OpenCharities

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

2020-03-31-accounts

Trustees Mr C Voisey
Mrs A Widger
Mrs ASBishop
Mrs BGill
Ms L Ellis (Appointed 8 July 2019)
Mr RA Bishop
Dr K Porkess
Secretary Mrs A S Bishop
Charity number 288402
Company number 01743492
Registered office 30Fore Street
Totnes
Devon
TQ9 5RP
Auditor Darnells Audit Limited
Quay House
Quay Road
Newton Abbot
Devon
TQ12 2BU
Bankers Lloyds TSB
65/67 Fore Street
Kingsbridge
Devon
TQ7 1PN
Solicitors Beers
29 Fore Street
Kingsbridge
Devon
TQ7 1AA

Page
Trustees'
report
1-4
Statement
ofTrustees'
responsibilities
Independent
auditor's
report 6-7
Statement
offinancial
activities
Balance sheet
Notes to the financial statements 10-18

Unrestricted Restricted Total Unrestricted Restricted Total
funds funds funds funds
Notes 2020
f
2020 2020 2019f 2019f 2019
Income from:
Charitable
activities
297,366 297,366 325,019 325,019
Investments 1,100 1,100 1,038 1,038
Other income 6,170 6,170 6,608 6,608
Total income 304,636 304,636 332,665 332,665
Expenditure on:
Charitable
activities
233,803 233,803 337,180 337,180
Net income/(expenditure)
for the year/
Net movement in funds 70,833 70,833 (4,515) (4,515)
Fund balances at 1
April 2019 2,648,558 35,530 2,684,088 2,653,073 35,530 2,688,603
Fund balances at 31
March 2020 2,719,391 35,530 2,754,921 2,648,558 35,530 2,684,088

2020 2019
Notes E
Fixed assets
Tangible assets 3,360,890 3,212,728
Current assets
Debtors 10 19,194 1,409
Cash at bank and in hand 288,196 414,433
307,390 415,842
Creditors: amounts falling due within
one year 12 (65,201) (59,724)
Net current assets 242,189 356,118
Total assets less current liabilities 3,603,079 3,568,846
Creditors: amounts falling due after
more than one year 13 (848,158) (884,758)
Net assets 2,754,921 2,684,088
Income funds
Restricted funds 14 35,530 35,530
Unrestricted funds 2,719,391 2,648,558
2,754,921 2,684,088

Unrestricted Unrestricted
funds funds
Provision of Provision of
safe & safe &
secure secure
residential residential
housing housing
2020 2019
Rental income 297,366 325,019
Unrestricted Unrestricted
funds funds
2020 2019
Bank interest receivable 1,100 1,038
5 Other income
Unrestricted Unrestricted
funds funds
2020 2019
E E
Feed in tariff 6,170 6,608

6 Charitable
expenditure
Charitable
expenditure
Charitable
expenditure
Charitable
expenditure
Advancement ofsafe and secure residential housing for adults with learning
difficulties
2020 2019
K
Depreciation
and
impairment 40,594 21,270
Housing
support
management and administration 5,920
Repairs and maintenance 112,959 206,847
Insurance 9,158 7,270
Garden expenses 6,265 8,621
Council tax 965 6,392
Rent 5,698 20,696
Service charges and ground rent 2,061 1,168
Bank loan interest 44,656 47,623
Legal and professional fees 660 2,441
Utiiities 2,044
225,060 328,248
Share ofsupport costs (see note 7) 1,848 553
Share ofgovernance costs (see note 7) 6,895 8,379
233,803 337,180

7 Support costs
Support Governance 2020 Support Governance 2019
costs costs costs costs
E E E
Bank charges 206 206 174 174
Sundries 142 142 331 331
Donations 1,500 1,500 48 48
Auditor's fees - external
scrutiny 3,300 3,300 3,300 3,300
Auditor's fees - other
services 2,970 2,970 2,094 2,094
Trustee travel and
expenses 521 521 1,140 1,140
Annual
General
Meeting
costs 104 104 405 405
Bookkeeping fees - non
auditor 1,440 1,440
1,848 6,895 8,743 553 8,379 8,932
Analysed between
Charitable activities 1,848 6,895 8,743 553 8,379 8,932

9 Tangible fixed assets fixed assets
Freehold
land
Leasehold Plant and Fixtures and Total
and buildings land and equipment fittings
buildings
E
Cost
At 1 April 2019 2,788,466 488,242 53,482 128,767 3,458,957
Additions 187,169 1,587 188,756
Disposals (6,442) (5,275) (11,717)
At 31 March 2020 2,969,193 488,242 53,482 125,079 3,635,996
Depreciation and impairment
At 1 April 2019 97,375 23,458 37,436 87,960 246,229
Depreciation charged in the year 9,897 2,619 5,347 12,508 30,371
Eliminated in respect ofdisposals (65) - - (1,429) (1,494)
At 31 March 2020 107,207 26,077 42,783 99,039 275,106
Carrying amount
At 31 March 2020 2,861,986 462,165 10,699 26,040 3,360,890
At 31 March 2019 2,691,091 464,784 16,046 40,807 3,212,728

Debtors
2020 2019
Amounts
falling due within one year:
Trade debtors 20 20
Prepayments and accrued income 19,174 1,389
19,194 1,409

2020 2019
Bank loans 884,871 931,994
Payable within one year 36,713 47,236
Payable after one year 848,158 884,758
Amounts included above which fall due after five years:
Payable by instalments 682,286 726,647

12 Creditors: amounts falling due within one year
Notes 2020 2019f
Bank loans 36,713 47,236
Trade creditors 14,208 1,880
Accruals and deferred income 14,280 10,608
65,201 59,724
13 Creditors: amounts falling due after more than one year
2020 2019
Notes F
Bank loans 848,158 884,758

Movement
in funds
Balance at Incoming Balance at
1 April 2019
f
resources
f
31 March 2020
f
Restricted legacy 35,530 35,530

Analysis ofnet assets between funds
Unrestricted Restricted Total Unrestricted Restricted Total
funds funds funds funds
2020
f
2020
f
2019f 2019f 2019f
Fund balances at 31
March 2020 are
represented
by:
Tangible assets 3,360,890 3,360,890 3,212,728 3,212,728
Current assets/
(liabilities) 206,659 35,530 242,189 320,588 35,530 356,118
Long term liabilities (848,158) (848,158) (884,758) (884,758)
2,719,391 35,530 2,754,921 2,648,558 35,530 2,684,088

2020 2019
Income from:
Charitable
activities
Rental income 297,366 325,019
Investment
income
Bank interest receivable 1,100 1,038
Other income
Feed in tariff 6,170 6,608
Total income 304,636 332,665
Resources expended:
Charitable
activities
Provision ofsafe 8 secure residential housing
Freehold
and leasehold
property depreciation 12,516 11,757
Plant and machinery depreciation 5,347 5,348
Fixtures and fittings depreciation 12,508 4,165
Impairment
losses
10,223
Housing
support
management
5,920
Repairs and maintenance 112,959 206,847
Insurance 9,158 7,270
Garden expenses 6,265 8,621
Council tax 965 6,392
Rent for Waterside
and
Hurrell Court 5,698 20,696
Service charges and ground rents 2,061 1,168
Bank loan interest 44,656 47,623
Legal and professional fees 660 2,441
Utilities 2,044
Share ofsupport costs 1,848 553
Share ofgovernance costs 6,895 8,379
(233,803) (337,180)
Net movement
in funds
70,833 (4,515)

2020 2019
Support costs
Bank charges 206 174
Sundries 142 331
Donations 1,500 48
1,848 553
Governance costs
Auditor's fees - external scrutiny 3,300 3,300
Auditors's fees - other services 2,970 2,094
Trustee travel and expenses 521 1,140
Annual
General
Meeting costs 104 405
Bookkeeping fees - non auditor 1,440
6,895 8,379
8,743 8,932