |||||
| Bank loans Government |
grants | 16 19 |
620,360 1,036,050 |
657,887 1,060,231 |
|
| 1,656,410 | 1,718,118 |
| Government grants |
( | Continued) |
|---|---|---|
| 2023 6 |
2022f | |
| Deferred income is included within: Non-current liabilities |
1,036,050 | 1,060,231 |
| Movements in the year: Deferred income at 1 April 2022 Released from previous periods |
1,060,231 (24,181) |
1,084,412 (24,181) |
| Deferred income at 31 March 2023 | 1,036,050 | 1,060,231 |
| The following amounts |
were outstanding at |
the reporting end date: |
||
|---|---|---|---|---|
| Amounts owed to related |
||||
| parties | ||||
| 2023 | 2022 | |||
| 6 | ||||
| Other related parties | 992,864 | 1,002,876 | ||
| Cash generated from |
operations | 2023f | 2022 6 |
|
| Surplus for the year |
787,333 | 399,807 | ||
| Adjustments for: Fair value gains and losses on investment |
properties | (434,463) | (232,100) | |
| Movements in working (Increase) in debtors Increase in creditors (Decrease) in deferred |
capital: income |
(195,795) 307,160 (24,181) |
(97,496) 517,756 (24,181) |
|
| Cash generated from |
operations | 440,054 | 563,786 |
| 22 | Analysis of changes in net (debt)/funds |
At 1 April 2022f | Cash 1lowsAt 31 March 2023 f |
Cash 1lowsAt 31 March 2023 f |
|---|---|---|---|---|
| Cash at bank and in hand | 26,478 | (1,907) | 24,571 | |
| Loans falling due within one year Loans falling due after more than one year |
(33,250) (657,887) |
37,527 | (33,250) (620,360) |
|
| (664,659) | 35,620 | (629,039) |