OpenCharities

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

2023-03-31-accounts

Pages
Charity Reference and Administrative Details 4
Chair's Foreward
Trustees'
Annual
Report
Independent
Auditor's
Report 22
Statement
of Financial
Activities 24
Group and Company Balance Sheet 25
Group Statement
of Cash Flows
26
Notes to the Financial Statements 27

Company Registration Registration Number Number 00734870
Charity Registration Number 243017
Registered Social Landlord Number H2676
Chair ISackree FCCA
Vice Chair J Henwood
Other Trustees M Botterill
R Mair
J Latham (Resigned 27 March 2023)
C Burke
JGreen
CStacey
W Hawtln
R Whittaker (Resigned 30May 2022)
G Bratby (Resigned 22 Sept 2022)
BCurtis (Resigned 06Oct 2022)
Chief Executive Officer C Killeavy
Corporate Services Director M Ward
Registered Office St Rumbold's Street
Lincoln
Uncolnshire
LN2 SAR
Banker NatWest
Bank Pic
135Bishopsgate
London
EC2M 3UR
Auditors Dexter fkSharps
Rollestone
House
20-22 Bridge Street
Horncastle
Lincolnshire
LNB 5HZ
Solicitors Chattertons
St Swithin's Court
1Flavian Road
Lincoln
LN2 4GR

ocial Housing
Metrics
Metric 2022-2023 2021-2022
Reinvestment
%
1.29% 0.0%
New Supply as a% of 0 00%
Current
Units
New Supply (non*ouslng) 0% 0.0%
as a %oftotal units
Gearing -224% 18.3%
EBITDA MRI Interest cover 19.0 -21.9
Headline Social Housing E16,801 214,368
cost
er unit
Operating
Margin (Social
0 16%
Housin
Operating
Margin (Overall)
4.2% -8.4%
Return
on Capital Employed
2.5% 329%

Urueotr lated Rsatrloted Endowment 2023Total M22 Total
Notes Funds funds Funds Funds Funda
E E
Income
General Donagon 8 Other Income
Income from ohargablo astir(gee
41,878 617,913 659,5M 111,689
Housing 8Support (Indudlng Nomad) 2,787400 02,M7 2,M0,07S 2,547,327
Nurswy end ChSdcare MB,073 10,820 570,S02 SM,SI0
Ths Showroom
gnctudlng
Cgmblng)
120,726 120,725 121,678
Youth Wbrk SuppoA 210,280 N,170 309,4M 140,308
Giber Commurl07
Outreach
3,486 172,040 175,626. 432,076
Other 25,504 26,084 44,407
Income from other trading aogvhles
Comme real Irodlng scSvlty 288,249 288,240 185,01S
Inveabnent
income
602 682, 13
Total Incmne
SxpendNure
4,0e3,SM S02rt07 B,ste,sr0, 4Ps22)fg
Fundralalng
oosts
47,956 47,0S8 30,M4
Ccmmerdal
badlng acSvlty
207,056 207,0M. 126,668
gxpemlhure
on oharsable
soda(des
Housing 6SuppoA (htdudlng Nomad) 8 2,8M,040 44,092 2,907,932 2,5M,042
Nursmy
and Chsdcara
8 822,000 10,416 833,106 640402
The Showroom fndudlng
C5mung)
e 230,r86 239,756. 159,286
Youth Wbrk Supped 0 203,137 02,722 375,059 340.8M
Other Communsy
Outreach
8 41,248 321,810 M2,804 844,163
Other 8 32,4M 32,408
Total msouroos
expended
4PMNM 450,045 42)or,e33 4434,742
Nel Galas/(kwsss)
an lnwnuments
Net (dofmll)gncome
betore
Taxporous
tax for tho year (2$4,277) M4022 2M,545 (344027)
Net (desoNylnco
me
and nst movement
In funds for
the year
Unreasaed
gains/gooses)
on
nwalusson
ofIbad ssseta
(2S4~ 002,022 20454$ (341,027)
esto(a
Net Inoome/(ex pendltum)
before tnmefers
(204~ 802,022
Gross transfer between
funds
31,672 (31,672)
Not Income/(expendhura)
before other
mcognbred
gains and losses
Other mcognlsod
Seiner(koeees)
P02,705) 4714$ 208,544 P44027)
Achuufal
goes)/gain
an desned benegl pension
scheme
Net Movement
In funds
Reoonoglstlon
offunds
(240,068) 471,2M 231,104 P44027)
Total funds brought torward
FKoryear adluatments
(aa pmvlously slated) $2I240M e,see,r00 9,180,634 0,034104
133540
Total funds canted forward 8,381,702 4,010,038 9,3$1,028 0,1M,M4

2023 2023 2022 2022
Notes Group Company Group Company
8 8 e .8
Fixed Assets
Intangible assets
Tangible assets
kweslments
12
12
13
17,010
8,428,432
17,810, '
0
0,426,683 . 8,408621
0,462,939
1.
' -::.
-- ',1
8,446,242 0,443,494' 8,400,521; $,4020
Current Assets
Socks e,eo2 t,te3, 24,533 . 24,633
Debtcm 14 392,838 400,343' 402455 420,708
Cash st bank and In hand 1 387037 1 320tsei 1'259'513 082
1,786,177 1,730,842' 1,688'60'I, .1,658,303
CmdNors
Amounts
falling due wllhln one year
Net Current Assets
15 412 182
1,373,995
387224
1,363,418'
4'I
.
'1';821
'
6937
'1',
8;468
Total Assets less cununt sableses 9,020,237 9,808,912f 9,87S.342 9,681,306
Cmdltors
Amounts faang due after more than one year
Net Assets
16 428409
9391020
428409:
9370502
515,08
9180
.
615700
91
800
Funds 19
unrestricted
funds
361I 605 3508270 ' 3eetiest 3850iyt5
Revaiuelkrn
reserve
1 770187 1 770187 1770487
'
1770167
Total unresblcted
funds
My place capital grant
Other restricted funds
5,3e1,792
2,904,226
1,105,810
e,ss0,486;
2,904,226
I
1,105,810'
5,
1;
2,904228
634,580
5,
e,go2
.2.&0IL226
004,680
Endowment
funds
Total Funds 9391020 0378502 9180034 0186080

2023 2022
Group Group
8
Cash provided
by/(used
In) operadng
actlvldes
Opem5ng (descsysurplus
Adjustmsnts
for:
231,194 . '@4t652I7)
Depredation
(Profit)/loss
on disposal oflixed assets
(ktcmase)/decrease
In stock
66,913
18,131
84,645
(st@@)
(Increase)/decnmse
In debtors
Increase/(decrease)
In creditors
Movement
on pension
provision
Net interest cost
(49.665)
56,961
(65,171)
16,134
(tgjf3'll)
-:(342fgft)
Prior year adjustment
Met cash from operadng acgvides: 201600
Cash flows from Investing
activities
Interest income 682 ' -13
Proceeds from sale ofsxed assets
Purchase oftangible sxed assets
Purchase ofintangible
fixed assets
Cash provided
by/(used
in) Investing
acgvttles (87,824)
~128\0
~90 002
42400
(105,'(85)
Cash flows from gnanclng
activities
Interest paid
Repayment ofborrowlngs
Cash provided
by/(used
in) gnandng
activities
(16,716)
~30106
~90011
(1268'Eg)
18gte
Increase/(decrease)
in cash and cash
equivalents In ths year 127,526 (5316ttt1)
Cash and cash equlvatents
at the beglnnkrg
Total cash and cash equivalents
atthe
ofthe year
end ofthe year
1269613
1902001
1 1.324

2023 2022
2 6
CommunW
Renewal
Fund 77,060
Bno Fund 8,000
MCN Wave 11 0,900
Wavo 2 Menhd Health Fund 0,025
Buldde Prevention
Fund
0,007
Sslnsburys
Nslghbourly
Fund 600
Uncoln Cathedral
Funding
21,306
City efLincoln- Business Revival Grant 4,032
Arnold
Clerk Nursery
Fund 1,000
Klckstart Grant 11,710
Paler Harrison
Foundagorl
16,000
YEAProtect 6,000
Bugdlng Batter OpponunNes 3,00S
Nomad Cans» Servk»s 10,001
Numsry - Woodlands 3,44$ $,334
Nmsery - Beginnings 8,863 6nl14
Nununy
uctlnl Movem
423 91
BscChildren
In Need
Arts snd Music 9,002
East Coast Youth Worker 2,116
COVID-10 6upport Rsgef Grants 26,100
HMRC JRS Furlough Grant Funding 001
Chgdren
ln Neod Youth
Fund(ng 44,170
CAST Grant S,aey
Reschhg
Communttkw
56,118 73,118
Ogve Heating Os Project 040 1,002
ACREIDEFRA 40,030 40,030
Age Friendly County Pragmnma 23,500 47,000
Big Energy Ocl 21 1,614 2,600
Btg Energy Oct 22 2,625
Ags Friendly Fuhlres
Anggan Water- Water Saving Convrvrnlty Partnership 10,000 10.000
Ags-Friendly
East Undsey Prfnalpel
Otncer 21,791
Cormecthg
Corrmunlses
Dace octSo 1,158
Lines Compard 11,013 4,000
D2N2 Compact 11,480 8,750
Women
In Business
14,813
Dance Your Ceres Away 5,000
LCFCaylhorpe 6,000
Inspire 2022 11,550
Wave 12Shine
SPFWeve 3
9,008
9,904
EAT S,000
Good Prscsce Mentom Sl,304
Comnwnlty
Manera
10,000
Muhlply
Champions
Wave 2Menial Health
1,000
12,000
NHS Psycoiherapy 20,000
The Posglve Path 39,800
Cuber 410
DCMS Outdoor
Learning
Grant 1,200
Age Frlendy Awareness Training

Expenditure
on Housin
g Operations
(Including
Monad Hon
wless Prelect)
2022
People Rekded
l4eeem ent and Admfnlshatke
IT,Oglce and Marketing
1,139,227
1,006,743
47,771
1,003,580
650,927
57476
Deprsckraon 27,652
Rooms Maintenance
0eaupanoy Ccats (Rent
and U5Mes) 134,823
433,373
157,084
Resident Related Exprmdlture 18,604 6,592
Other 98,739
~80783
84,199
~M
Het Inconwf(outgoing) Resources '
2023 2022
Het resources are stated aller charglngr(credltlng):- 5 6
rtudltol's
mmunemson

Registered Registered Charity Number 243017
Notes tothe Financial Statements forthe Year ended 31 INarch 2023
StaffCosts
2023 2022
Wages and salaries
Employer's
National
Insurance
Pension contributions
2,664,614
205,082
94 214
2,263,473
177,000
96619
2953890 2 627092
Employees
Average number ofemployees based on
headcount,
not FTE, (Indudlng
employees)
employed
during
part time
the year.
2023 2022
Housing
&Support (Including
Nomad
Nursery
and Chlldcare
The Shovvroom
(Including
Climbing)
Youth Work Support
Management
and support
Other Community
Outreach
&Retail Support) 43
28
16
21
27
10
33
28
13
12
31
15
145

Land and Land and
Buildings Buildings My Place Capital Grant
(Social (Non- Plant and Land and Plant and
Housing)
f
Social)
8
machinery buildings
6
machinery
6
6
Cost
At I April 2022 4,706,524 633,383 1,162,316 2,900,000 612,653 9,914,855
Additions 60,928 6,000 20,896 - - 87,824
Dlsposals (85,454) - (11,107) (96,561)
Revaluation
Reclassfffcatfonl
Transfer
AI31 M
32023
4 767 452 539363 I 037 757 2 900000 3111546 99M'118
Depreciation
At 1 April 2022 899,907 608,427 1,508,334
Charge for year 65,913 65,913
On disposals (85,464) (11,107) (96,561)
Depreciation Adi.
At 31 March 2023 880,366 597,320 1,477,686
Net book value
at 31 March 2022 4,706,524 533,363 262,408 2,900,000 4,226 8,406,621
A13116
I
2023 4767452 539383 217391 2900000 4226 8428432

investments
Company
Cash and
Listed Settlements Shares in Group
Investments Pendlna Total undertaklnas
Market Value
Al 1 April 2022
Addlllons
Dlsposels
Revaluations
At 31Marsh 2023

17 Creditors: Creditors: Araounte
paging Due Aner Mme Than
Araounte
paging Due Aner Mme Than
Araounte
paging Due Aner Mme Than
One Year toontlnued): Year toontlnued): Secured Assets/Creditors Secured Assets/Creditors
2023 2922
Loan Loan
Value NBV Value NBV
8 8 8 f.
4 Vernon Street NatWest bank loan 14,928 150,000 24,611 160,000
secured on the
property - charge
dated 9October 2012
4Arboretum View NatWest bank loan 15,028 135,000 23,352 135,000
secured on land and
buildings
-charge
dated 9October 2012
4 Monks Way NstWest bank loan 91,631 195,000 100,831 195,000
secured on land and
buildings
-charge
dated 31 October 2014
Rasen House NsiWest bank loan 246,392 401,493 252,281 401,493
secured on land snd
buildings
-charge
dated 12August 2016

Leasing Agreements
Minimum lease psvments under non-cancellable operation leases fall due ss follows:
2023
f
2022
2
Within one year
Between One snd 0ve years
132,687
164873
133,747
90384
~297560 ~224 131

Asst 1
Aprg 2022
Prior Year
Adlushnent
Net
Movement
in funds
Transfers
between
funds
As st 31
March 2923
Value Value
8 8
Unrestricted
funds
General fund 3,398,298 (374,671) 129,487 3,163,214
Trading subsidiary (5,054) 68,293 (47,916) 13,324
Other Commerdsl Trad/ng 68,417 14,001 72,418
RevduaSon
restvve
Designated
funds
1,770,187 1,770,187
Ma)or Repahs Reserve 102,574 102,674
Me)or Pro)acta Fund 297426 247428
Restricted funds 6,621,848 (294,277) 31,672 6,369,143
My Place grant 2,904,226 2,904226
Showroom
Actlvlty
centre 7,414 (892) 8,622
Nomad - Emergency Shelter 238,632 614,140 (2,450) 850,322
Housing 21,489 (10,222) 11,256
Other~es 129,772 2,384 (14,974) 117,162
Ageing Legacy Fund
Good ParcSce Mentors
48,079
13,516
(40,390)
(10,849)
7,889
2,787
Slg Energy Saving Network Oct 21 1,514 1,614
Slg Energy Saving Network Oct 22 973 973
Age Friendly Fuktres (92) (92)
D2N2 Compact 6,000 (1,350) 4,850
Uncs Compact 8,073 952 7,025
Ogve HeaBng (yl 831 831
Reaching
Communities
105,951 (60,261) 6S,690
Women
In au el ness
2,339 (488) 1,861
Connecung
Communltles
46,428 (3S,M1) 9,84S
ACRE/DEFRA 8,088 8,089
Anglian Water - Water Saving Comm Partners 9,736 9,735
CRF - CommunlSss 21,263 1,463
(17,338)
(3,926) 1,483
0
Dance Yow Ceres Avey 4,995 (2,027) 2,968
LCF Caythorpe 8,000 5,000
Community
Matters
Warm Packs 2539 2639
3,638,788 502,823 (31,572) 4,010,038
Aduerlal
Loss/ Gain
22,649
TOTAL FUNDS ~9160834 231195 0 ~9391828

Notes tothe Financial Statements forthe Year e nded 31M arch 2023
Movement
in Funds congnued. .
Net
Incoming Resources Garne and Igovement
Resources Expended Losses in Funds
2 2 2 2
Unrestrloted
funds
General
fund
3,765,662 4,140,233 (374,571)
Trading
suhsldlary*
Other Commerdal
Trading
270,404
17,846
204,111
3,844
68,293
14,001
Revaluation
reserve
Deslgnated
funds
Major repshs reserve
Major Projects Fund 4,063,911 4,348,188 (294,277)
Restricted
funds
My Place grant
Showroom Aogvlly centre
Nomad - Emergency
Shelter
Housing
Other
837,883
42,838
113,000
692
23,743
21,149
11o,e3e
(892)
614,140
21,489
2,364
Ageing Legsoy Fund
Good Practice Mentors
tgg Ellergy Saving Nehvolk Ocl 21
Blg Energy Saving Network Oct 22
Age Friendly Futures
D2N2 Compact
Uncs Coltrpsct
Ofve Heating Og
Reaching
Communities
Women
In Business
Connecgng
Communfges
ACREIDEFRA
Anggsn Water -Water Saving Comm Partnership
LCC - Age Friendly County Programme
CRF -Communllles
(23,500)
1,614
2,826
11,460
11,012
840
68,119
49,030
10,000
1,463
18,890
47,233
1,852
92
12,810
10,060
9
108,380
488
36,681
4?941
286
17,338
(40,390)
(10,849)
1,614
973
(92)
(1,360)
952
831
(eo,?et)
(488)
(35,681)
8,089
9,736
1,463
(17,338)
Dance Your Ceres Away 2,027 (2,027)
LCFCaythorpe
Community
Matters (Warm Packs)
10000
962,466
7461
469,845
2539
602,823
Actuarial
Loss/ Gain
22,649 22,849
TOTAL FUNDS 3 22343 2311 4

As at 1
Aprg 2021
Prior Year
AdJualmsnt
Net
Movement
In funds
Transfers
between
funda
As st 31
March 2022
Value Value
6 6
Unrsatrtcted
funds
General
fund
3,361,698 (23,937) 3,398~
Tmdhrg subsidiary (6,097) 89,4eo 63,363
RsvaluaUon
reserve
Designated
funds
1,770,187 1,770,167
MaJor Repslm Reserve 102,674 102,674
MsJor Projects Fund 297426 297426
Restricted funds 5,625,786 36,623 80,639 6,621,848
My Plass gntnt
Showroom
Acevtty centre
Nomad -Emergency Shelter
2,911,849
14,763
238,632
630 (7,823)
(7,869)
2,904,226
7,414
238,632
Housing
Sports end Utness
Other
From Community
Llncs
16,667
3,606
236,622
(79,998) (15,687)
(3,608)
(26,764)
129,772
Age Fdendly East Llndsay
Prlnolpsl
OIUcer
Blg Lohery Fund- Ageing Batter Grant
Blg Energy Saving Network Oct 19
11,686
508410
(133,540) (10,686)
(359,064)
1,079
13,ete
Blg Energy Saving Network Oct Zo
Age Friendly Futures (641) 641
D2N2 Compact
Llrlca Compact
3,566
4,486
2,444
1,688
6,000
6,073
Olive Healing
OU
Reaching
ComnwnlUes
Women
In Business
Connecting
Convnunlees
ACREIDEFRA
110,746
2,934
49,912
(4,794)
(ege)
(4,486)
105,951
2,339
46,426
AngUsn Water - Water Saving Comm Partners
LCC - Age Friendly
County Programma
CRF - Communllles
Dance Your Cares Away
LCFCsylhorpe
1,600 (1,600)
47,000
21,263
4,9se
5,000
47,000
21,263
4,996
5,0OO
TOTAL FUNDB 4,110,316
01
(133,540)
~13300
(377,450)
~001.003
(60,639)
~0
3,638,788
0100000

Net rrevement
In funds Induded
abo
ve ere as fogows:-
Net
mov8nlent
Incoming Resotacss Gains and in funds
r8sourc88
f
expended
f
losses
f
2021/22
Unrestricted
funds
General fund 3,444,313 3,468,260 (23,937)
Trading
subsldlary
186,016 126,666 69,460
Revslusgon
reserve
Designated
funds
MSJor Repairs Reserve
MaJor Pro)acts Fund
3,629,328 3,693,805 36,623
Restricted funds
My Place grant
Showroom
Actlvky centre
9,882 9,362 630
Nomad - Emergency Shelter
Housing
Sports 8nd fllnsss
Other
164,181 234,167 (79,996)
From Community
Lines
Age Friendly East Llndssy Prlndpsl
Ofgcer
Blg Lottery Fund- Ageing Better Grant
fgg Energy Saving Network Oct19
Blg Energy Saving Network Oct20
A98 Friendly Futures
D2N2 Compact
Uncs Compact
21,792
1,169
2,600
630
6,76O
4,988
32,378
359,064
1,169
2,600
(111)
4,3O6
3,400
(10,686)
(369,064)
641
2,444
1,668
Ogve Heating
Oil
1,882 1,682
Reaching Commungles
Women
in Buslnsm
73,119
14,613
77,913
16408
(4,794)
(696)
ConnecUng
Communlges
30,000 34,486 (4,486)
ACRE(DE FRA
Anggan Water - Water Saving Comm Parlnershlp
LCC - Age Friendly County Programme
CRF - Communhles
49,030
10,000
47,000
28,181
49,030
11,600
4,918
(1,600)
47,000
21,283
Dance Your Cares Away
LCF Csylhorpe
6,MO
6,000
6 4,996
5,000
463,487 840,937 (377,460)
TOTALFUNDS 422221 4424
42
341927

Withfn one One to two Ttvo to five After flve After more
than one
year years years years year Totsf
E E
Aa st 31 March 2023 ~30108 30108 74711 104819 134927
As st 31 March 2022 26484 26484 79462 32616 138661 166036

2023 2022
6
Profit/(loss) before tsx 18,377 21689
The aggregate ofthe assets, liabilities and funds wss
Assets
Liabilities
117,766
~104442
68,115
~e3168
Funds 13324 6053

Connected person Details oftransaction Income/
(Expenditure)
In
the year
Debtor/
(Creditor) at
31March
2022
ISackraa-Chairman ofthe Board Rent(At Cost) (3,181)