| Page No. | ||
|---|---|---|
| Trustees' Annual Report |
2-9 | |
| Independent Examiner's |
Report | 10 |
| Statement ofFinancial Activities | ||
| Balance Sheet | 12 | |
| Cash Flow Statement | 13 | |
| Notes to the Financial Statements | 14-23 |
| Unrestricted | Restricted | Total | Total | ||||
|---|---|---|---|---|---|---|---|
| Notes | Funds | Funds | 2022 | 2021 | |||
| 8 | E | ||||||
| Income from: | |||||||
| Donations | 2 | 95,152 | 178,547 | 273,699 | 194,508 | ||
| Charitable activities |
3 | 187,131 | 176,335 | 363,466 | 360,191 | ||
| Investments | 4 | 23 | 23 | 91 | |||
| Total | 282,306 | 354,882 | 637,188 | 554,790 | |||
| Expenditure on: |
|||||||
| Charitable activities |
5 | 211,984 | 354,882 | 566,866 | 548,623 | ||
| Total | 211,984 | 354,882 | 566,866 | 548,623 | |||
| Net income/(expenditure) | 9 | 70,322 | 70,322 | 6,167 | |||
| Transfer between | funds | 15 | |||||
| Net movement in |
funds | 70,322 | 70,322 | 6,167 | |||
| Reconciliation offunds | |||||||
| Total funds brought | forward | 15 | 203,815 | 203,815 | 197,648 | ||
| Total funds carried | forward | 15 | 8274,137 | ENil | f274,137 | f203,815 |
| 2022 | 2021 | ||||
|---|---|---|---|---|---|
| F | E | ||||
| Cash flows from operating | activities: | ||||
| Net movement in funds |
70,322 | 6,167 | |||
| Adjustments for: |
|||||
| Interest receivable | (23) | (91) | |||
| Depreciation charoes (note 11) |
4,162 | 6,379 | |||
| Decrease/(increase) in debtors |
30,756 | (27,458) | |||
| (Decrease)/increase in creditors |
(18,497) | 22,859 | |||
| Net cash provided by operating activities | 86,720 | 7,856 | |||
| Cash flows from investing | activities: | ||||
| Interest received (note 4) | 23 | af | |||
| Purchase oftangible fixed |
assets | (15,041) | |||
| Disposal oftangible fixed |
assets | 1,769 | |||
| Net.cash usedininvesting | activities | 1,792 | (14,950) | ||
| Change in cash and cash |
equivalents | in the year | 88,512 | (7,094) | |
| Cash and cash equivalents | brought forward | 183,169 | 190,263 | ||
| Cash and cash equivalents | carried forward | 6271,681 | f183,169 | ||
| Analysis ofcash and cash | equivalents | 2022 | 2021 | ||
| Cash at bank and in hand | F271,681 | f183,169 |
| DONATIONS | Unrestricted | Restricted | Total | Total |
| funds | funds | 2022 | 2021 | |
| F | E | F | ||
| Grants | 15,000 | 178,547 | 193,547 | 122,115 |
| Donations | 80,152 | - | 80,152 | 72,393 |
| 595,152 | 5178,547 | E273,699 | E194,508 |
| 3. | INCOME FROM CHARITABLE | INCOME FROM CHARITABLE | Unrestricted | Restricted | Total | Total |
|---|---|---|---|---|---|---|
| ACTIVITIES | funds | funds | 2022 | 2021 | ||
| E | ||||||
| Grants and contracts: | ||||||
| Legal Aid Agency | 38,326 | 38,326 | 32,200 | |||
| London Borough ofTower Hamlets/East |
||||||
| End Citizens Advice Bureau | 97,335 | 97,335 | 102,335 | |||
| Housing Possession |
Court Duty Scheme | 10,296 | 10,296 | 288 | ||
| Trust for London | 46,000 | 46,000 | 45,000 | |||
| Real DPO Limited | 51,799 | 51,799 | 53,631 | |||
| Crisis Hub Agreement Justice Fund |
15,000 18,000 |
15,000 18,000 |
5,000 | |||
| COVID-19 Specialist | Advice Services | 100,000 | ||||
| Fees from private clients | 86,710 | 86,710 | 21,737 | |||
| 6187,131 | E176,335 | 6363,466 | F360,191 |
| 4. | INVESTMENT INCOME | Unrestricted | Unrestricted | Restricted | Total | Total | ||||
|---|---|---|---|---|---|---|---|---|---|---|
| funds | funds | 2022 | 2021 | |||||||
| Bank interest | E23 | ENil | E23 | F91 | ||||||
| All ofthe E91 recognised | in | 2021 was unrestricted | funds. | |||||||
| 5. | EXPENDITURE ON CHARITABLE | Direct | Support | Total | Total | |||||
| ACTIVITIES | costs | costs | 2022 | 2021 | ||||||
| E | F | E | E | |||||||
| Housing Employment Immigration Welfare |
99,848 41,390 131,320 86,829 |
56,076 22,430 84,113 44,860 |
155,924 63,820 215,433 131,689 |
170,789 16,646 220,448 140,740 |
||||||
| E359,387 | F207,479 | F566,866 | F548,623 | |||||||
| Of the F548,623 expenditure | recognised | in | 2021, F182,505 was charged | to unrestricted | funds | |||||
| and E366,118was charged | to restricted | funds. | ||||||||
| 6. | ANALYSIS OF DIRECT | COSTS | Total | Total | ||||||
| 2022 | 2021 | |||||||||
| E | ||||||||||
| Staffcosts | 355,164 | 329,249 | ||||||||
| Other direct costs | 4,223 | 7,929 | ||||||||
| F359,387 | E337,178 | |||||||||
| 7. | ANALYSIS OF SUPPORT COSTS | Total | Total | |||||||
| 2022 | 2021 | |||||||||
| E | E | |||||||||
| Staff and freelance costs | 137,061 | 145,091 | ||||||||
| Office costs | 44,723 | 40,656 | ||||||||
| Premises costs | 22,245 | 22,248 | ||||||||
| Governance costs (see Note 8) |
3,450 | 3,450 | ||||||||
| E207,479 | E211,445 | |||||||||
| 8. | GOVERNANCE COSTS | 2022 | 2021 | |||||||
| F | F. | |||||||||
| Independent examiner's SRA audit |
fees - Examination | 2,200 1,250 |
2,200 1,250 |
|||||||
| F3,450 | F3,450 |
| FOR THE YEAR ENDED 31 MARCH 2022 /contd. .. |
||
|---|---|---|
| NET INCOME/EXPENDITURE FOR THE YEAR |
2022 | 2021 |
| The net income/expenditure forthe year is stated afier charging: |
||
| Operating lease rentals Depreciation oftangible fixed assets Independent Examiner's remuneration Pension contributions (defined contribution schemes) |
517,532 E4,989 F2,200 511,734 |
f17,532 E6,379 E2,200 F9,646 |
| During the year Trustees received no remuneration ENil). |
(2021:ENil) or reimbursed exp |
enses (202 | |
|---|---|---|---|
| 10. | STAFF COSTS AND NUMBERS | 2022 | 2021 |
| E | F | ||
| Staff costs were as follows: | |||
| Wages and salaries Social secudity costs Pension costs Pension deficit contributions |
434,170 37,513 11,734 (12,311) |
415,012 33,542 9,646 |
|
| E471,106 | E458,200 |
| Under FRS 102, employee benefits in contdibutions and benefits in kind. |
cludes gross salary, employer's |
NIC, employe | r's pension |
|---|---|---|---|
| FIXEDASSETS | Office & | ||
| Computer | Fixtures & |
||
| Equipment | Fittings | Total | |
| F | |||
| Cost | |||
| Cost at 1 Apdil 2021 | 24,307 | 1,510 | 25,817 |
| Additions | |||
| Disposals | 1,769 | 1,769 | |
| At 31 March 2022 | 22,538 | 1,510 | 24,048 |
| Ple | |||
| At 1 April 2021 Charge for the year Eliminated on disposal |
10,866 4,687 (827) |
1,208 302 (-) |
12,074 4,989 (827) |
| At 31 March 2022 | 14,726 | 1,510 | 16,236 |
| Net Book Value | |||
| At 31 March 2022 | E7,812 | ENil | E7,812 |
| At 31 March 2021 | f13,441 | 8302 | f13,743 |
| 12. | DEBTORS | 2022 6 |
2021f | |||||
|---|---|---|---|---|---|---|---|---|
| Trade debtors | 14,423 | 21,613 | ||||||
| Prepayments Other debtors |
and accrued | income | 44,003 3,500 |
67,569 3,500 |
||||
| 661,926 | f92,682 | |||||||
| 13. | CREDITORS | —Amounts | falling due within | one year | 2022 | 2021f | ||
| Trade creditors | 18,810 | 36,323 | ||||||
| Accruals and | deferred | income (see below) | 23,389 | 20,719 | ||||
| Taxation and | social security | 25,083 | 11,551 | |||||
| 667,282 | F68,593 | |||||||
| DEFERRED | INCOME | Balance | Balance | |||||
| Brought | Additions | Released | Carried | |||||
| Forward | in Year | to Income | Forward | |||||
| 8 | 8 | F | E | |||||
| Grants | 10,750 | 15,000 | 10,750 | 15,000 |
| 14. | CREDITORS —Amounts | falling due after more than one year | 2022 | 2021 |
|---|---|---|---|---|
| Pension deficit | BNil | f17186 |
| lcontd. .. | ||||||||
|---|---|---|---|---|---|---|---|---|
| 15. | MOVEMENT | IN FUNDS | Transfers | |||||
| Brought | Between | Carried | ||||||
| 2022 | Forward E |
Income E |
Expenditure f |
Funds | Forward f |
|||
| Restricted funds | ||||||||
| Specialist Welfare Advice | ||||||||
| Partnership | 97,335 | (97,335) | ||||||
| Immigration | Advice | |||||||
| Service | 46,000 | (46,000) | ||||||
| Capacity Building |
43,750 | (43,750) | ||||||
| Justice First | Fellowship | |||||||
| Scheme | 45,511 | (45,511) | ||||||
| EU Settlement | Scheme | 39,424 | (39,424) | |||||
| Crisis Hub Agreement Justice Fund |
15,000 18,000 |
(15,000) {18QQQ) |
||||||
| London Community | ||||||||
| Response | 49,862 | (49,862) | ||||||
| 354,882 | (354,882) | |||||||
| Unrestricted | funds | |||||||
| General | 153,815 | 282,306 | (211,984) | 224,137 | ||||
| Designated | —Premises | 50,000 | 50,000 | |||||
| 203,815 | 282,306 | (211,984) | 274,137 | |||||
| Total Funds | f203,815 | E637,188 | E(566,866) | FNII | E274,137 |
| Comparative information f |
or the net mo | vement in fun |
ds in the previou |
s year is as f | ollows: |
|---|---|---|---|---|---|
| Transfers | |||||
| Brought | Between | Carried | |||
| 2024 | Forward 6 |
Income | Expenditure E |
Fundsf | Forward E |
| Restricted funds | |||||
| Access to Justice | 6,000 | (6,000) | |||
| Specialist Welfare Advice | |||||
| Partnership | 102,335 | (102,335) | |||
| Immigration Advice |
|||||
| Service | 45,000 | (45,000) | |||
| Solicitor Training | 6,668 | (6,668) | |||
| Capacity Building Justice Finest Fellowship |
18,750 | (18,750) | |||
| Scheme | 39,273 | (39,273) | |||
| EU Settlement Scheme | 31,351 | (31,351) | |||
| Crisis Hub Agreement COVID-19 Specialist |
5,000 | (5,000) | |||
| Advice Services | 100,000 | (100,000) | |||
| London Community | |||||
| Response | 11,741 | (11,741) | |||
| 6,668 | 359,450 | (366,118) | |||
| Unrestricted funds |
|||||
| General | 140,980 | 195,340 | (182,505) | 153,815 | |
| Designated - Premises | 50,000 | 50,000 | |||
| 190,980 | 195,340 | (182,505) | 203,815 | ||
| Total Funds | 6197,648 | E554,790 | K(548,623) | ENII | E203,815 |
| ANALYSIS OF NET ASSETS | Unrestricted | Restricted | Total |
| BETWEEN FUNDS | Funds | Funds | Funds |
| 2022 | |||
| Fixed Assets Current assets |
7,812 318,607 |
15,000 | 7,812 333,607 |
| Current liabilities Non-current liabilities |
(52,282) | (15,000) | (67,282) |
| As at 31 March 2022 | E274,137 | FNil | E274,137 |
| year is | as fo | llows: | |||
|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | |||
| Funds | Funds | Funds | |||
| 6 | 6 | F | |||
| 2021 | |||||
| Fixed Assets | 13,743 | 13,743 | |||
| Current, | assets | 265,101 | 10,750 | 275,851 | |
| Current | liabilities | (57,843) | (10,750) | (68,593) | |
| Non-current | liabilities | (17,186) | (17,186) | ||
| As at 31 March 2021 | F203,815 | ENil | 6203,815 |
| 2022 | 2021 | ||||
|---|---|---|---|---|---|
| F | |||||
| Due | within | one | year | 8,994 | 9,242 |
| Due | within | one | to five years | 744 | |
| 68,994 | 69,986 |