OpenCharities

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

2021-03-31-accounts

Page
Report ofthe Trustees I to 3
Report ofthe Independent
Auditors
4 to 5
Statement ofFinancial Activities
Balance Sheet
Notes to the Financial Statements 8 to 14
Detailed Statement ofFinancial Activities 15 to 16

31.3.21 31.320
Unrestricted Restricted Total Total
fund funds funds funds
Notes 8
INCOME AND ENDOWMENTS FROM
Donations
and legacies
32,900 242,852 275,752 128,985
Other trading activities 65,800 65,800 134,694
Investment
income
7 7 8
Total 98,707 242,852 341,559 263,687
EXPENDITURE ON
Charitable
activities
Provision offee legal advice to the local
collllBtm ltY 50,603 239,977 290,580 227,880
Governance
Costs
14,259 5,825 20,084 8,187
Total 64,862 245,802 310,664 236,067
NET INCOME/(EXPENDITURE) 33,845 (2,950) 30,895 27,620
Transfers
between
funds
13 ~2 734 2734
Net movement
in funds
31,111 (216) 30,895 27,620
RECONCILIATION OF FUNDS
Total funds brought forward 179,947 9,969 189,916 162,296
TOTAL FUNDS CARRIED FORWARD 211058 9753 220 811 189916

31.3.21 31.3.20
Unrestricted Restricted Total Total
fund fimds funds funds
Notes
FIXEDASSETS
Tangible assets 8 163,880 2,733 166,613 166,359
CURRENT ASSETS
Stocks 9 8,396 8,396 46,775
Debtors 10 19,117 19,117 27,899
Cash at bank ~116695 ~3500 ~120 195 ~55 400
144708 3,500 147,708 130,074
CREDITORS
Amounts
falling due within one year
11 (97,030) 3,520 (93,510) (106,517)
NET CURRENT ASSETS ~47 178 ~7020 ~54 198 ~23 557
TOTAL ASSETSLESS CURRENT
LIABILITIES 211,058 9,753 220,811 189,916
NET ASSETS 211058 ~9 753 220 811 189916
FUNDS 13
Unrestricted
funds
Restricted funds
211,058
~9753
179,947
~9969
TOTALFUNDS ~220 811 ~189 916

. VOLUNTARY INCOM E
313.21 31.3.20
f f,
Donations 45 485
Grants ~275 707 128500
~275 752 ~128 985
Grants received, included m the above, are as follows:
31.3.21 31.3.20
f
Law Centres Federation 64@00
Barrow Cadbury
Trust
46,600
National
Lottery Community
Fund 71440
Hillingdon
Community
Trust
6,613 53,100
AB Charitable
Trust
20,000 15,000
TFL Central Fund - Employment 46,000 46,000
Other grants ~20 854 14400
275,707 128,500
3. OTHER TRADING ACTIVITIES
31.3.21 31.3.20
Fees ~65 800 134694
4. INVESTMKNT INCOME
31.3.21 31.3.20
Deposit account interest 7 8
5. NKT INCOME/(EXPENDITURE)
Net income/(expenditure) is stated after charging/(crediting):
31.3.21 31.3.20
Auditors'
remuneration
3,000 3,000
Depreciation
—owned assets
1,780 1,643
Surplus on disposal offixed assets ~1220)

STAFF COSTS
31.03.21 31.03.20
Wages and salaries
Social security cosm
219,532
13371
166,126
~12577
178733 ~170968
The average monthly number ofemployees during the year was as follows:
31.03.21 31.0320
Charitable
Activities
8.75 7.75
Cost ofGenerating
voluntary
income
Governance 0.25 0.25
9.00
COMPARATIVES FOR THK STATEMENT OF FINANCIAL AC~S
Unrestricted Restricted Total
fund funds funds
INCOME AND ENDOWMENTS FROM
Donations
and legacies
15,485 113,500 128,985
Other trading activities 134,694 134,694
Investment
income
8 8
Total 150,187 113,500 263,687
EXPENDITURE ON
Charitable
activities
Provision of t'ree legal advice to the local
community 122,504 105,376 227,880
Governance
Costs
8,187 8,187
Total 130,691 105,376 236,067
NET INCOME 19,496 8,124 27,620
Transfers
between
funds 4578 ~4578)
Net movement
in funds
24,074 3,546 27,620
RECONCILIATION OF FUNDS
Total funds brought forward 155,873 6,423 162,296
TOTAL FUNDS CARRIED FORWARD ~179947 ~9969 189916

9. TANGIBLE FIXEDAS SETS
Fixtures
Freehold Plant and and Computer
property machinery fittings equipment Totals
COST
At 1stApril 2020 162,852 995 13,313 17,324 194,484
Additions 2 034 2 034
At 31stMarch 2021 162852 995 13 313 19358 196518
DEPRECIATION
At 1stApril 2020 993 13,116 14,016 28,125
Charge for year 27 1753 I 780
At 31stMarch 2021 993 13 143 15769 29 905
NET BOOKVALUE
At 31stMarch 2021 162852 170 ~3589 166613
At 31stMarch 2020 162852 197 ~3308 166359
10. WORK IN PROGRESS
31.3.21 31.3.20
Work-in-progress ~8396 46 775
11. DEBTORS:AMOUNTS FALLING DUE WITHIN ONE YEAR
31.321 31.3.20
Trade debtors 17,804 25,859
Prep ayments 1 313 2 040
~19 117 27,899
12. CREDITORS: AMOUNTS FALLING DUK~ONE YEAR
31.321 31.3.20
I
Bank loans and overdrafts (see note 12) 6,112
Trade creditors 20,624 12,843
Other creditor 8/60 4,681
Social security and other taxes 9,189 7,927
VAT 17,215 9,326
Pension control 1,263 891
Client creditor 26,180 12,528
Accruals and deferred income 46,000
Accrued expenses ~10779 6209
~93 510 106517

Net Transfers
movement between At
At 1.4.20 in fimds funds 31.3.21
f,
Unrestricted funds
General fund 179,947 33,845 (2,734) 211,058
Restricted funds
Hillingdon
Community
Trust Residents 569 (570) 2,734 2,733
Big Lottery 9,400 (5,900) 3,500
Law Centres Federation 3 520 3 520
~9969 2 950 2734 ~9753
TOTAL FUNDS ~189 916 ~30 895 220 811
Net movement in funds, included in the above are as follows:
Incoming Resources Movement
resources expended m funds
f,
Unrestricted funds
General fund 98,707 (64,862) 33,845
Restricted funds
Hillingdon
Community
Trust - Immigration 6,613 (6,613)
TFL Central Fund 54,000 (54,000)
Hillingdon
Community
Trust Residents (1) (569) (570)
Big Lottery (5,900) (5,900)
Barrow Cadbury Trust 46,600 (46,600)
The National
Law Centres
Lottery Community
Federation
Fund 71,340
64 300
(71,340)
~60780)
~3520
242,852 ~245 802) 2 950
TOTAL FUNDS 341559 ~310664) 30 895
Comparatives for movement in funds
Net Transfers
movement between At
At 1.4.19 in funds funds 31.3.20
Unrestricted funds
General fund 155,873 19,496 4,578 179,947
Restricted
funds
Hillmgdon
Community
Big Lottery
Trust Residents 6,423 (1,276)
9,400
(4,578) 569
~9400
6,423 8 124 4 578 9,969
TOTAL FUNDS ~162 96 27 620 ~189 916

Incoming Resources Movement
resources expended m funds
Unrestricted
funds
General fund 150,187 (130,691) 19,496
Restricted funds
TFL Central Fund 46,000 (46,000)
Hillingdon
Community
Trust Residents 53,100 (54,376) (1$76)
London Legal Support 5,000 (5,000)
Big Lottery 9400 9400
113,500 ~105376 ~8124
TOTAL FUNDS 263 687 ~236 067) ~27 620
A current year 12months and prior year 12months combined position is as follows
Net Transfers
movement between At
in funds funds 31.3.21
Unrestricted
funds
General fund 155,873 53,341 1,844 211,058
Restricted funds
Hillingdon
Community
Trust Residents 6,423 (1,846) (1,844) 2,733
Big Lottery 3,500 3,500
Law Centres Federation 3 520 3 520
6423 5 174 1 844 9753
TOTAL FUNDS ~162 96 58,515 220 811

Incoming Resources Movement
resources expended in funds
Unrestricted
funds
General fund 248,894 (195,553) 53,341
Restricted
funds
Hillingdon
Community
Trust - Immigration 6,613 (6,613)
TFL Central Fund 100,000 (100,000)
Hillingdon
Community
Trust Residents 53,099 (54,945) (1,846)
London Legal Support 5,000 (5,000)
Big Lottery 9,400 (5,900) 3,500
Barrow Cadbury
Trust
46,600 (46,600)
The National
Lottery Community
Law Centres Federation
Fund 71,340
64 300
(71,340)
~60780)
~3520
~356352 ~351,178 ~5174
TOTAL FUNDS 605,246 ~546,731) ~58 515

FOR THK YEAR ENDED 31STMARCH 2021
31.3.21 31.3.20
f,
INCOME AND ENDOWMENTS
Donations
and
legacies
Donations 42 485
Grants 275 710 128500
275,752 128,985
Other trading activities
Fees 65,800 134,694
Investment
income
Deposit account interest
Total incoming resources 341,559 263,687
EXPENDITURE
Charitable
activities
Wages
Social security
213,707
15,371
161,366
12,577
Pensions 4,430 3,643
Rates and water 80 246
Insurance 2,313 4,025
Light and heat 3,167 4,774
Telephone 7,942 6,796
Postage and stationery 2,177 3,119
Sundries 605 784
Travelling 8,047 4,562
Tralrllllg 857 1,391
Repairs &renewals 6,266 3,426
Leasing 9,121 10,383
Subscriptions 8,797 5,027
Books dt periodicals 338
Practising certificate 1490 1,290
Professional
fees
4,630 3,361
Fixtures and fittmgs 27 34
Computer
equipment
Loss on sale oftangible fixed assets
1,753 1,608
~1220)
290,580 227,530
Support costs
Governance costs
Wages 5,825 4,759
Auditors'
remuneration
3,000 3,000
Accountancy and legal fees 10,133
Bank charges 98 128
Carried forward 19,056 7,887

31.3.21 31.3.20
Governance costs
Brought forward
Clerical Assistance
19,056
1028
7,887
650
~20 084 8537
Total resources expended 310,664 ~236 067
Net income ~30 895 27 620