OpenCharities

This text was generated using OCR and may contain errors. Check the original PDF to see the document submitted to the regulator.

2022-09-30-accounts

Executive and Advisors
Strategic Report
12 Report of the Board of Directors
20 Report of the Independent
Auditor
24 Statement ofComprehensive
Income
25 Statement of Financial
Position
Statement ofChanges
in Reserves
27 Statement ofGash Flows
28 Notes to the Financial
Statements

Risk Mitigation Mitigation
Inability to effectively engage with our customers ~ Cornrnunications
Strategy
in plaoe.
and/or deliver good quality services or manage ~ Self-assessment
against Ombudsman
Code
customer expectations resulting in poor completed
and circulated to Board.
customer satisfaction and increased number of ~ New Complaints
and Compensation
Policies
customer complaints upheld. in place and rolled out to all staff.
~ Board and ETReport on Complaints revised
to include improved
analysis
and themes.
~ Customer
Services Team now in place.
~ All staff to be trained
in customer services.
~ Acuity Satisfaction surveys
in plaos.
~ Customer
Satisfaction
improvement
plan in
place.
~ Procurement
and outsourcing
of Repairs
service to MCP.
Failure to manage all aspects of the remediation ~ Project Board in place.
ofour Childers Street development. ~ Legal advisor and Bamsters appointed,
~ Legal Claim made together
with Insurers.
o Quarterly
reports to Board together
with
project risk register review.
~ Communications
Plan
in place.

Risk Mitigation
Failure to comply with required Health & H&S consultant
in place
Safety and Safeguarding H&S Policy & procedure
reviewed,
and staff
policies/legislation. briefed.
Compliance
Policies reviewed
and
in place,
Compliance
Manager
and Compliance
officer
in place reducing
reliance on external.
consultants
and improving
knowledge
transfer.
Reporting
governanos
in plaos with
performance
reported
in Board, Audit
&Risk
Committee
and ET.
Single source data management
system-
C365 in plaos.
Safeguarding
policies and procedures
in
place.
Established
liaison with Local Authority
Safeguarding
teams.
Staff and Volunteers 066Checked.
Staff trained
in Safeguarding
procedures,
Safeguarding
forum established.
Failure to recruit and retain good quality Internal
recruiter
in post.
people in some areas ofthe organisation in Recruitment
and selection
policy in
place.
a market where strong candidates are in All managers
trained
in recruitment.
short supply, Improved
induction
process
in place.
Wellbeing
policies and procedures
in place.
Salary benchrnarking
complete and
new pay
policy implemented.
Enhanced
menu ofbenefits,
Exit interviews
being carried out by
HR
consultant.
Staff retention
plan completed
and
reviewed.
by People and Customer
Committee.
concerns, Staff Engagement
survey to be cerned
out
regularly.

Median
Indicator 2019/20 2020/21 2021/22 BM 320
Benchmark
Regulatory metrics:
2.3
Reinvestment %
New supply delivered (social
housing) %
New supply delivered (non-social
housing) %
Gearing % 18 20 25 37
EBITDA MR I interest cover % -114 -195 182
Headline social housing cost per
unit 8
8,788 8,997 11,141 4.880
Operating
margin
lettings) %
(social housing 5.9 -5.8 19.3
Operating
margin
(overall) % 6.9 0.4 A8 17
Return on capital employed % 0.74 0.D4 -0.51 1.87

(A company
limited by guarantee
having
no s
hare capital)
Local key cost and performance
metrics:
Financial
and overheads
Overhead as % turnover 23.5 26.2 22.2 23.D
Housing
management
Cost per property 3,364 4,008 5,340 627
set management
Cost per property
of maior
orkslcyclical
maintenance
2,582 2,208 3,4D1 87D
Cost per property
of responsive
repairs and void works
1,441 1,256 841 830
Invest in our people
Beffturnover 36.8 29.7 32.8 Not measured

Note 2022 2021
f
TURNOVER 4 8,415,420 7,885,230
Operating
expenditure
4 (8,823,115) (7,857,139)
Surplus on sale offixed assets
OPERATING
(LOSS)/SURPLUS 4 (407,895) 28,091
Exceptional
item - uninsured
losses
(1,016,372) (1,582,652)
Surplus on revaluation
investment
properlies
of 380,000 771,174
Bank interest receivable 20,098 22,884
Interest and other financing
costs
(717,846) (359,288)
DEFICIT FOR THE YEAR 8 (1,741,817) (1,119,782)
TOTAL COMPREHENSIVE
INCOME FOR THE YEAR (1,741,817) (1,119,782)

2022
Revenue Endowment
Reserve Reserve
Note 6
At the beginning ofthe year 13,462,434 486,377 13,948,811
Surplus from Statement
Comprehensive
Income
of
for the year
(1,741,817) (1,741,817)
At the end ofthe year 11,720,617 488,377 12,206,984
2021
Revenue
Reserve
Endowment
Reserve
Total
At the beginning ofthe year 14,582,218 486,377 15,068,593
Surplus from Statement of (1,119,782) (1,119,782)
Comprehensive Income for the year
At the end ofthe year 13,462,434 486,377 13,948,811

2022 2021
Note
Net cash generated
from
24 (1,751,027) (1,770,075)
operating
activities
Cash flow from Investing
Activities
Purchase ofhousing
properties
(2,325,031) (1,194,471)
Interest received 20,095 22,894
Proceeds from Sale of Property
Purchase ofother property,
&equipment
plant (32,115) (15,042)
Net cash used in investing (2,337,051) (1,108,019)
activities
Cash flow from Financing
activities
Repayment
of borrowings
Grant funding
New borrowing 11,354,700
Loan agreement fees
Interest paid (717,845) (359,288)
Net cash used in financing 10,03a,aso (359,288)
activities
Net change
in cash and cash
equivalents
0,548,182 3,315,982
Cash and cash equivalents at:
Beginning ofthe year 3,413,735 6,729,719
End ofthe year 13 9,901,918 3,413,736

charge. The components
selecte
are managed.
charge. The components
selecte
are managed.
charge. The components
selecte
are managed.
d are those which refle ct how the ma jor repairs to the property
Housing
for Women depreciates
the major components of its housing properties at the following
annual
rates:
Components identified within housing properties:
Roof and Structure 100years
Windows
and
External doors 30years
Kitchens 20 years
Bathrooms 30years
Heating 15years
Mechanical
and electrical
40 years
Lifts 25 years

2022 2021
Operating Operating
Operating surplus
I
Operating surplus (
Turnover expenditure (deficit) Turnover expenditure (deficit)
6 6 6 K 6 6
Social housing lettings (Note 4b) 8,336,484 8,823,115 (486,621) 7,769,724 7,857,139 (87,415)
Other social housing activities
Development administration
Other charitable income 50,$63 $0,$63 79,432 79.432
Other 28,363 28,363 36,073 36,073
8,41$,420 8,823,115 (407,69$) 7,885,229 7,857,139 28.090
Surplus on sale offixed assets
Exceptional item - uninsured tosses 1,016,372 (1,016,372) 1,582,652 (1,582,652)
8,415,420 9,839,487 (1,424,8$7) 7,885,229 9,439,791 (1,554,562)

4(h)
Parti
culars a ft urno ver
and opera
ting
expe
nditure
fr
am social hausing lettings
2022 2021
General
Needs
Refuges Other
Supported
Housing
Total Total
6
Income
Rents receivable
net of
identifiable service charges 4,943,353 244,956 8,348 5,196,657 5,256,127
Service charges reoeivable 756,236 377,018 30,215 1,1$3,4$9 868,231
Revenue grants 1,071,324 410,303 1,481,627 1,065,259
Amorlised
government
grants 407,785 497,785 497,785
Other Income (5,505) 2,461 (3,044) 82,322
Turnover from social housing lettlngs 6,101,089 1,803,298 451,327 8,336,494 7,789,724
Operating
expenditure
Servioe charges coals 652,849 242,048 47,512 042,209 1,090,798
Management 3,423,906 1,138,571 385,291 4,918,168 3,659,323
Routine maintenance 774,019 171 884 774,874 1,147,128
Planned
maintenance
806,253 8I05,253 821,192
Major repairs 0
Bad debts 124,668 40,305 4,133 169,106 (47.543)
Leasing costs 109,852 175,153 3I6,250 321,255 347,890
Depreciafion charge 887,$03 887,6I03 837,410
Loss on disposal ofoomponenls 0 0
Insured costs 0 0
Other casts 2,709 3,647 941
Operating
expenditure
on social housing lettlngs 6,779,552 1,596,084 446,579 8,823,115 7,857,139
Operating
surplus
on
social housing lettlngs before exceptions I items (507,603) 06,313 4,748 (486,822) (87,415)
ExcepQonal
item —uninsured
losses (1,I016,372) (1,016,372) (1,582,652)
Operating
surplus
on
social housing lettings (1,604,055) 96,313 4,748 (1,502,093) (1,670,067)
Rent losses from voids (included
in
net of identifiable
service charges)
Rents receivable (292,53$) (92,300) (28,118) (412,980) (255.000)

2622 2021
r.
Remuneration
payable to key management
personnel
iinduding
benefits
in kind)
423,230 365.669
Employers
pension
contributions
31,373 30,145
Employers
national
insurance
52,259 43,328
506,862 439,142
The highest
paid Executive:
Remuneration
(excluding
pension
contributions) 118,780 108,418
Pension contributions 12,417 12.392
131,197 120.810
The remuneration
and pension
contributions relate to the Chief Executive.
The Chief executive
participates
as an ordinary member
ofthe group ofdefined contribution
pension
plan and received a pension
contribution of10.5%ofpensionable salary,

2022 2021
Wages and salaries 2,294,159 2,236,107
Social security costs 240,434 228,307
Other pension costs 133,195 129,081
2,667,788 2,593,475
2022 2021
Number Number
More than f60,000 but not more than 870,000 4 3
More than 670,000 but not more than f60,000 1
More than 280,000 but not more than E90,000
More than f90,000 but not more than 2100,000
More than 6100,00 but not more than K110,000
More than f110,00 but not more than 9120,000
More than E120,00 but not more than E130,000
More than f130,00 but not more than 8140,000
7 7

2022 2021
g
Interest payable on bank loans 717,846 359,288
717,846 359,288

.
Deficit in current y
e ar
2022 2021f
la stated alter charging:
Depreciation
ofhousing
properties 944,465 906.977
Depreciation
ofother tangible
fixed assets 47,909 36.278
Amortisation
ofgovernment
grants (497,706) (497,785)
Operating
lease payments
Land &Buildings 168,716 196,191
Auditors
remuneration
(excluding VAT):
In their capacity as auditors 20,000 19.125
In respect ofother services
.
Property,
plant and
equipment
Housing
Properties
Property
equipment,
fixtures and
commercial
premises
Leasehold
Offic
premises
Office
equipment
and
furniture
Total
f
Cost
At 1 October 2021 83,287,706 91,804 136,010 362,878 83,878,398
Additions 2,325,631 32,116 2,357,747
Transfer to Investment
Properties
Disposals 14436 14436
At 30September
2022
85 613,337 77368 136010 394 994 86 221,709
Depreciation
At 1 October 2021 14,048,507 79,744 132,588 275,993 14,536,832
Charge for year 944,465 30 47,929 992,424
Transfer to Investment
Properties
Disposals 2406 2406
At 30September
2022
14,992,972 77,368 132,588 323,922 15,526,850
Net book value
At 30September
2022
70 620305 3422 71 072 70 694059
At 30September
2021
60 230 100 12060 3422 86885 60 341 566

Included
within the housing
properties
balances isfnil
properties
balances isfnil
properties
balances isfnil
ofcapitalised
interes
t (2021:f36,000)
Housing properties
book
value, net ofdepreciation comprises:
2022f 2021
f
Freehold
land and buildings
84,818,035 63,266,492
Long leasehold
land and buildings
5,311,314 5.469.677
Short leasehold
land and buildings
491,016 483.069
70,620,365 69.239.238
10. Investment
properties
f
At 1 October 2021 870,000
Transfer from property, plant and equipment
Net gain on revaluation 380,000
At 30September
2022
1,250,000
11. Investments
f
As at 1 October 2021 5,460
Fair value adjustment (878)
Market value at 30September 2022 4,562
12. Debtors
2022 2021
Amounts
receivable
within
one year
Arrears ofrent and service
Less: provision for bad and
charges
doubfful debts
783,423
~362,466
793,882
~242,046
420,934 551,837
Prepayments
and accrued
income 737,789 303,313
Other debtors 794,946 353,912
1,953,669 1,209,062

13. Cash and cash equivalents Cash and cash equivalents Cash and cash equivalents
2021
9,739,478 3,192,286
Cash held on current account or in hand
The Charities
Official
Investment
Deposit Fund
222,440 221,438
9,961,918 3,413,724
14. Creditors —amounts falling due within one year
2021
Note
Amounts
falling due
within one year:
Loan instalments
repayable
within 12 months 16 807,420 708,448
Deferred govemrnent grant income 17 497,785 497,785
Trade creditors 326 84,179
Rent and service charges received in advance 445,050 405,518
Other creditors 152,768 95,053
Accruals and deferred income 1,870,872 1,323,354
3,774,221 3,114,337
15. Creditors - amounts falling due after more than one year
Note 2022 2021
E
Housing
loans
16 30~4,788 19,879,852
Deferred government grant income 17 36,199,028 36,696,812
Other deferred
grant income
1,200,000 1,200,000
67,883,813 57,776,664

are repayable
at varying
rates ofinterest between 0.6% and 10.8%, in instalrne nts
due as foll
2022 2021
Due within one year 807,420 708,448
Due after more than one year.
One to two years 853,337 749,773
Two to five years 2,796,001 2,533,498
Five or more years 26,834,646 16,596,582
30,484,784 19,879,853
31,292,204 20,588,301
17. Deferred government grant inoorne
2022 2021
K
Grant received
At 1October
49,724,243 49,724,243
Grant received during the year
At 30September 49,724,243 49,724,243
Grant amortised
At 1October 12,529,648 12,031,863
Arnortised to income in the year 497,785 497,785
At 30September 13,027,433 12,529,648
Carrying
amount
Amounts to be released within one year 497,785 497,785
Amounts to be released in more than one year 36,199,028 36,696,812
36,696,813 37,194,597

2022 2021
E
Government grant previously amortised to income 13,027,428 12,529,643
Government grant included in deferred income 36,696,812 37,194,597
Total government grant received 49,724,240 49,724,240

omen is the trustee:
Investment
Balance income Balance
1 October transfers
from
30 September
Revenue
2021 reserve 2022
E E
Mary Curzon Charity 486,377 486,377
486,377 486,377

Fund balance s at 30Septe mb er
are
rep resented
by:
2022 2021
Unrestricted Endowment Total Unrestricted
Endowment
Total
6 E 6 E
Property,
plant
and equipment
70,694,859 70,694,859 69,341,603 69.341.603
Investment
property
1,250,WO 1,250,000 870,DOO 87D,OOD
Imreelrnenla 4,582 4,582 5,460 5,46D
Current assets 11329,210 486,377 11,915,587 4,136,409 486,377 4,622,786
Cunnnt
liabilities
(3,774,221) (3,774,221) (3,114,337) (3,114,337)
Creditors-
amounta
falling
due after more
(67,883,813) (67,809,819) (57,776,664) (57.776.664)
than one year
11,720,617 486,377 12,206,994 13,462,471 486,377 13,948,848
20.Revenue Reserves
Revenue reserves include amounts earmarked
for future
anticipated
major
works (Major Work
funds) to Housing for Women owned properties;
service chargeable
items
replacement
(replacement funds) and funding for non-externally
funded
periods
in supported
housing
projects
(charitable
funds), As at 30September
2022 the amounts earmarked
are;
E
Charitable 101,062
Major Works 5,614,206
Replacement 534,900
6,250,168

2022 2021
Propertyf Property
Within one year 131,800 173,697
Between two and five years 339,745 438,507
After five years 231,263 231,263
702,808 643,467

2022 2021
No No
Genera I needs housing 857
Supported housing 56
921 913

24. Notes tothe statement ofcash flows 24. Notes tothe statement ofcash flows 24. Notes tothe statement ofcash flows
Note 2021
f
Operating
surplus for the year
(407,695) 28,091
Exceptional
item - uninsured
losses
(1,016,372) (1,582,652)
Adjustments
for non-cash
items
Depreciation
oftangible fixed assets
9 990,018 943,255
Amortisation
ofgrants
8 (1,956,005) (497,786)
Loss on disposal ofcomponents and other fixed 15,314 88,305
assets
Non-cash
accruals/prepayments
173,969 (188,529)
Movement
in working
capital
(Decrease)fincrease
in debtors
(371,058) 103,530
(Increase)/decrease
in creditors
820,802 (664,288)
Net cash generated
from operating
activities (1,751,027) (1,770,074)
25. Exceptional
Item
2022f 2021f
Uninsured
Losses
1,016,372 1,582,652

TES TO THE FINANCIAL STAT E MEN T S
26. Financial
instruments
The carrying
values of Housing
for Women's financial assets and liabilities are
summaries
by category below:
2022 2021
E 6
Financial assets
Measured at undiscounted
amounts
receivable
Cash and cash equivalents 9,961,918 3,413,724
Gross debtors 783,423 793,882
Other debtors 829,946 353,912
Measured at fair value through profit and loss
Investments 4,582 5,460
Financial
IlablINes
Measured at amortised
cost
Loans repayable 31,292,205 20,588,300
Measured at undiscounted
amounts
payable
Trade and other creditors 156,040 179,232
Housing for Women's
income,
expense, gains and losses in respect ofthe financial
instruments
are surnmarised
below:
2022 2021
K 6
Fair value gains and losses on investments (878) (8,936)
Interest Income and expense
Total interest income for financial assets at arnortised cost 20,096 22,894
Total interest expense for financial
cost
liabilities at a mortised 717,846 359,288