OpenCharities

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

2022-04-30-accounts

Registered Charity Number: 216143

ST MARYLEBONE ALMSHOUSES FINANCIAL STATEMENTS FOR THE YEAR ENDED 30 APRIL 2022

ST MARYLEBONE ALMSHOUSES PAGE OF CONTENTS FOR THE YEAR ENDED 30 APRIL 2022

Contents
Page
Report of the Board of Management 1
Report of the Independent Auditors 5
Statement of Financial Activities 8
Balance Sheet 9
Statement of Cash Flows 10
Notes to the Financial Statements 11

ST MARYLEBONE ALMSHOUSES REPORT OF THE BOARD OF MANAGEMENT FOR THE YEAR ENDED 30 APRIL 2022

OBJECTS

The Almshouses were founded in 1836 and the governing General Rules were last revised, with the approval of the Charity Commissioners, in September 2020. The object of the Charity is to provide individual homes within a community for persons who have reached retiring age and cannot otherwise afford to live in the former Borough of St Marylebone and who (or, in the case of a widowed person, whose deceased spouse) have lived or carried on business or been employed in the former Borough of St Marylebone or in the London Borough of the City of Westminster for not less than ten years or who, while not exactly complying with the foregoing conditions, in the opinion of the Board of Management, have sufficient connection with St Marylebone or the City of Westminster and are fit and proper persons in sufficient need to be admitted as residents. Surviving widows or widowers of the above people are also eligible for accommodation at the Almshouses provided they satisfy the same criteria of need as applied to their late spouses or civil partners. At the 30 April 2022 year end there were 20 residents of the Almshouses, plus the resident manager. From 1st May 2021 until January and February 2022, when there were 19 and 18 residents respectively plus the manager. Vacancies, when they arise, are filled alternately by nominees of Westminster Council and from the Board of Management’s waiting list.

These financial statements, for the registered Charity of St Marylebone Almshouses, have been produced for the 12-month period ending 30 April 2022. The last accounting period was 16 months from 1 January 2020 to 30 April 2021. Authorisation was received for the change in the reporting period by the Charity Commission. Due to the changes in accounting period length, the financial figures for this period are not entirely comparable to the prior year period.

The reason for the amendment of the prior reporting period was to allow the Board of Management (the Trustees) sufficient time to open a new bank account and transfer the assets and liabilities from the Charity to a Charitable Incorporation Organisation (CIO). The registration of St Marylebone Almshouses (CIO) (registration number: 1192492) was approved by the Board of Management on the 23 September 2020. The CIO was registered with the Charity Commission on the 23 November 2020. Whilst the assets and liabilities of the unincorporated charity were transferred to the CIO on 1 May 2022, due to operational difficulties with the new CIO bank account, the current account is still operated through the bank account of the unincorporated charity, which holds the funds on trust for the CIO. It is hoped that the CIO bank account will become fully operative (and the funds transferred to it) in the near future.

STRUCTURE, GOVERNANCE & MANAGEMENT

The Charity is directed by a Board of Management that has control over its funds and affairs. It consists of 15 members, seven constituting a quorum. The Board normally meets six times in each 12-month period and, in addition, other ad hoc committees are created as required.

The members of the Board comprise the incumbent of the ecclesiastical parish in which the Almshouses are situated (who is also entitled to nominate another Trustee), the parish priest of the Roman Catholic Church of Our Lady of St John’s Wood, the Rabbi of the St John’s Wood Liberal Synagogue or his or her nominee, a maximum of three persons nominated by Westminster City Council and eight persons appointed by the Board of Management. All nominated and appointed members hold office for four years and are eligible for further such terms without limit. The trustees neither received nor waived any remuneration during the year to 30 April 2022.

The Board of Management has power to borrow or raise money for the purposes of the Charity in any manner it thinks fit and may secure the payment of that money by a charge against a part or all of the property or assets of the Charity. The Charity has no borrowings.

1

ST MARYLEBONE ALMSHOUSES REPORT OF THE BOARD OF MANAGEMENT FOR THE YEAR ENDED 30 APRIL 2022

STRUCTURE, GOVERNANCE & MANAGEMENT (continued)

The members of the Board of Management from 1 May 2021 to the date of approval of these accounts were:

Chair: Mr Ian Glick KC (Chair up to 26 July 2022) Mrs Jackie Zelkha (Chair from 26 July 2022) Vice Chair: Mrs Jackie Zelkha (Vice Chair up to 26 July 2022) Mr Ashok Ghosh (Vice Chair from 26 July 2022) Hon. Treasurer: Mr Stanley Salter Rev Dr Anders Bergquist Mr Martin Butchoff Mrs Diana Eyre Mrs Davina Freeland Dr Paul Knapman (resigned 17 February 2022) Cllr Karen Scarborough (resigned 6 June 2021) Mrs Priscilla Sharp Ms Tanya Warburg Fr Kevin Jordan Cllr Ruth Bush Cllr Barbara Arzymarow (resigned 23 June 2021)

PUBLIC BENEFIT

The Board of Management confirms that it has complied with the duty under Section 17 of the Charities Act 2011 in respect of public benefit guidance published by the Charity Commission.

REGISTERED ADDRESS

The registered address of the Charity is 4 Benham Court, Kings Esplanade, Hove, BN3 2WR. The Charity’s place of business is 80 St John’s Wood Terrace, London, NW8 6QA.

STATEMENT OF BOARD OF MANAGEMENT RESPONSIBILITIES

The Board of Management are responsible for preparing the Annual Report and the financial statements in accordance with applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice).

The law applicable to charities in England & Wales requires the trustees to prepare financial statements for each financial period which give a true and fair view of the state of affairs of the charity and of the incoming resources and application of resources of the charity for that period. In preparing these financial statements, the trustees are required to:

The Board of Management are responsible for keeping proper accounting records that disclose with reasonable accuracy at any time the financial position of the charity and enable them to ensure that the financial statements comply with the Charities Act 2011, the Charity (Accounts and Reports) Regulations 2008 and its governing documents. They are also responsible for safeguarding the assets of the charity and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

The Trustees confirm that there is ongoing process for identifying, evaluating and managing significant risk faced by the organisation.

2

ST MARYLEBONE ALMSHOUSES REPORT OF THE BOARD OF MANAGEMENT FOR THE YEAR ENDED 30 APRIL 2022

PRINCIPAL ADVISERS

BANKERS AUDITORS SOLICITORS
National Westminster Bank Beever and Struthers Womble Bond Dickson
135 Bishopsgate 15 Bunhill Row 4 More London Riverside
London EC2M 3UR London EC1Y 8LP SE1 2AU

RESIDENTS

There were three changes in residency in the year (2021: one).

THE MANAGER

The Board is most grateful to the resident Manager, Mrs Jacqueline Goulding, who has continued to provide thoughtful and helpful support to the residents. She has been a source of great strength particularly in tackling problems that have arisen from time to time. In her absence, she was ably substituted by Ms A Pritchard, Miss Bettina Graham and volunteer manager Mrs Julie George.

CLERK

The Board is most grateful to its Clerk, Mrs Angela Griffiths both for the services she provides for our residents and for the smooth running of our finances and administration.

MAINTENANCE

No major maintenance was required during the period. The Board of Management was planning to start in Spring 2020 a programme to repair and redecorate all external woodwork however due to the outbreak of COVID-19 this commenced in the spring/early summer of 2022 and was completed in November 2022 (subject to snagging). The project to replace the windows is scheduled for early 2023.

FINANCIAL REVIEW

In the year ended 30 April 2022, there was a surplus of income over expenditure of £33,124 (2021: £84,101). Weekly Maintenance Contributions for the period were £182 per week which was offset with £24 per resident (representing the Supporting People Grant) giving the payable sum per resident of £158 per week. In May 2022 the payable sum was increased to £182 per week. This took effect from 20th June 2022. The value of investments at the end of the period was £1,311,057 (2021: £1,263,920). During the year, the Board continued to hold its reserves in a diversified portfolio. The Supporting People Grant ceased on 31 March 2022.

The net assets at the end of the period were £3,446,168 (2021: £3,413,044), an increase of £33,124 (2021: £84,101). The Trustees review periodically the level of reserves held, giving particular regard to the requirements of future repairs and refurbishments for which no further government financial support is likely to be available. In particular the Trustees are mindful of the age of the building and the substantial costs that will be incurred when the building requires complete refurbishment or needs to be upgraded to comply with future legislation. The overall position remains such that the Trustees remain confident that they will be able to continue to maintain the building to a high standard.

The Trustees also assess the major risks to which the Charity is exposed, in particular to those related to the operation and success of the Almshouses. The Trustees are satisfied that systems are in place to mitigate exposure to them.

RESERVES POLICY

At the year end the charity holds £3,446,168 (2021: £3,413,044) in reserves, of which £3,066,036 (2021: £3,086,976) is general funds and £380,132 (2021: £326,068) is held as designated for the repair and maintenance of the almshouse. The charity holds £525,711 (2021: £477,228) in available cash reserves. There are no restricted funds.

3

ST MARYLEBONE ALMSHOUSES REPORT OF THE BOARD OF MANAGEMEpir FOR ThE YEAR ENDED 30 APRIL 2022 FUNDRAISING STANDARDS INFORMATION St K1arykbC￿e Almshouses recweo Thl inc¢Jne in the yearfrcmr fiJThlraisuig actTvitses12Q21. £nill. DISCLOSURE OF INFoRMAT￿N YO AUOIYORS Vlc. wts) l)ekt olke at thp. date of arwjval ol PiftarKial as set out atm ea¢ confwrn. so fgr as we are awarc. IhaL no rBlo¥ant aurfrt InfrMat￿ of Ihe a￿￿(ys are {ma%rd￿, arxl ¥￿ lakp.n all ￿ sleps thai we ￿9ht to have taken as rrbEmbcr5 01 the B03rd v) ordèr to fttske Crtjrvlves awgre ol any relevant audii Informati￿ ar*d to ￿￿blISh th.9t the .iLHliiof% ofe .?ware ol imar inlormatton. Mrs Jackie Zethha (Char) Date". 22

ST MARYLEBONE ALMSHOUSES INDEPENDENT AUDITOR’S REPORT TO THE BOARD OF MANAGEMENT OF ST MARYLEBONE ALMSHOUSES FOR THE YEAR ENDED 30 APRIL 2022

Opinion

We have audited the financial statements of St Marylebone Almshouses (“the charity”) for the year ended 30 April 2022 which comprise the Statement of Financial Activities (including income and expenditure account), the Balance Sheet, the Statement of Cashflows and the notes to the financial statements. The financial reporting framework that has been applied in their preparation is applicable law and United Kingdom Accounting Standards, including FRS 102 “The Financial Reporting Standard applicable in the UK and Republic of Ireland” (United Kingdom Generally Accepted Accounting Practice).

In our opinion, the financial statements:

Basis for opinion

We conducted our audit in accordance with International Standards on auditing (UK) (ISAs (UK)) and applicable law. Our responsibilities under those standards are further described in the Auditor’s responsibilities for the audit of the financial statements section of our report. We are independent of the charity in accordance with the ethical requirements that are relevant to our audit of the financial statements in the UK, including the FRC’s Ethical Standard, and the provisions available for small entities, in the circumstances set out in note 7 to the financial statements and we have fulfilled our other ethical responsibilities in accordance with these requirements. We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our opinion.

Conclusions relating to going concern

In auditing the financial statements, we have concluded that the trustees' use of the going concern basis of accounting in the preparation of the financial statements is appropriate.

Based on the work we have performed, we have not identified any material uncertainties relating to events or conditions that, individually or collectively, may cast significant doubt on the charity’s ability to continue as a going concern for a period of at least twelve months from when the financial statements are authorised for issue.

Other information

The other information comprises the information included in the Report to the Board of Management, other than the financial statements and our auditor’s report thereon. The trustees are responsible for the other information. Our opinion on the financial statements does not cover the other information and, we do not express any form of assurance conclusion thereon.

In connection with our audit of the financial statements, our responsibility is to read the other information and, in doing so, consider whether the other information is materially inconsistent with the financial statements or our knowledge obtained in the audit or otherwise appears to be materially misstated. If we identify such material inconsistencies or apparent material misstatements, we are required to determine whether there is a material misstatement in the financial statements or a material misstatement of the other information. If, based on the work we have performed, we conclude that there is a material misstatement of this other information, we are required to report that fact.

We have nothing to report in this regard.

5

ST MARYLEBONE ALMSHOUSES INDEPENDENT AUDITOR’S REPORT TO THE BOARD OF MANAGEMENT OF ST MARYLEBONE ALMSHOUSES FOR THE YEAR ENDED 30 APRIL 2022

Matters on which we are required to report by exception

We have nothing to report in respect of the following matters in relation to which the Charities (Accounts and Reports) Regulations 2008 require us to report to you if, in our opinion:

Responsibilities of trustees

As explained more fully in the Trustees’ Responsibilities Statement set out on page 2, the trustees are responsible for the preparation of the financial statements and for being satisfied that they give a true and fair view, and for such internal control as the trustees determine is necessary to enable the preparation of financial statements that are free from material misstatement, whether due to fraud or error.

In preparing the financial statements, the trustees are responsible for assessing the charity’s ability to continue as a going concern, disclosing, as applicable, matters related to going concern and using the going concern basis of accounting unless the trustees either intend to liquidate the charity or to cease operations, or have no realistic alternative but to do so.

Auditor’s responsibilities for the audit of the financial statements

We have been appointed as auditor under section 145 of the Charities Act 2011 and report in accordance with the Act and relevant regulations made or having effect thereunder.

Our objectives are to obtain reasonable assurance about whether the financial statements as a whole are free from material misstatement, whether due to fraud or error, and to issue an auditor’s report that includes our opinion. Reasonable assurance is a high level of assurance, but is not a guarantee that an audit conducted in accordance with ISAs (UK) will always detect a material misstatement when it exists. Misstatements can arise from fraud or error and are considered material if, individually or in the aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial statements.

Irregularities, including fraud, are instances of non-compliance with laws and regulations. We design procedures in line with our responsibilities, outlined above, to detect material misstatements in respect of irregularities, including fraud. The specific procedures for this engagement and the extent to which these are capable of detecting irregularities, including fraud is detailed below:

The extent to which the audit was considered capable of detecting irregularities including fraud

Our approach to identifying and assessing the risks of material misstatement in respect of irregularities, including fraud and non-compliance with laws and regulations, was as follows:

6

ST MARYLEBONE ALMSHOUSES INDEPENDENT AUDITOR’S REPORT TO THE BOARD OF MANAGEMENT OF ST MARYLEBONE ALMSHOUSES FOR THE YEAR ENDED 30 APRIL 2022

The extent to which the audit was considered capable of detecting irregularities including fraud (continued)

There are inherent limitations in our audit procedures described above. The more removed that laws and regulations are from financial transactions, the less likely it is that we would become aware of non-compliance. Auditing standards also limit the audit procedures required to identify non-compliance with laws and regulations to enquiry of the directors and other management and the inspection of regulatory and legal correspondence, if any.

Material misstatements that arise due to fraud can be harder to detect than those that arise from error as they may involve deliberate concealment or collusion.

A further description of our responsibilities for the audit of the financial statements is located on the Financial Reporting Council’s website at: www.frc.org.uk/auditorsresponsibilities. This description forms part of our auditor’s report.

Use of our report

This report is made solely to the charity’s trustees, as a body, in accordance with Part 4 of the Charities (Accounts and Reports) Regulations 2008. Our audit work has been undertaken so that we might state to the charity’s trustees those matters we are required to state to them in an auditor’s report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the charity and the charity’s trustees as a body, for our audit work, for this report, or for the opinions we have formed.

Beever and Struthers Statutory Auditor 15 Bunhill Row London EC1Y 8LP

Date 25 January 2023

Beever and Struthers is eligible to act as auditor of the charity by virtue of its eligibility for appointment as auditor of a company under section 1212 of the Companies Act 2006.

7

ST MARYLEBONE ALMSHOUSES STATEMENT OF FINANCIAL ACTIVITIES (INCLUDING INCOME AND EXPENDITURE ACCOUNT) FOR THE YEAR ENDED 30 APRIL 2022

Note
Income from:
Charitable activities
2
Investments
3
Total income
Expenditure on:
Charitable activities
4
Governance costs
5
Total expenditure
Loss on sale of investments
Movement in fair value of investments
Net income
Reconciliation of funds:
Total funds brought forward
14
Total funds carried forward
14		 2022
General
Reserves
Designated
Funds
Total
£
£
£
186,531
-
186,531
13,953
5,146
19,099
200,484
5,146
205,630
194,547
-
194,547
11,662
-
11,662
206,209
-
206,209
(6,426)
-
(6,426)
(8,789)
48,918
40,129
(20,940)
54,064
33,124
3,086,976
326,068
3,413,044
3,066,036
380,132
3,446,168		 16-month
ended 30
April 2021
Total
£
246,736
21,889
268,625
202,919
11,518
214,437
(8,085)
37,998
84,101
3,328,943
3,413,044

All income and expenditure derive from continuing activities.

The statement of financial activities includes all gains and losses recognised during the year.

The notes on pages 11 to 24 form part of these financial statements.

8

ST IAARYLEBONE ALMSHOUSES BALANCE SHEET AS AT 30 APRIL 2022 2(122 2021 NoiÈ Ftxed assets T.Inttibsc absets Invflmenls io 1.650.782 1,684.409 1.263.920 1961.839 12 3,314 52Jf.711 15.719 477.228 Cash al bank arKI in h￿1 529.025 492.541 credit￿$. •mounis falling duè within one yew 13 128.232) Nct current assets Nct a55ets 3.441.168 3.413,044 Charity Funds Lksignaled fvrkjs General hJnds 14 380.132 3.066.(J36 326.068 3.08G.976 14 Total tharity fvnds . fjnanriol %iiipftw..nls r)il PLKJCS 8 to 24 were apprnved 3r0 authorised f￿ issuè by Bckird of Management JJ22 and Sigré on bohaii ol Iho Boar¢ d Manawnènl ty. NaTr: Ze￿a SanlBy Samer Th¢ {￿￿.¥ 11 to 24 f<wm part ofthese sL*empnts.

ST MARYLEBONE ALMSHOUSES STATEMENT OF CASHFLOWS FOR THE YEAR ENDED 30 APRIL 2022

Note
Cash flow from operating activities
16
Net cash flow from operating activities
Cash flow from investing activities
Payments to acquire tangible fixed assets
Payments to acquire investments
Interest received
Dividends received
Net cash flow from investing activities
Cash flow from financing activities
Net cash flow from financing activities
Net increase in cash and cash equivalents
Cash and cash equivalents at 1 May 2021
Cash and cash equivalents at 30 April 2022
Cash and cash equivalents consists of:
Cash at bank and in hand
Cash and cash equivalents at 30 April 2022		 2022
£
42,818
42,818
-
-
519
5,146
5,273
-
-
48,483
477,228
525,711
525,711
525,711		 16-month
ended 30
April 2021
£
87,659
87,659
(10,200)
(75,000)
1,648
5,845
(77,707)
-
-
9,952
467,276
477,228
477,228
477,228

The notes on pages 11 to 24 form part of these financial statements.

10

ST MARYLEBONE ALMSHOUSES NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 30 APRIL 2022

1. PRINCIPAL ACCOUNTING POLICIES

Legal form

St Marylebone Almshouses is a charity registered in England with the Charity Commission (registration number 216143). The registered address of the Charity is 4 Benham Court, Kings Esplanade, Hove, BN3 2WR. The Charity’s place of business is 80 St John’s Wood Terrace, London, NW8 6QA.. Its principal activities are described on page 1.

Basis of accounting

The financial statements have been prepared under the historical cost convention on an accruals basis. They have been prepared in accordance with the Statement of Recommended Practice: Accounting and Reporting by Charities (SORP 2019) and applicable accounting standards and the Charities Act 2011.

The charity constitutes a public benefit entity as defined by FRS 102. The financial statements have been prepared in accordance with Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) issued in October 2019, the Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland (FRS 102), the Charities Act 2011, and UK Generally Accepted Practice as it applies from 1 January 2019.

Funds

Unrestricted funds are available for use at the discretion of the trustees in furtherance of the general objectives of the charity and which have not been designated for other purposes.

Designated funds comprise unrestricted funds that have been set aside by the trustees for particular purposes. The aim and use of each designated fund is set out in the notes to the financial statements.

Incoming resources

All incoming resources are included in the Statement of Financial Activities (SoFA) when the charity is legally entitled to the income after any performance conditions have been met, the amount can be measured reliably, and it is probable that the income will be received.

Income receivable from residents’ contributions, supporting people income receivable from Westminster Council, sundry rental and other income are included in the period in which they are receivable, which is when the charity becomes entitled to the resources.

Outgoing resources

Liabilities are recognised as resources expended as soon as there is a legal or constructive obligation committing the charity to the expenditure. All expenditure is accounted for on an accruals basis and has been classified under the headings that aggregate all costs related to the category.

Costs of charitable activities include all costs relating to the maintenance of the housing properties as well as the support and welfare of the residents.

Other costs include the cost of governance arrangements which relate to the general running of the charity.

11

ST MARYLEBONE ALMSHOUSES NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 30 APRIL 2022

1. PRINCIPAL ACCOUNTING POLICIES (continued)

Tangible fixed assets

Tangible fixed assets are stated at cost (or deemed cost) less accumulated depreciation and accumulated impairment losses. Cost includes costs directly attributable to making the asset capable of operating as intended.

Depreciation is provided on all tangible fixed assets, at rates calculated to write off the cost, less estimated residual value, of each asset on a systematic basis over its expected useful life as follows:

Furniture and equipment 20% Freehold buildings (not land) 1% Property improvements 6.7%

Debtors

Amounts receivable (or paid in advance) at the end of the period are included in the accounts under debtors. These include invoiced service and prepaid expenditure.

Liabilities

Amounts payable at the end of the period are included in the accounts under amounts payable within or after one year as appropriate. This includes amounts due to suppliers and accrued expenditure.

Investments

Investments are recognised initially at fair value which is normally the transaction price excluding transaction costs. Subsequently, they are measured at fair value with changes recognised in ‘net gains / (losses) on investments’ in the SoFA if the shares are publicly traded or their fair value can otherwise be measured reliably.

Improvements to properties

The charity capitalises expenditure on housing properties which adds to the value of the property or extends its useful life. Improvements to property that relate to assets that have a separately identifiable life to the property concerned are also capitalised but under a category separate from the property. Property and land was valued at £1,785,000 on 31 December 2015 and the building is being depreciated over 100 years.

Provisions

The charity only provides for contractual liabilities.

Going concern

The financial statements have been prepared on a going concern basis as the trustees believe that no material uncertainties exist. The trustees have considered the level of funds held and the expected level of income and expenditure, including the impact of COVID-19, for 12 months from authorising these financial statements. The budgeted income and expenditure is sufficient with the level of reserves for the charity to be able to continue as a going concern.

12

ST MARYLEBONE ALMSHOUSES NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 30 APRIL 2022

1. PRINCIPAL ACCOUNTING POLICIES (continued)

Judgements and key sources of estimation uncertainty

The preparation of the financial statements requires management to make judgements, estimates and assumptions that affect the amounts reported for assets and liabilities as at the Balance Sheet date and the amounts reported for revenues and expenses during the period. However, the nature of estimation means that actual outcomes could differ from those estimates. The following judgements (apart from those involving estimates) have had an effect on amounts recognised in the financial statements:

Tangible fixed assets are depreciated over their useful lives taking into account residual values, where appropriate. Residual value assessments consider issues such as future market conditions, the remaining life of the asset and projected disposal values.

Financial Instruments

Financial instruments such as accounts payables, accounts receivables and cash are classified either as basic or complex. All financial instruments are initially measured at their fair values at the time the transactions occur. Subsequently all basic instruments are measured at amortised cost and all complex financial instruments are measured at a fair value through the comprehensive income.

Financial instruments held by the charity are classified as follows:

13

ST MARYLEBONE ALMSHOUSES NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 30 APRIL 2022

2 Income from charitable activities

Maintenance contributions
Supporting people
Sundry income
Void losses
3
Income from investments
Distributions from income shares
Bank deposit interest		 2022
£
160,500
22,566
3,465
186,531
(3,950)
2022
£
18,580
519
19,099		 2021
£
210,859
32,759
3,118
246,736
(1,336)
2021
£
20,241
1,648
21,889

14

ST MARYLEBONE ALMSHOUSES NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 30 APRIL 2022

4 Analysis of resources expended

Charitable activities
Gardening
Premises costs
Repairs and maintenance
Cleaning and laundry
Alarm system
Depreciation of fixtures and
fittings
Depreciation of property
Manager and relief salary
Payments to clerk
Telephone, postage and
stationery
Council charges
Bank charges
Residents’ welfare
Legal and professional
Miscellaneous		 Staff
Costs
Other
Direct
Costs
Total
2022
Staff
Costs
Other
Direct
Costs
Total
2021
£
£
£
£
£
£
-
10,552
10,552
-
9,960
9,960
-
32,556
32,556
-
16,255
16,255
-
29,805
29,805
-
22,569
22,569
-
1,854
1,854
-
2,382
2,382
-
2,930
2,930
-
3,449
3,449
-
7,641
7,641
-
16,746
16,746
-
25,986
25,986
-
34,648
34,648
23,416
-
23,416
31,283
-
31,283
-
36,557
36,557
-
39,907
39,907
-
1,672
1,672
-
2,783
2,783
-
986
986
-
858
858
-
346
346
-
404
404
-
700
700
-
650
650
-
9,047
9,047
-
22,017
22,017
-
10,499
10,499
-
(992)
(992)
23,416
171,131
194,547
31,283
171,636
202,919

5 Governance costs

Payments to clerk
Auditor’s remuneration
7		 2022
£
2,752
8,910
11,662		 2021
£
3,004
8,514
11,518

The trustees were not reimbursed with expenses in the year (2021: nil).

6 Net income for the year ending 30 April 2022

Net income is stated after charging / (crediting):

2022 2021
£ £
Depreciation of tangible fixed assets 33,627 51,394
Gain on fair value movement of investments (40,129) (37,988)

15

ST MARYLEBONE ALMSHOUSES NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 30 APRIL 2022

7 Auditor’s remuneration

The auditor’s remuneration amounts to an audit fee of £5,475 (2021: £5,220) and other services of £1,950 (2021: £1,875). Fees stated in this note are exclusive of VAT.

In common with many other organisations of our size and nature we use our auditors to assist with the preparation of the financial statements.

8 Trustees' and key management personnel remuneration and expenses

The trustees neither received nor waived any renumeration during the year (2021: £Nil).

9 Staff costs and employee benefits

The average monthly number of employees and full time equivalent (FTE) during the year ending 30 April 2022 was as follows:

2022
2022
2021
2021
Number
FTE
Number
FTE
Charitable activities
1
1
2
1
1
1
2
1
The total staff costs and employees’ benefits were as follows:
2022
2021
£
£
Wages and salaries
23,416
31,283
23,416
31,283		 2022
2022
2021
2021
Number
FTE
Number
FTE
1
1
2
1		 2022
2022
2021
2021
Number
FTE
Number
FTE
1
1
2
1		 2022
2022
2021
2021
Number
FTE
Number
FTE
1
1
2
1
1 1
2
1
2022
£
23,416
23,416		 2021
£
31,283
31,283

The total staff costs and employees’ benefits were as follows:

No employees received total employee benefits (excluding employer pension costs) of more than £60,000 (2021: none).

16

ST MARYLEBONE ALMSHOUSES NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 30 APRIL 2022

10 Tangible fixed assets

Cost/Valuation:
1 May 2021
30 April 2022
Depreciation:
1 May 2021
Charge for the year
30 April 2022
Net book value:
30 April 2022
30 April 2021		 Housing
Properties
Property
Improvements
Furniture &
Equipment
£
£
£
1,785,000
248,046
129,961		 Total
£
2,163,007
1,785,000
248,046
129,961		 2,163,007
239,400
120,255
118,943
9,450
16,536
7,641		 478,598
33,627
248,850
136,791
126,584		 512,225
1,536,150
111,255
3,377		 1,650,782
1,545,600
127,791
11,018		 1,684,409

A valuation of the Almshouses building was undertaken in September 2021 by Rebuild Cost Assessment Limited. The rebuild value was assessed at £5,180,180 and the value insured was assessed at £5,695,347.

17

ST MARYLEBONE ALMSHOUSES NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 30 APRIL 2022

11 Investments

11
Investments
a)
General reserves
54,200 NAACIF income shares
4,477 Charifund income shares
130,941 JM Finn Shares and cash held
Summary of changes
Market value – 1 May 2021
Cost value of additional shares
Less: Market value of disposals
(Loss)/gain in investments
Reinvestment from dividend income
Change in JM Finn Cash Held
Market value – 30 April 2022
b)
Extraordinary repair fund
1,467 NAACIF accumulated shares
1,648 Charifund accumulated shares
Summary of changes
Market value – 1 May 2021
Gains(Loss) in investments
Market value – 30 April 2022
Total investments at 30 April 2022		 Cost
2022
2021
£
£
23,809
23,089
22,768
22,768
404,630
404,270

450,487
450,127
Cost
2022
2021
£
£
9,442
9,442
52,825
52,825
62,267
62,267		 Market Value
2022
2021
£
£
49,626
47,777
70,725
68,508
545,990
551,837
666,341
668,122
2022
2021
£
£
668,122
543,489
8,115
204,663
(7,793)
(93,703)
(15,094)
13,434
25,538
14,396
(443)
(26,261)
666,341
668,122
Market Value
2022
2021
£
£
155,640
144,456
489,076
451,342
644,716
595,798
2022
2021
£
£
595,798
601,121
48,918
(5,323)
644,716
595,798
1,311,057
1,263,920

18

ST MARYLEBONE ALMSHOUSES NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 30 APRIL 2022

11 Investments (continued)

Equities
Cash within investment portfolio
12
Debtors
Amounts due from residents
Prepayments and accrued income
Supporting people debtor
All debtors are due within one year.
13
Creditors: amounts falling due within one year
Resident contributions in advance
Other creditors
Accruals and deferred income		 2022
£
1,303,725
7,332		 2022
£
1,303,725
7,332		 2021
£
1,256,145
7,775
1,311,057 1,263,920
2022
£
1,483
1,831
-
3,314
2022
£
9,620
3,982
31,094
44,696		 2021
£
6,588
929
8,202
15,719
2021
£
12,808
3,421
12,003
28,232

19

ST MARYLEBONE ALMSHOUSES NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 30 APRIL 2022

14 Fund reconciliation

General
Designated
General
Designated		 Balance at
31 Dec 2019
Income
Expenditure
Gain on
Investments
Balance at
30 April
2021
£
£
£
£
£
3,003,397
262,780
(214,437)
35,236
3,086,976
325,546
5,845
-
(5,323)
326,068
3,328,943
268,625
(214,437)
29,913
3,413,044
Balance at
30 April
2021
Income
Expenditure
Gain on
Investments
Balance at
30 Apr 2022
£
£
£
£
£
3,086,976
200,484
(206,209)
(15,215)
3,066,036
326,068
5,146
-
48,918
380,132
3,413,044
205,630
(206,209)
33,703
3,446,168

Fund descriptions

a) Unrestricted funds

Funds to be used in the ordinary course of the business of the charity.

b) Designated funds

Funds received for specific purposes are funds designated for the use of extraordinary repairs.

20

ST MARYLEBONE ALMSHOUSES NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 30 APRIL 2022

15 Analysis of net assets between funds

Balance at 30 April 2021
General
funds
Designated
funds
£
£
Fixed assets
2,622,261
326,068
Cash and current investments
492,947
-
Other current liabilities
(28,232)
-
Total
3,086,976
326,068
Balance at 30 April 2022
General
funds
Designated
funds
£
£
Fixed assets
2,581,707
380,132
Cash and current investments
529,025
-
Other current liabilities
(44,696)
-
Total
3,066,036
380,132
16
Reconciliation of net income to net cash flow from operating activities
2022
£
Net income for year/period
33,124
Dividends received in bank
(5,146)
Dividends received reinvested in investment portfolio
(13,434)
Interest receivable
(519)
Depreciation of tangible fixed assets
33,627
Loss on sale of investments
6,426
Movement in fair value of investments
(40,129)
Decrease in debtors
12,405
Increase/(Decrease) in creditors
16,464
Net cash flow from operating activities
42,818		 General
funds
Designated
funds
£
£
2,622,261
326,068
492,947
-
(28,232)
-		 Total
£
2,948,329
492,947
(28,232)
3,086,976
326,068		 3,413,044
General
funds
Designated
funds
£
£
2,581,707
380,132
529,025
-
(44,696)
-		 Total
£
2,961,839
529,025
(44,696)
3,066,036
380,132		 3,446,168
2021
£
84,101
(5,845)
(14,396)
(1,648)
51,394
8,085
(37,998)
19,364
(15,398)
87,659

21

ST MARYLEBONE ALMSHOUSES NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 30 APRIL 2022

17 Net Debt

Analysis of changes in net debt:

At 1 May 2021 Cashflow At 30 April 2022
£ £ £
Cash 477,228 48,483 525,711
______ ______ ______

18 Related party transactions

There were no related party transactions during the year ended 30 April 2022 (2021: £ nil).

19 Capital Commitments

Capital expenditure that has been contracted for but has not been
provided for in the financial statements
Capital expenditure that has been authorised by the Board but has not
yet been contracted for		 2022
£
44,190
250,000
294,190		 2021
£
4,000
180,000
184,000

The commitments relate to the refurbishment of the flat entrances and office doors and window replacements at the Almshouses. These will be funded by cash and are expected to start within the next 12 months.

22

ST MARYLEBONE ALMSHOUSES NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 30 APRIL 2022

20
Financial Instruments
Financial Assets
Financial assets measured at fair value through profit and loss
Investments
Financial assets measured at cost
Cash and cash equivalents
Financial assets measured at amortised cost
Trade debtors
Other debtors
Total financial assets
Financial Liabilities
Financial liabilities measured at amortised cost
Trade creditors
Other creditors
Total financial liabilities		 2022
£
1,311,057
525,711
1,483
-
1,836,251
3,982
40,714
44,696		 2021
£
1,263,920
477,228
6,588
8,202
1,755,938
3,421
24,811
28,232

23

ST MARYLEBONE ALMSHOUSES NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 30 APRIL 2021

21 Prior Period Statement of Financial Activities

Note
Income from:
Charitable activities
2
Investments
3
Total income
Expenditure on:
Charitable activities
4
Other
5
Total expenditure
Gain on sale of investments
Movement in fair value of investments
Net income
Reconciliation of funds:
Total funds brought forward
14
Total funds carried forward
14
22 Events after the end of the reporting period		 2021
General
Reserves
Designated
Funds
Total
£
£
£
246,736
-
246,736
16,044
5,845
21,889
262,780
5,845
268,625
202,919
-
202,919
11,518
-
11,518
214,437
-
214,437
(8,085)
-
(8,025)
43,321
(5,323)
37,998
83,579
522
84,101
3,003,397
325,546
3,328,943
3,086,976
326,068
3,413,044

St Marylebone Almshouses registered as a CIO on the 23 November 2020 (CIO registration number 1192492). The assets and liabilities of St Marylebone Almshouses (Charity) were transferred to St Marylebone Almshouses (CIO) on 1 May 2022.

24