| Page | ||
|---|---|---|
| Chairman's Report |
2 —3 | |
| Directors' and Trustees' | Report | 4 —10 |
| Independent Examiner's |
Report | |
| Statement ofFinancial Activities | 12 | |
| Balance Sheet | 13 | |
| Notes to the Accounts | 14 —24 |
| Unrestricted | Designated | Restricted | |||||||
|---|---|---|---|---|---|---|---|---|---|
| Notes | Funds | Funds | Funds | 2021 | 2020 | ||||
| 6 | 8 | 5 | 6 | ||||||
| Income | |||||||||
| Donations | 99,666 | 99,666 | 92,011 | ||||||
| Income from charitable | activities | 107,608 | 224,153 | 331,761 | 205,253 | ||||
| Other trading activities |
11,074 | 11,074 | 13,688 | ||||||
| Investment income |
405 | 405 | 603 | ||||||
| Total Income | 218,753 | 224,153 | 442,906 | 311,555 | |||||
| Expenditure | |||||||||
| Cost of raising funds | 39,990 | 39,990 | 27,181 | ||||||
| Expenditure on charitable |
|||||||||
| activities | 128,627 | 244,387 | 373,014 | 250,316 | |||||
| Total expenditure | 168,617 | 244,387 | 413,004 | 277,497 | |||||
| Net income/(expenditure) | 50,136 | (20,234) | 29,902 | 34,058 | |||||
| Transfer between | funds | (10,000) | 10,000 | ||||||
| Net movement In |
funds | 40,136 | 10,000 | (20,234) | 29,902 | 34,058 | |||
| Reconciliation of |
funds | ||||||||
| Total funds, brought |
forward | 66,579 | 112,430 | 243,878 | 422,887 | 388,829 | |||
| Total funds carried | forward | 106,715 | 122,430 | 223,644 | 452,789 | 422,887 |
| GRANTS AND DO | N | ATIONS | |||||
|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | 2021 | 2020 | ||||
| 6 | 6 | 5 | 6 | ||||
| Albert Hunt Trust | 5,000 | 5,000 | |||||
| DEBUT TA LTD | 1,200 | 1,200 | |||||
| H&F Business Rate Rebate | 10,000 | 10,000 | |||||
| The Charlotte Bonham-Carter |
Trust | 4,000 | |||||
| F.I.R.M. | 8,500 | ||||||
| GiR Aid | 1,806 | 1,806 | 1,485 | ||||
| Julia and Hans Rausing Trust | 32,543 | 32,543 | |||||
| KCDN Trust | 3,000 | ||||||
| The Leigh Trust | 3,000 | ||||||
| London Community |
Foundation | 12,500 | |||||
| Mohoro Charitable | Trust | 5,000 | |||||
| Olympia London |
11,106 | ||||||
| Olympia London |
5,000 | ||||||
| The Southern Trust |
2,000 | 2,000 | |||||
| The Steel Charitable | Trust | 5,000 | 5,000 | ||||
| The Syder Foundation | 2,000 | ||||||
| William Allen Young | Charitable | Trust | 3,000 | ||||
| C3 London | 2,365 | 2,365 | |||||
| The 29th May 1961 | Charitable | Trust | 2,000 | 2,000 | 2,000 | ||
| Zenith Qptimedia Ltd |
1,588 | 1,588 | |||||
| Donations | 36,164 | 36,164 | 31,420 | ||||
| 99,666 | 99,666 | 92,011 |
| INCOME FROM CHARI | TA | BLE | AC | TIVITIES | ||||
|---|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | 2021 | 2020 | |||||
| 5 | 6 | 6 | ||||||
| Bluebird H8F | 250 | |||||||
| City Bridge Trust - TNLCF | COVID-19 Response | |||||||
| Fund | 19,876 | 19,876 | ||||||
| Co-op Local Community | Fund | 8,403 | ||||||
| Daisy Trust | 500 | 500 | 1,500 | |||||
| Groundwork UK |
500 | 500 | ||||||
| Hammersmith United Chanties |
7,500 | 1,578 | 9,078 | |||||
| Social Investment Business |
Ltd | 5,000 | 5,000 | |||||
| The Girdlers' Company |
Charitable | Trust | 10,000 | 5,000 | 15,000 | 10,000 | ||
| The Grocers' Charity The Grocers' Charity |
2,000 5,000 |
|||||||
| The Henry Smith Chanty | 36,400 | 36,400 | 35,700 | |||||
| The Hilden Charitable Fund |
7,500 | |||||||
| The Hilden Charitable Fund |
2,333 | |||||||
| The Story ofChristmas | 41,500 | 41,500 | ||||||
| The London Community |
Foundahon | 2,670 | 2,670 | |||||
| The London Community |
Foundation | 7,950 | 7,950 | |||||
| The Queen's Club Foundation |
1,312 | 1,312 | ||||||
| Homeless Link |
12,500 | 21,600 | 34,100 | 25,000 | ||||
| HSBC | 1,167 | |||||||
| LBof Hammersmith & Fulham |
(MHG) | 31,705 | 31,705 | 31,705 | ||||
| LBof Hammersmith 8 Fulham |
(3SIF) | 45,000 | 45,000 | 45,000 | ||||
| Leathersellers Company |
Charitable | Fund | 20,000 | 20,000 | 20,000 | |||
| Lloyds Bank Foundation | 26,550 | 26,550 | ||||||
| Olympia Ltd |
5,450 | |||||||
| Postcode Community Trust |
20,000 | 20,000 | ||||||
| St. Martin in the Fields |
600 | 600 | 237 | |||||
| United in Hammersmith |
and | Fulham | 891 | 6,900 | 7,791 | 300 | ||
| Vintners' Company |
2,500 | 2,500 | 500 | |||||
| Drop-in cafe income | 3,208 | |||||||
| Other income; | ||||||||
| Furlough grant |
3,717 | 3,717 | ||||||
| Other sundry income |
12 | 12 | ||||||
| 107,608 | 224,153 | 331,761 | 205,253 |
| Unrestricted | Restricted | |||||
|---|---|---|---|---|---|---|
| Funds | Funds | 2021 | 2020 | |||
| f | 5 | 6 | ||||
| Fundraising | events | 2,533 | 2,533 | 13,688 | ||
| Income from | Homeless | made card sales | 8,541 | 8,541 | ||
| 11,074 | 11,074 | 13,688 |
| ANALYSIS | OF EXPEND | IT | URE | ||||
|---|---|---|---|---|---|---|---|
| Raising | Drop-In & | ||||||
| funds | outreach | 2021 | 2020 | ||||
| 6 | 6 | 6 | 6 | ||||
| Staff costs | 37,389 | 145,522 | 182,911 | 121,320 | |||
| Temporary | project worker | 11,353 | 11,353 | 13,793 | |||
| Volunteer costs | 11,724 | 11,724 | 10,492 | ||||
| Premises costs | 26,803 | 26,803 | 25,782 | ||||
| Professional | fees | 5,955 | 5,955 | 340 | |||
| Consumables | 8,930 | 8,930 | 4,638 | ||||
| Trips and courses | 3,559 | 3,559 | 3,946 | ||||
| Other direct | costs | 31,291 | 31,291 | 7,621 | |||
| Direct cost- | Home(less) | card sales | 6,722 | 6,722 | |||
| Profit share | ofHome(less) | card sales | 2,615 | 2,615 | |||
| Fund raising | expense | 2,601 | 2,601 | 5,497 | |||
| Support costs (Note 6) | 115,540 | 115,540 | 80,761 | ||||
| Governance | costs (Note | 6) | 3,000 | 3,000 | 3,307 | ||
| 39,990 | 373,014 | 413,004 | 277,497 |
| activities at d each activity. |
iffere | nt pe |
rcentages, based o |
n staff time and th | e number of servi |
ce delivery ho |
urs attributab |
|---|---|---|---|---|---|---|---|
| General | Governance | ||||||
| supportf | function 6 |
2021 | 2020 6 |
||||
| Office &administrative | staff | 59,224 | 59,224 | 48,632 | |||
| Recruitment | &training | 3,977 | 3,977 | 1,403 | |||
| Premises | 12,110 | 12,110 | 8,594 | ||||
| Communications | cost | 7,261 | 7,261 | 4,903 | |||
| Computer support |
&I.T. maintenance | 3,435 | 3,435 | 2,038 | |||
| Professional | expenses | 6,888 | 6,888 | 1,579 | |||
| Depreciation | 19,227 | 19,227 | 11,820 | ||||
| Bank charges | 803 | 803 | 668 | ||||
| Offiice costs | 2,614 | 2,614 | 1,124 | ||||
| Board meeting expense | 307 | ||||||
| Independent | Examiners | fee | 3,000 | 3,000 | 3,000 | ||
| 115,540 | 3,000 | 118,540 | 84,068 |
| 7. | NET INCOME/(EXPENDITURE) | FOR THE YEAR | ||||||
| Net movement | in funds is shown | after charging: | 2021f | 2020 6 |
||||
| Independent examination |
3,000 | 3,000 | ||||||
| Depreciation on |
tangible fixed |
assets | 19,227 | 11,820 | ||||
| 8. | ANALYSIS OF |
STAFF COSTS, | TRUSTEES | REMUNERATION | AND EXPENSES, AND COST OF KEY | |||
| MANAGEMENT | PERSONNEL | |||||||
| STAFF COSTS | 2021 | 2020 | ||||||
| 6 | 6 | |||||||
| Salaries | 218,306 | 152,833 | ||||||
| National Insurance |
16,296 | 10,755 | ||||||
| Money Purchase | Pension Scheme | Contribution | costs | 7,532 | 6,364 | |||
| 242,134 | 169,953 | |||||||
| The average number ofemployees |
analysed | by | function was: | |||||
| Direct project work (full-time) | 4.5 | 3.1 | ||||||
| Strategy, service | management | and | administration | 1.8 | 1.3 | |||
| Finance (part-time) | 0.4 | 0.3 | ||||||
| 6.7 | 4.7 |
| 2021 | 2020 | ||||||
|---|---|---|---|---|---|---|---|
| Net book value: | 6 | ||||||
| Freehold | property | 220,800 | 225,600 | ||||
| Building | improvements | 61,250 | 8,209 | ||||
| Fixtures, | fittings and equipment | 10,576 | 9,033 | ||||
| 292,626 | 242,841 | ||||||
| Movements in the period: |
|||||||
| Cost: | Opening Balances 6 |
Additions | Dlsposals 6 |
Closing Balances 6 |
|||
| Freehold | property | 240,000 | 240,000 | ||||
| Building | improvements | 30,354 | 63,642 | 93,996 | |||
| Fixtures, | fittings and equipment | 33,634 | 5,369 | 39,003 | |||
| 303,988 | 69,011 | 372,999 | |||||
| Depreciation: | Opening Balances E |
Charge For Periodf |
Disposals 6 |
Closing Balancesf |
|||
| Freehold | property | 14,400 | 4,800 | 19,200 | |||
| Building | improvements | 22,145 | 10,601 | 32,746 | |||
| Fixtures, | fittings and equipment | 24,601 | 3,826 | 28,427 | |||
| 61,147 | 19,227 | 80,373 | |||||
| 10. | DEBTORS | ||||||
| 2021 | 2020 | ||||||
| 6 | |||||||
| Other debtors and prepayments | 6,944 | 4,813 | |||||
| 6,944 | 4,813 | ||||||
| 11. | CREDITORS: Amounts | falling due | within one year | ||||
| 2021 | 2020 | ||||||
| F | 6 | ||||||
| Trade creditors | 6,817 | 1,490 | |||||
| Taxation | and social security | 5,539 | 4,049 | ||||
| Deferred | income (Note | 14) | 43,728 | 45,100 | |||
| Other creditors and accruals | 5,434 | 5,447 | |||||
| 61,518 | 56,085 |
| MOVEMENT IN FUNDS |
||||||||
|---|---|---|---|---|---|---|---|---|
| Balance | Balance | |||||||
| at 01.04.20 | Income | Expenditure | Transfers | at31.03.21 | ||||
| Restricted funds: | ||||||||
| City Bridge Trust | 19,876 | 19,876 | ||||||
| Co-op Local Community | Fund | 5,807 | 5,807 | |||||
| Daisy Trust | 318 | 500 | 500 | 318 | ||||
| Groundwork UK |
500 | 500 | ||||||
| Hammersmith United Charities |
1,578 | 1,578 | ||||||
| Soaal Investment Business |
Ltd | 5,000 | 4,053 | |||||
| Ihe Girdlers' Company |
Chantable | 5,000 | 5,000 | |||||
| The Grocers' Charity | 4,077 | 2,499 | 1,578 | |||||
| The Henry Smith Charity | 36,400 | 36,400 | ||||||
| The Story ofChristmas | 41,500 | 41,500 | ||||||
| The London Community |
Foundation | 2,670 | 2,670 | |||||
| The London Community |
Foundation | 7,950 | 7,950 | |||||
| The Queen's Club Foundation |
1,312 | 1,312 | ||||||
| Homeless Link |
21,600 | 21,600 | ||||||
| LBof Hammersmith and |
Fulham | 8,076 | 8,076 | |||||
| LBof Hammersmith and |
Fulham | 225,600 | 4,800 | 220,800 | ||||
| Leathersellers' Company |
Chairtable | Fur | 20,000 | 20,000 | ||||
| DCMS through Lloyds Bank |
26,550 | 26,550 | ||||||
| Postcode Community Trust |
20,000 | 20,000 | ||||||
| St. Martin in the Fields |
600 | 600 | ||||||
| United in Hammersmith |
and | Fulham | 6,900 | 6,900 | ||||
| Vintners' Company |
2,500 | 2,500 | ||||||
| Furlough Grant |
3,717 | 3,717 | ||||||
| 243,878 | 224,153 | 244,387 | 223,644 | |||||
| Unrestricted funds: |
||||||||
| Designated funds |
||||||||
| Strategic Contingency Fund |
102,430 | 102,430 | ||||||
| Major Repairs Contingency | Fund | 10,000 | 10,000 | 20,000 | ||||
| 112,430 | 10,000 | 122,430 | ||||||
| Generalfunds | 66,579 | 218,753 | 168,617 | (10,000) | 106,715 | |||
| Total unrestricted funds |
179,009 | 218,753 | 168,617 | 229,145 | ||||
| Total funds | 422,887 | 442,906 | 413,004 | 452,789 |
| MOVEMENT IN FUN |
DS (continued) | DS (continued) | DS (continued) | DS (continued) | DS (continued) | |||||
|---|---|---|---|---|---|---|---|---|---|---|
| Movement in funds |
—previous year | |||||||||
| Balance | Balance | |||||||||
| at 01.04.19 6 |
Incomef | Expenditure 6 |
Transfers 6 |
at31.03.20 | ||||||
| Restricted funds: | ||||||||||
| Bluebird H&F (for women |
group) | 250 | 250 | |||||||
| Co-op Local Community | Fund | 2,324 | 8,403 | 4,921 | 5,807 | |||||
| Daisy Trust | 1,500 | 1,182 | 318 | |||||||
| The Grocers' Charity | 2,000 | 2,000 | ||||||||
| The Grocers' Charity | 5,000 | 923 | 4,077 | |||||||
| The Henry Smith Charity | 35,700 | 35,700 | ||||||||
| The Hilden Charitable | Fund | 2,333 | 2,333 | |||||||
| Homeless Link |
25,000 | 25,000 | ||||||||
| HSBC | 1,167 | 1,167 | ||||||||
| LBof Hammersmith | and | Fulham | 11,792 | 3,716 | 8,076 | |||||
| LBof Hammersmith | and | Fulham | 230,400 | 4,800 | 225,600 | |||||
| Leathersellers' Company |
Charitable | Fur | 20,000 | 20,000 | ||||||
| Olympia Limited |
5,450 | 5,450 | ||||||||
| St. Martin in the Fields |
237 | 237 | ||||||||
| United in Hammersmith |
and | Fulham | 300 | 300 | ||||||
| Vintners' Company |
500 | 500 | ||||||||
| 244,516 | 107,840 | 108,478 | 243,878 | |||||||
| Unrestricted funds: |
||||||||||
| Designated funds |
||||||||||
| Strategic Contingency | Fund | 73,378 | 29,052 | 102,430 | ||||||
| Major Repairs Contingency | Fund | 9,052 | 948 | 10,000 | ||||||
| 82,430 | 30,000 | 112,430 | ||||||||
| General funds | 61,883 | 203,715 | 169,019 | (30,000) | 66,579 | |||||
| Total unrestricted funds |
144,313 | 203,715 | 169,019 | 179,009 | ||||||
| Total funds | 388,829 | 311,555 | 277,497 | 422,887 |
| ANALYS | IS OF NET ASSETS B | ETWEEN FUNDS | |||
|---|---|---|---|---|---|
| Unrestricted | Designated | Restricted | 2021 | ||
| Funds | Funds | Funds | Total | ||
| 6 | 6 | 6 | |||
| Tangible | fixed assets | 71,826 | 220,800 | 292,626 | |
| Current assets | 34,889 | 122,430 | 2,844 | 160,163 | |
| Total net | assets | 106,715 | 122,430 | 223,644 | 452,789 |
| Analysis | of net assets between funds —previous year | ||||
| Unrestricted | Designated | Restricted | 2020 | ||
| Fundsf | Funds 6 |
Funds 6 |
Total | ||
| Tangible | fixed assets | 17,241 | 225,600 | 242,841 | |
| Current assets | 49,338 | 112,430 | 18,278 | 180,045 | |
| Total net | assets | 66,579 | 112,430 | 243,878 | 422,887 |
| 2021 | 2020 | ||||
|---|---|---|---|---|---|
| E | 5 | ||||
| Balance | as at 1st | April | 45,100 | 10,450 | |
| Amount | released | to income | in the year | (45,100) | (10,450) |
| Amount | deferred | in the year | 43,728 | 45,100 | |
| Balance | as at 31st March | 43,728 | 45,100 |