OpenCharities

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

2022-03-31-accounts

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