THE FENCE TRUST FINANCIAL STATEMENTS YEAR ENDED 31 MARCH 2022
| Contents | ||||
|---|---|---|---|---|
| Page | ||||
| Registered | Social Housing Provider |
Information | ||
| Report ofthe Trustees | ||||
| Independent | Auditor's | Report | ||
| Statement | ofComprehensive Income |
|||
| Statement | of Financial | Position | ||
| Notes to the Financial | Statements | 12 |
| Registered | Charity number | 237291 | |||
|---|---|---|---|---|---|
| Regulator ofSocial Housing | registration | A3989 | |||
| number | |||||
| Trustees of | the Charity | Cllr. Mr.SCarter | (Chair) | ||
| Mr. R.J.Watson | |||||
| Mrs. D. Bentley | Smith | ||||
| Mr. P. Tyrrell | |||||
| Mr. E. Hunter | |||||
| Cllr. Mrs.A.I Harewood | |||||
| Manager | Ms. F.Wilson | ||||
| Registered | office | 2 Sherwood | Road | ||
| Macclesfield | |||||
| Cheshire | |||||
| SK117RR | |||||
| Auditor | Harts Ltd | ||||
| Westminster | House | ||||
| 10Westminster | Rd | ||||
| Macclesfield | |||||
| Cheshire | |||||
| SK101BX | |||||
| Solicitor | Wains Solicitors | ||||
| 39—43 Churchside | |||||
| Macclesfield | |||||
| Cheshire | |||||
| SK10 1HW | |||||
| Bankers | Natwest Bank |
||||
| 2 Chesteigate | |||||
| Macclesfield | |||||
| Cheshire | |||||
| SK116BS |
| . | ||||||
|---|---|---|---|---|---|---|
| 2022 | 2021 | |||||
| Reinvestment '/0 |
0'/0 | 6'/o | ||||
| New Supply (Social housing units) |
'/0 | 00/o | 0'/0 | |||
| New Supply (Non-social housing |
units) | '/0 | po/0 | po/0 | ||
| Gearing '/0 |
30/0 | 1'/0 | ||||
| EBITDA MRI interest cover '/0 | 1385/0 | (300)/o | ||||
| Headline social housing cost 6 | 62,507 | 66,234 | ||||
| Operating margin (social housing |
lettings) | '/0 | 390/o | 44'/0 | ||
| Operating margin (overall) '/o |
35'/0 | 390/0 | ||||
| Return on capital employed '/0 |
30/0 | 30/o |
| STATEMENT | OF COMPR | EHE | NSIVE INCOME (Including Inc |
ome and | Expenditure | Account) | |
|---|---|---|---|---|---|---|---|
| 2022 | 2021 | ||||||
| Conlinulng | Congnulng | ||||||
| Operse one | Operagons | ||||||
| TOTAL | TOTAL | ||||||
| 6 | |||||||
| Turnover | 2 | 63,025 | 62,029 | ||||
| Donations received |
50 | ||||||
| Administrative expenditure |
2 | (38,727) | (34,744) | ||||
| Operating surplus |
I(deficit) | 24,298 | 27,335 | ||||
| Interest receivable | and similar | income | 4 | 5 | 47 | ||
| Interest payable | and similar charges | 4 | (2,387) | (3,196) | |||
| Surplus)(deficit) | on ordinary | activities for the year before tax | 21,916 | 24,186, | |||
| Tax on surplus I | (deficit) on ordinary | activities | |||||
| Surplus)(deficit) | for the year | after | tax | 21,916 | 24,186 | ||
| Total comprehensive income |
for the year | 21,916 | 24,186 |
| 2022 | 2021 | ||||
|---|---|---|---|---|---|
| Note | 6 | 6 | |||
| Fixed assets | |||||
| Tangible fixed assets | 625.418 | 625,418 | |||
| Improvements to property |
67,588 | 78,743 | |||
| 693,006 | 704,161 | ||||
| Current assets | |||||
| Debtors | 14,665 | 8,095 | |||
| Cash at bank and in |
hand | 45,962 | 30,851 | ||
| 60,627 | 38,946 | ||||
| Creditors: amounts | falling due within one year | (18,344) | (19,171) | ||
| Net current assets I(liabilities) | 42,283 | 19,775 | |||
| Total assets less current liabilities | 735,289 | 723,936 | |||
| Creditors: amounts | falling due after more than one year | 10 | (13,508) | (24,071) | |
| Total net assets I(liabilities) | |||||
| 721,781 | 699,865 | ||||
| Reserves | |||||
| Income and expenditure | reserve | 15 | 244,670 | 222,754 | |
| Endowment reserve |
15 | 477,111 | 477,111 | ||
| Total Reserves | |||||
| 721,781 | 699,865 |
| iculars ofturnover an |
d adm | inist | rative expendit |
ure from social |
housing lettings |
|
|---|---|---|---|---|---|---|
| 2022 | 2021 | |||||
| Total | Total | |||||
| Turnover | ||||||
| Rent receivable net of |
identifiable | service charges | 63,025 | 62,029 | ||
| Donations received |
50 | |||||
| Turnover from social |
housing | lettings | 63,025 | 62,079 | ||
| Administrative expenditure |
||||||
| Manager's remuneration Routine maintenance Garden upkeep Council tax |
5,447 11,661 2,836 |
5,646 6,881 2,712 224 |
||||
| Electricity | 282 | 353 | ||||
| Insurance Legal &Professional |
4,469 | 3,968 | ||||
| Auditors fee Subscriptions |
2,310 506 |
2,310 501 |
||||
| Training | ||||||
| Print, post &stationery | 61 | 77 | ||||
| Management fees |
917 | |||||
| Depreciation of housing |
properties | 11,155 | 11,155 | |||
| Administrative expenditure |
on | social housing | lettings | 38,727 | 34,744 | |
| Operating surplus I(deficit) |
on | social housing | lettings | 24,298 | 27,335 | |
| Void losses | 695 |
| 3 | Accommodation owned and |
Accommodation owned and |
in management | in management | |||
|---|---|---|---|---|---|---|---|
| Number | of | Number of | |||||
| units at | units at | ||||||
| 31"March | 31"March | ||||||
| 2022 | 2021 | ||||||
| Completed units: |
|||||||
| General needs housing | |||||||
| Housing for older people | |||||||
| Commercial property |
|||||||
| 4 | Interest and other finance | income and charges | |||||
| a) Interest receivable and similar income |
|||||||
| 2022 | 2021 | ||||||
| 6 | |||||||
| Bank interest receivable | 47 | ||||||
| b) Interest payable and similar charges |
|||||||
| 2022 | 2021 | ||||||
| Bank loans and overdrafts | 2,387 | 3,196 | |||||
| 5 | Surplus /(deficit) on ordinary | activities | |||||
| Surplus / (deficit) on ordinary |
activities | is stated after charging | / (crediting): | ||||
| 2022 | 2021 | ||||||
| 6 | |||||||
| Auditor's remuneration |
2,310 | 2,310 | |||||
| Depreciation oftangible fixed |
assets | 11,155 | 11,155 | ||||
| Impairment losses current asset |
investments | ||||||
| 13,465 | 13,465 |
| Housing | |||
|---|---|---|---|
| properties | Improvements to |
||
| for letting including non- |
property | Total | |
| social housing | |||
| lettlngs | |||
| Cost | |||
| At 1n April 2021 | 625,418 | 111,546 | 736,964 |
| Additions | |||
| At31"March 2022 | 625,418 | 111,546 | 736,964 |
| Depreciation: | |||
| At 1"April 2021 | 32,803 | 32,803 | |
| Charge for year | 11,155 | 11,155 | |
| At31"March 2022 | |||
| 43,958 | 43,958 | ||
| Net book value: | |||
| At31"March 2022 | 625,418 | 67,588 | 693,006 |
| At31"March 2021 | 625,418 | 78,743 | 704,161 |
| The net book | The net book | value of land and buildings | value of land and buildings | value of land and buildings | comprised: | |||
|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | |||||||
| Land and buildings: | ||||||||
| Freehold | 693,006 | 704,161 | ||||||
| 8 | Debtors | |||||||
| 2022 | 2021 | |||||||
| 6 | 6 | |||||||
| Trade debtom | 12,076 | 5,572 | ||||||
| Other debtors | 801 | 801 | ||||||
| Prepayments | and accrued income | 1,788 | 1,722 | |||||
| 14,665 | 8 895 | |||||||
| 9 | Creditors: | amounts | falling due within | one year | ||||
| 2022 | 2021 | |||||||
| F | ||||||||
| Bank loans | and overdrafts | 8,250 | 8,250 | |||||
| Rents paid | in advance | 2,029 | 1,606 | |||||
| Stanley and Brocklehurst | Almshouses | 3,154 | 3,154 | |||||
| Other creditors | 2,601 | 2,601 | ||||||
| Accruals and deferred | income | 2,310 | 3,560 | |||||
| 18,344 | 19171 | |||||||
| 10 | Creditors: | amounts | falling due after more than one year | |||||
| 2022 | 2021 | |||||||
| 6 | ||||||||
| Bank loans | and overdraRs | 13,508 | 24,071 | |||||
| Stanley and | Brocklehurst | Almshouses | ||||||
| 13,508 | 24,071 |
| Reserves | ||||||
|---|---|---|---|---|---|---|
| a) Total reserves | ||||||
| 2022f | 2021f | |||||
| Income &expenditure | reserve brought | forward | 222,754 | 198,568 | ||
| Endowment reserve brought forward |
477,111 | 477,111 | ||||
| Balance brought forward |
699865 | 675 679 | ||||
| Income and expenditure | surplus( | (deficit) at year end | 21,916 | 24,186 | ||
| Total reserves carried forward |
721 781 | 6996!~ | ||||
| b) Shown as | ||||||
| 2022f | 2021f | |||||
| Income and expenditure | reserve | (unrestricted | reserve) | 244,670 | 222,754 | |
| Endowment reserve (restricted reserve) |
477,111 | 477,111 | ||||
| Balance canted forward | 721,781 | 699865 |