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

dッ」オsゥァョ@eョカ・ャッー・@idZ@TWWbbWQXMcPdRMTPYRMXfbRMSUTfdSeTWPXe

COMPANY REGISTRATION NUMBER: 02196012 CHARITY REGISTRATION NUMBER: 298215

Primrose Hill Community Association Company Limited by Guarantee Unaudited Financial Statements

31 March 2021

GROMAN & COMPANY

Chartered Accountants 5 Violet Hill St. John's Wood London NW8 9EB

dッ」オsゥァョ@eョカ・ャッー・@idZ@TWWbbWQXMcPdRMTPYRMXfbRMSUTfdSeTWPXe

Primrose Hill Community Association

Company Limited by Guarantee

Financial Statements

Year ended 31 March 2021

Page
Trustees' annual report (incorporating the director's report) 1
Independent examiner's report to the trustees 5
Statement of financial activities (including income and
expenditure account) 6
Statement of financial position 7
Statement of cash flows 8
Notes to the financial statements 9
The following pages do not form part of the financial statements
Appendix I
Detailed statement of financial activities 20
Notes to the detailed statement of financial activities 22
Appendix II
Community Association Management Accounts

Appendix III

Library Management Accounts

dッ」オsゥァョ@eョカ・ャッー・@idZ@TWWbbWQXMcPdRMTPYRMXfbRMSUTfdSeTWPXe

Primrose Hill Community Association

Company Limited by Guarantee

Trustees' Annual Report (Incorporating the Director's Report)

Year ended 31 March 2021

The trustees, who are also the directors for the purposes of company law, present their report and the unaudited financial statements of the charity for the year ended 31 March 2021.

Reference and administrative details

Registered charity name

Primrose Hill Community Association

Charity registration number 298215 Company registration number 02196012 Principal office and registered 29 Hopkinsons Place office Fitzroy Road London NW1 8TN The trustees Amanda Dickins (Chair) Maureen Betts (Vice Chair) Nadia Crandall (Treasurer) Doro Marden Lucy Cottrell Jason Pittock Petar Savic Marijke Good Tim Kirkpatrick Centre manager Mick Hudspeth Company secretary Lorna Fowler Independent examiner AI Groman FCA 5 Violet Hill St. John's Wood London NW8 9EB

- 1 -

dッ」オsゥァョ@eョカ・ャッー・@idZ@TWWbbWQXMcPdRMTPYRMXfbRMSUTfdSeTWPXe

Primrose Hill Community Association

Company Limited by Guarantee

Trustees' Annual Report (Incorporating the Director's Report) (continued)

Year ended 31 March 2021

Structure, governance and management

Governing Document

The charity is constituted as a company limited by guarantee and is therefore governed by a Memorandum and Articles of Association, dated 19 November 1987 and also registered with the Charity Commissioners.

Appointment, induction & training of Trustees

All members are circulated with invitations to nominate trustees prior to the AGM advising them of the retiring trustees and requesting nominations for the AGM. When considering co-opting trustees, the Board has regard to the requirement for any specialist skills needed.

New trustees undergo an orientation day to brief them on their legal obligations under charity and company law, the content of the Memorandum and Articles of Association, the committee and decision making processes, the business plan and recent financial performance of the charity.

During the induction day they meet key employees and other trustees. Trustees are encouraged to attend appropriate external training events where these will facilitate the undertaking of their role.

Organisation

The charity is organised so that the directors meet regularly to manage its affairs. There is one full time executive, M Hudspeth, who both manages the day to day administration of the charity and organises fundraising initiatives. The remaining staff are employed to run particular service sections or with specific administration or building responsibilities.

Risk management

The trustees regularly discuss the risks the charity may face, and when potential risks are identified systems and procedures to mitigate those risks are put in place, together with the implementation of procedures designed to minimise any potential impact on the charity should those risks materialise.

Objectives and activities

The charity's object and its principal activity continue to be that of promoting the benefit of those persons living and working in that part of the London Borough of Camden which lies within a half mile radius of the Centre.

The trustees have referred to the guidance contained in the Charity Commission's general guidance on public benefit when reviewing our aims and objectives and in planning our future services. In particular the board of trustees consider how our planned services will contribute to the aims and objectives they have set.

Strategic report

The following sections for achievements and performance and financial review form the strategic report of the charity.

- 2 -

dッ」オsゥァョ@eョカ・ャッー・@idZ@TWWbbWQXMcPdRMTPYRMXfbRMSUTfdSeTWPXe

Primrose Hill Community Association

Company Limited by Guarantee

Trustees' Annual Report (Incorporating the Director's Report) (continued)

Year ended 31 March 2021

Achievements and performance

The continuing impact of the COVID-19 pandemic led to another challenging year for the Community Association. For the second year in a row, we were unable to put on our traditional events such as the Summer Fair in Chalcot Square, the Jumble Sale and the popular Top of the Hill Quiz.

Three separate lockdowns meant 12 months of stop-start for both the Community Centre and the Library. We took care to follow relevant advice as well as government guidelines, opening when permitted with measures in place to keep our community as safe as possible, measures including social distancing, number limits, regular cleaning, no waiting on site policy and record keeping.

In such circumstances, careful financial management has been essential, made reality by the sterling efforts of our Treasurers and a new bookkeeper/accountant. We utilised all available government support but, most of all, were able to weather the storm thanks to the generosity of our community and many individual donors, including those supporting specific work, such as Neighbourhood Nosh, On The Hill and the Library.

On the bright side, necessity proved the mother of invention, as the year brought out the deep wells of creativity in our community and wonderful volunteers. Our Events team organised an impressive array of online talks and events, drawing on local talent such as Andrew Marr talking about his book ‘New Elizabethans’ and Scott Maslen giving guidance on meat free cooking. Meanwhile, ‘On the Hill’ ran two creative competitions – short stories on the theme of “Living in Lockdown” and photographs capturing “A Joyful Moment” in Primrose Hill.

A new summer tradition was created on a beautiful day in August, when the Primrose Hill Art Trail turned our local streets into an outdoor art gallery, showcasing the huge array of artistic talent in our community. The Art Trail was very well received by the participating artists and wider community and looks set to become an annual fixture.

And last, but very much not least, a new volunteer group came together to support their neighbours through food - “Neighbourhood Nosh”. Nosh uses donated food, much of which would otherwise go to waste, to create 150 three course mostly home-made, healthy, vegetarian meals every week.

Financial review

The Association, in this context the combination of the Community Centre and the Library, made a surplus of £91,325 (2020: £68,524) in the financial year, April 2020 to March 2021. This is the combined result of the Community Centre and the Library.

In practice the funding and Accounts of the two organisations are kept separate.

The combined Accounts exclude inter-organisational charges because they are one statutory body. However, these charges do affect the operational results of each party. The Management Accounts of the Community Association and the Library are attached as a key element in the Trustees Report. There are reports from both Treasurers attached to their separate Management Accounts. (See Appendices II and III)

- 3 -

dッ」オsゥァョ@eョカ・ャッー・@idZ@TWWbbWQXMcPdRMTPYRMXfbRMSUTfdSeTWPXe

Primrose Hill Community Association

Company Limited by Guarantee

Trustees' Annual Report (Incorporating the Director's Report) (continued)

Year ended 31 March 2021

Plans for future periods

Expanding the reach and diversity of our membership continues to be a priority. We will reintroduce a formal membership scheme, managed via an online platform to minimise administration. This will enable us to improve communication with our members. Membership fees will be kept low, with measures in place to ensure that membership is accessible to everyone in our community, including a concessionary rate and offline application process for those who find online difficult.

We will continue to provide community activities and services whenever we can, building on the innovations of the past year. Further development of Neighbourhood Nosh is a priority and plans are being developed for further online / hybrid events and another Art Trail. We will continue to develop our partnerships with other local organisations, working more collaboratively and thinking holistically about how we work within and support our community.

QRORSORPRQ The trustees' annual report and the strategic report were approved on .............................. and signed on behalf of the board of trustees by:

Amanda Dickins (Chair) Trustee

- 4 -

dッ」オsゥァョ@eョカ・ャッー・@idZ@TWWbbWQXMcPdRMTPYRMXfbRMSUTfdSeTWPXe

Primrose Hill Community Association

Company Limited by Guarantee

Independent Examiner's Report to the Trustees of Primrose Hill Community Association

Year ended 31 March 2021

I report to the trustees on my examination of the financial statements of Primrose Hill Community Association ('the charity') for the year ended 31 March 2021.

Responsibilities and basis of report

As the trustees of the company (and also its directors for the purposes of company law) you are responsible for the preparation of the financial statements in accordance with the requirements of the Companies Act 2006 ('the 2006 Act’). Having satisfied myself that the accounts of the company are not required to be audited under Part 16 of the 2006 Act and are eligible for independent examination, I report in respect of my examination of the charity’s accounts as carried out under section 145 of the Charities Act 2011 (‘the 2011 Act’). In carrying out my examination I have followed the Directions given by the Charity Commission under section 145(5)(b) of the 2011 Act.

Independent examiner's statement

I have completed my examination. I confirm that no matters have come to my attention in connection with the examination giving me cause to believe:

  1. accounting records were not kept in respect of the charity as required by section 386 of the 2006 Act; or

  2. the financial statements do not accord with those records; or

  3. the financial statements do not comply with the accounting requirements of section 396 of the 2006 Act other than any requirement that the accounts give a ‘true and fair' view which is not a matter considered as part of an independent examination; or

  4. the financial statements have not been prepared in accordance with the methods and principles of the Statement of Recommended Practice for accounting and reporting by charities applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102).

I have no concerns and have come across no other matters in connection with the examination to which attention should be drawn in this report in order to enable a proper understanding of the accounts to be reached.

AI Groman FCA Independent Examiner

5 Violet Hill St. John's Wood London NW8 9EB

- 5 -

dッ」オsゥァョ@eョカ・ャッー・@idZ@TWWbbWQXMcPdRMTPYRMXfbRMSUTfdSeTWPXe

Primrose Hill Community Association

Company Limited by Guarantee

Statement of Financial Activities (including income and expenditure account)

Year ended 31 March 2021

2021 2020
Unrestricted Restricted
funds funds Total funds Total funds
Note
£
£ £ £
Income and endowments
Donations and legacies 5
25,462
130,299 155,762 162,387
Investment income 6
378
844 1,223 3,928
Other income 7
74,868
12,326 87,194 179,857
-------------------------------- -------------------------------- -------------------------------- --------------------------------
Total income 100,708 143,469 244,179 346,172
================================ ================================ ================================ ================================
Expenditure
Expenditure on raising funds:
Costs of raising donations and
legacies 8
2,450
3,340 5,790 11,754
Expenditure on charitable activities 9,10
114,162
43,645 157,810 262,277
-------------------------------- -------------------------------- -------------------------------- --------------------------------
Total expenditure 116,612 46,985 163,600 274,031
================================ ================================ ================================ ================================
Net losses on investments 11
1,547
-------------------------------- -------------------------------- -------------------------------- --------------------------------
Net income (15,904) 96,484 80,579 70,594
================================ ================================ ================================ ================================
Other recognised gains and losses
Gains/(losses) from revaluation of fixed
assets 10,746 10,746 (2,070)
-------------------------------- -------------------------------- -------------------------------- --------------------------------
Net movement in funds (15,904) 107,230 91,325 68,524
Reconciliation of funds
Total funds brought forward 449,341 573,167 1,022,508 953,985
-------------------------------- -------------------------------- ----------------------------------------- -----------------------------------------
Total funds carried forward 433,437 680,397 1,113,834 1,022,509
================================ ================================ ========================================= =========================================

The statement of financial activities includes all gains and losses recognised in the year. All income and expenditure derive from continuing activities.

The notes on pages 9 to 18 form part of these financial statements.

- 6 -

dッ」オsゥァョ@eョカ・ャッー・@idZ@TWWbbWQXMcPdRMTPYRMXfbRMSUTfdSeTWPXe

Primrose Hill Community Association

Company Limited by Guarantee

Statement of Financial Position

31 March 2021

2021 2020
Note £ £ £
Fixed assets
Tangible fixed assets 16 372,224 371,030
----------------------------------------- -----------------------------------------
Current assets
Debtors 17 5,183 10,041
Investments 18 39,716 24,677
Cash at bank and in hand 912,354 758,879
-------------------------------- --------------------------------
957,253 793,597
Creditors: amounts falling due within one year 19 (215,644) (142,118)
-------------------------------- --------------------------------
Net current assets 741,609 651,479
----------------------------------------- -----------------------------------------
Total assets less current liabilities 1,113,833 1,022,509
----------------------------------------- -----------------------------------------
Net assets 1,113,833 1,022,509
========================================= =========================================
Funds of the charity
Restricted income funds:
Revaluation reserve 14,698 3,952
Other restricted income funds 665,699 582,416
Unrestricted funds 433,437 436,141
----------------------------------------- -----------------------------------------
Total charity funds 23 1,113,834 1,022,509
========================================= =========================================

For the year ending 31 March 2021 the charity was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.

Directors' responsibilities:

These financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies' regime.

These financial statements were approved by the board of trustees and authorised for issue on QRORSORPRQ ........................, and are signed on behalf of the board by:

Amanda Dickins (Chair) Trustee

The notes on pages 9 to 18 form part of these financial statements.

- 7 -

dッ」オsゥァョ@eョカ・ャッー・@idZ@TWWbbWQXMcPdRMTPYRMXfbRMSUTfdSeTWPXe

Primrose Hill Community Association

Company Limited by Guarantee

Statement of Cash Flows

Year ended 31 March 2021

2021 2020
£ £
Cash flows from operating activities
Net income 80,579 70,594
Adjustments for:
Depreciation of tangible fixed assets 13,985 22,163
Net losses on investments 1,547
Dividends, interest and rents from investments (301) (581)
Other interest receivable and similar income (922) (3,347)
Accrued expenses 6,500
Changes in:
Trade and other debtors 4,858 2,232
Trade and other creditors 3,257 454
Deferred Income movement 63,769 (99,524)
-------------------------------- ----------------------------
Cash generated from operations 171,725 (6,462)
Interest received 922 3,347
-------------------------------- ----------------------------
Net cash from operating activities 172,647 (3,115)
================================ ============================
Cash flows from investing activities
Dividends, interest and rents from investments 301 581
Purchase of tangible assets (15,179) (147,623)
Purchases of other investments (15,039)
Proceeds from sale of other investments 4,099
Adjustments from movement in market value 10,746 (2,070)
-------------------------------- --------------------------------
Net cash used in investing activities (19,171) (145,013)
================================ ================================
Net increase/(decrease) in cash and cash equivalents 153,476 (148,128)
Cash and cash equivalents at beginning of year 758,879 907,007
-------------------------------- --------------------------------
Cash and cash equivalents at end of year 912,355 758,879
================================ ================================

The notes on pages 9 to 18 form part of these financial statements.

- 8 -

dッ」オsゥァョ@eョカ・ャッー・@idZ@TWWbbWQXMcPdRMTPYRMXfbRMSUTfdSeTWPXe

Primrose Hill Community Association

Company Limited by Guarantee

Notes to the Financial Statements

Year ended 31 March 2021

1. General information

The charity is a public benefit entity and a private company limited by guarantee, registered in England and Wales and a registered charity in England and Wales. The address of the registered office is 29 Hopkinsons Place, Fitzroy Road, London NW1 8TN.

2. Statement of compliance

These financial statements have been prepared in compliance with FRS 102, 'The Financial Reporting Standard applicable in the UK and the Republic of Ireland', the Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) (Charities SORP (FRS 102)) and the Companies Act 2006.

3. Accounting policies

Basis of preparation

The financial statements have been prepared on the historical cost basis, as modified by the revaluation of certain financial assets and liabilities and investment properties measured at fair value through income or expenditure.

The financial statements are prepared in sterling, which is the functional currency of the entity.

Going concern

There are no material uncertainties about the charity's ability to continue.

Judgements and key sources of estimation uncertainty

The preparation of the financial statements requires management to make judgements, estimates and assumptions that affect the amounts reported. These estimates and judgements are continually reviewed and are based on experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances.

Fund accounting

Unrestricted funds are available for use at the discretion of the trustees to further any of the charity's purposes.

Designated funds are unrestricted funds earmarked by the trustees for particular future project or commitment.

Restricted funds are subjected to restrictions on their expenditure declared by the donor or through the terms of an appeal, and fall into one of two sub-classes: restricted income funds or endowment funds.

- 9 -

dッ」オsゥァョ@eョカ・ャッー・@idZ@TWWbbWQXMcPdRMTPYRMXfbRMSUTfdSeTWPXe

Primrose Hill Community Association

Company Limited by Guarantee

Notes to the Financial Statements (continued)

Year ended 31 March 2021

3. Accounting policies (continued)

Incoming resources

All incoming resources are included in the statement of financial activities when entitlement has passed to the charity; it is probable that the economic benefits associated with the transaction will flow to the charity and the amount can be reliably measured. The following specific policies are applied to particular categories of income:

Resources expended

Expenditure is recognised on an accruals basis as a liability is incurred. Expenditure includes any VAT which cannot be fully recovered, and is classified under headings of the statement of financial activities to which it relates:

All costs are allocated to expenditure categories reflecting the use of the resource. Direct costs attributable to a single activity are allocated directly to that activity. Shared costs are apportioned between the activities they contribute to on a reasonable, justifiable and consistent basis.

Tangible assets

Tangible assets are initially recorded at cost, and subsequently stated at cost less any accumulated depreciation and impairment losses. Any tangible assets carried at revalued amounts are recorded at the fair value at the date of revaluation less any subsequent accumulated depreciation and subsequent accumulated impairment losses.

- 10 -

dッ」オsゥァョ@eョカ・ャッー・@idZ@TWWbbWQXMcPdRMTPYRMXfbRMSUTfdSeTWPXe

Primrose Hill Community Association

Company Limited by Guarantee

Notes to the Financial Statements (continued)

Year ended 31 March 2021

3. Accounting policies (continued)

Tangible assets (continued)

An increase in the carrying amount of an asset as a result of a revaluation, is recognised in other recognised gains and losses, unless it reverses a charge for impairment that has previously been recognised as expenditure within the statement of financial activities. A decrease in the carrying amount of an asset as a result of revaluation, is recognised in other recognised gains and losses, except to which it offsets any previous revaluation gain, in which case the loss is shown within other recognised gains and losses on the statement of financial activities.

Depreciation

Depreciation is calculated so as to write off the cost or valuation of an asset, less its residual value, over the useful economic life of that asset as follows:

Short leasehold property - Straight line over the life of the lease Equipment - 25% straight line

Impairment of fixed assets

A review for indicators of impairment is carried out at each reporting date, with the recoverable amount being estimated where such indicators exist. Where the carrying value exceeds the recoverable amount, the asset is impaired accordingly. Prior impairments are also reviewed for possible reversal at each reporting date.

For the purposes of impairment testing, when it is not possible to estimate the recoverable amount of an individual asset, an estimate is made of the recoverable amount of the cash-generating unit to which the asset belongs. The cash-generating unit is the smallest identifiable group of assets that includes the asset and generates cash inflows that largely independent of the cash inflows from other assets or groups of assets.

For impairment testing of goodwill, the goodwill acquired in a business combination is, from the acquisition date, allocated to each of the cash-generating units that are expected to benefit from the synergies of the combination, irrespective of whether other assets or liabilities of the charity are assigned to those units.

Defined contribution plans

Contributions to defined contribution plans are recognised as an expense in the period in which the related service is provided. Prepaid contributions are recognised as an asset to the extent that the prepayment will lead to a reduction in future payments or a cash refund.

When contributions are not expected to be settled wholly within 12 months of the end of the reporting date in which the employees render the related service, the liability is measured on a discounted present value basis. The unwinding of the discount is recognised as an expense in the period in which it arises.

4. Limited by guarantee

The company is limited by guarantee of £1 per member without share capital.

- 11 -

dッ」オsゥァョ@eョカ・ャッー・@idZ@TWWbbWQXMcPdRMTPYRMXfbRMSUTfdSeTWPXe

Primrose Hill Community Association

Company Limited by Guarantee

Notes to the Financial Statements (continued)

Year ended 31 March 2021

5. Donations and legacies

Unrestricted Restricted Total Funds
Funds Funds 2021
£ £ £
Donations
Donations 23,813 14,178 37,992
Gift Aid Tax Recoverable 1,649 2,890 4,539
Grants
LB of Camden 102,000 102,000
LB of Camden - Deferred grant re Lease 11,231 11,231
---------------------------- -------------------------------- --------------------------------
25,462 130,299 155,762
============================ ================================ ================================
Unrestricted Restricted Total Funds
Funds Funds 2020
£ £ £
Donations
Donations 17,750 12,670 30,420
Gift Aid Tax Recoverable 32,443 32,443
Grants
LB of Camden 75,000 75,000
LB of Camden - Deferred grant 13,293 13,293
LB of Camden - Deferred grant re Lease 11,231 11,231
---------------------------- -------------------------------- --------------------------------
50,193 112,194 162,387
============================ ================================ ================================
Investment income
Unrestricted Restricted Total Funds
Funds Funds 2021
£ £ £
Income from listed investments 301 301
Bank interest receivable 378 543 922
-------------- -------------- -----------------------
378 844 1,223
============== ============== =======================
Unrestricted Restricted Total Funds
Funds Funds 2020
£ £ £
Income from listed investments 581 581
Bank interest receivable 606 2,595 3,201
Other interest receivable - Gift Aid 135 11 146
-------------- ----------------------- -----------------------
741 3,187 3,928
============== ======================= =======================

6. Investment income

- 12 -

dッ」オsゥァョ@eョカ・ャッー・@idZ@TWWbbWQXMcPdRMTPYRMXfbRMSUTfdSeTWPXe

Primrose Hill Community Association

Company Limited by Guarantee

Notes to the Financial Statements (continued)

Year ended 31 March 2021

7. Other income

Unrestricted Restricted Total Funds
Funds Funds 2021
£ £ £
Other income 19,665 9,441 29,106
Library project 2,885 2,885
Summer festival (35) (35)
Bar income 2,222 2,222
Letting income 42,216 42,216
Other miscellaneous income 80 80
JRS Grant 10,720 10,720
---------------------------- ---------------------------- ----------------------------
74,868 12,326 87,194
============================ ============================ ============================
Unrestricted Restricted Total Funds
Funds Funds 2020
£ £ £
Other income 16,673 5,500 22,173
Library project 14,610 14,610
Summer festival 8,782 8,782
Bar income 10,023 10,023
Letting income 90,042 20,649 110,690
Other miscellaneous income 11,447 11,447
Fundraising events for lease 2,132 2,132
-------------------------------- ---------------------------- --------------------------------
139,099 40,759 179,857
================================ ============================ ================================
8. Costs of raising donations and legacies
Unrestricted Restricted Total Funds
Funds Funds 2021
£ £ £
Costs of generating income - Other activities 2,450 3,340 5,790
----------------------- ----------------------- -----------------------
2,450 3,340 5,790
======================= ======================= =======================
Unrestricted Restricted Total Funds
Funds Funds 2020
£ £ £
Costs of generating income - Other activities 11,370 11,370
Fundraising - Lease fund 384 384
---------------------------- -------------- ----------------------------
11,754 11,754
============================ ============== ============================

- 13 -

dッ」オsゥァョ@eョカ・ャッー・@idZ@TWWbbWQXMcPdRMTPYRMXfbRMSUTfdSeTWPXe

Primrose Hill Community Association

Company Limited by Guarantee

Notes to the Financial Statements (continued)

Year ended 31 March 2021

9. Expenditure on charitable activities by fund type

Unrestricted Restricted Total Funds
Funds Funds 2021
£ £ £
Support costs 114,162 43,645 157,810
================================ ============================ ================================
Unrestricted Restricted Total Funds
Funds Funds 2020
£ £ £
Support costs 150,509 111,769 262,277
================================ ================================ ================================
10. Expenditure on charitable activities by activity type
Support Total funds Total fund
costs 2021 2020
£ £ £
Core charitable activities 96,037 96,037 110,052
Activities and outings 12,451 12,451 46,878
Library project 37,876 37,876 96,626
Governance costs 11,446 11,446 8,721
-------------------------------- -------------------------------- --------------------------------
157,810 157,810 262,277
================================ ================================ ================================
11. Net losses on investments
Restricted
Total Funds
Restricted Total Funds
Funds
2021
Funds 2020
£ £ £ £
Gains/(losses) on listed investments (1,547)
(1,547)
============== ============== ======================= =======================
12. Net income
Net income is stated after charging/(crediting):
2021 2020
£ £
Depreciation of tangible fixed assets 13,985 22,163
============================ ============================
13. Independent examination fees
2021 2020
£ £
Fees payable to the independent examiner for:
Independent examination of the financial statements 4,800 4,800
======================= =======================

- 14 -

dッ」オsゥァョ@eョカ・ャッー・@idZ@TWWbbWQXMcPdRMTPYRMXfbRMSUTfdSeTWPXe

Primrose Hill Community Association

Company Limited by Guarantee

Notes to the Financial Statements (continued)

Year ended 31 March 2021

14. Staff costs

The average head count of employees during the year was 7 (2020: 8). The average number of full-time equivalent employees during the year is analysed as follows:

2021 2020
No. No.
Number of staff - Administration 4 7
Number of staff - Management 1 1
-------------- --------------
5 8
============== ==============

No employee received employee benefits of more than £60,000 during the year (2020: Nil).

15. Trustee remuneration and expenses

SORP 2015 requires the following statement to be made:- no remuneration or other benefits from employment with the charity or a related entity were received by the trustees;

16. Tangible fixed assets

Land and
buildings Equipment Total
£ £ £
Cost
At 1 April 2020 400,344 8,612 408,956
Additions 14,974 205 15,179
-------------------------------- ----------------------- --------------------------------
At 31 March 2021 415,318 8,817 424,135
================================ ======================= ================================
Depreciation
At 1 April 2020 31,588 6,338 37,926
Charge for the year 13,270 715 13,985
-------------------------------- ----------------------- --------------------------------
At 31 March 2021 44,858 7,053 51,911
================================ ======================= ================================
Carrying amount
At 31 March 2021 370,460 1,764 372,224
================================ ======================= ================================
At 31 March 2020 368,756 2,274 371,030
================================ ======================= ================================
17. Debtors
2021 2020
£ £
Prepayments and accrued income 245 245
Other debtors - Accounts receivable: On The Hill 5,788
Other debtors 4,938 4,008
----------------------- ----------------------------
5,183 10,041
======================= ============================

- 15 -

dッ」オsゥァョ@eョカ・ャッー・@idZ@TWWbbWQXMcPdRMTPYRMXfbRMSUTfdSeTWPXe

Primrose Hill Community Association

Company Limited by Guarantee

Notes to the Financial Statements (continued)

Year ended 31 March 2021

18. Investments

2021 2020
£ £
PHCL - Quoted investment portfolio 39,716 24,677
============================ ============================
19. Creditors: amounts falling due within one year
2021 2020
£ £
Trade creditors 686
Accruals and deferred income 205,038 134,769
PHCA Barclaycard Commercial 3,410
Other creditors 6,510 7,349
-------------------------------- --------------------------------
215,644 142,118
================================ ================================
20. Deferred income
2021 2020
£ £
At 1 April 2020 134,769 234,293
Amount released to income (11,231) (99,524)
Amount deferred in year 75,000
-------------------------------- --------------------------------
At 31 March 2021 198,538 134,769
================================ ================================

21. Pensions and other post retirement benefits

Defined contribution plans

The amount recognised in income or expenditure as an expense in relation to defined contribution plans was £1,180 (2020: £1,950).

- 16 -

dッ」オsゥァョ@eョカ・ャッー・@idZ@TWWbbWQXMcPdRMTPYRMXfbRMSUTfdSeTWPXe

Primrose Hill Community Association

Company Limited by Guarantee

Notes to the Financial Statements (continued)

Year ended 31 March 2021

23. Analysis of charitable funds

Unrestricted funds

Unrestricted funds
At 1 April Gains and At 31 March
2020 Income Expenditure losses 2021
£ £ £ £ £
General funds 405,341 100,708 (116,612) 389,437
Designated Fund -
Building maintenance 10,000 10,000
Designated Fund -
Contingency fund 34,000 34,000
-------------------------------- -------------------------------- -------------------------------- -------------- --------------------------------
449,341 100,708 (116,612) 433,437
================================ ================================ ================================ ============== ================================
At 1 April Gains and At 31 March
2019 Income Expenditure losses 2020
£ £ £ £ £
General funds 364,371 190,033 (162,263) 392,141
Designated Fund -
Building maintenance 10,000 10,000
Designated Fund -
Contingency fund 34,000 34,000
-------------------------------- -------------------------------- -------------------------------- -------------- --------------------------------
408,371 190,033 (162,263) 436,141
================================ ================================ ================================ ============== ================================
Restricted funds
At 1 April Gains and At 31 March
2020 Income Expenditure losses 2021
£ £ £ £ £
Restricted Fund -
Library fund 569,215 143,469 (46,985) 665,699
Revaluation reserve 3,952 10,746 14,698
-------------------------------- -------------------------------- ---------------------------- ---------------------------- --------------------------------
573,167 143,469 (46,985) 10,746 680,397
================================ ================================ ============================ ============================ ================================
At 1 April Gains and At 31 March
2019 Income Expenditure losses 2020
£ £ £ £ £
Restricted Fund -
Library fund 539,592 156,140 (111,769) (1,547)
582,416
Revaluation reserve 6,022 (2,070)
3,952
-------------------------------- -------------------------------- -------------------------------- ----------------------- --------------------------------
545,614 156,140 (111,769) (3,617)
586,368
================================ ================================ ================================ ======================= ================================

- 17 -

dッ」オsゥァョ@eョカ・ャッー・@idZ@TWWbbWQXMcPdRMTPYRMXfbRMSUTfdSeTWPXe

Primrose Hill Community Association

Company Limited by Guarantee

Notes to the Financial Statements (continued)

Year ended 31 March 2021

24. Analysis of net assets between funds

Unrestricted Restricted Total Funds
Funds Funds 2021
£ £ £
Tangible fixed assets
Current assets
-------------- -------------- --------------
Net assets
============== ============== ==============
Unrestricted Restricted Total Funds
Funds Funds 2020
£ £ £
Tangible fixed assets 235,627 135,403 371,030
Current assets 210,414 441,065 651,479
-------------------------------- -------------------------------- -----------------------------------------
Net assets 446,041 576,468 1,022,509
================================ ================================ =========================================
Analysis of changes in net debt
At At
1 Apr 2020 Cash flows 31 Mar 2021
£ £ £
Cash at bank and in hand 758,879 153,475 912,354
Current asset investments 24,677 15,039 39,716
-------------------------------- -------------------------------- --------------------------------
783,556 168,514 952,070
================================ ================================ ================================

25. Analysis of changes in net debt

- 18 -

dッ」オsゥァョ@eョカ・ャッー・@idZ@TWWbbWQXMcPdRMTPYRMXfbRMSUTfdSeTWPXe

Primrose Hill Community Association

Company Limited by Guarantee

Management Information

Year ended 31 March 2021

APPENDIX I

The following pages do not form part of the financial statements.

- 19 -

dッ」オsゥァョ@eョカ・ャッー・@idZ@TWWbbWQXMcPdRMTPYRMXfbRMSUTfdSeTWPXe

Primrose Hill Community Association

Company Limited by Guarantee

Detailed Statement of Financial Activities

Year ended 31 March 2021

2021 2020
£ £
Income and endowments
Donations and legacies
Donations 37,992 30,420
Gift Aid Tax Recoverable 4,539 32,443
LB of Camden 102,000 75,000
LB of Camden - Deferred grant 13,293
LB of Camden - Deferred grant re Lease 11,231 11,231
-------------------------------- --------------------------------
155,762 162,387
-------------------------------- --------------------------------
Investment income
Income from listed investments 301 581
Bank interest receivable 922 3,201
Other interest receivable - Gift Aid 146
----------------------- -----------------------
1,223 3,928
----------------------- -----------------------
Other income
Other income 29,106 22,173
Library project 2,885 14,610
Summer festival (35) 8,782
Bar income 2,222 10,023
Letting income 42,216 110,690
Other miscellaneous income 80 11,447
Fundraising events for lease 2,132
JRS Grant 10,720
---------------------------- --------------------------------
87,194 179,857
---------------------------- --------------------------------
-------------------------------- --------------------------------
Total income 244,179 346,172
================================ ================================

- 20 -

dッ」オsゥァョ@eョカ・ャッー・@idZ@TWWbbWQXMcPdRMTPYRMXfbRMSUTfdSeTWPXe

Primrose Hill Community Association

Company Limited by Guarantee

Detailed Statement of Financial Activities (continued)

Year ended 31 March 2021

2021 2020
£ £
Expenditure
Costs of raising donations and legacies
Activity costs 5,790 11,754
-------------------------------- --------------------------------
Expenditure on charitable activities
Wages and salaries 75,119 109,540
Employer's NIC 5,689 8,857
Pension costs 1,180 1,950
Rent 223 224
Rates and water 42 6,365
Light and heat 6,168 8,064
Repairs and maintenance 5,796 9,535
Insurance 2,338 911
Other establishment - Cleaning & sundry 13,698 21,159
Advertising and marketing 806
Legal and professional fees 10,521 4,802
Telephone 2,121 2,097
Other office costs 4,118 8,337
Amortisation 11,231 11,231
Depreciation 2,756 10,932
Direct project costs 15,738 53,632
Library furniture (360) 4,356
Bank charges 303 262
323 23
-------------------------------- --------------------------------
157,810 262,277
-------------------------------- --------------------------------
-------------------------------- --------------------------------
Total expenditure 163,600 274,031
================================ ================================
Net losses on investments
Gains/(losses) on listed investments 1,547
-------------------------------- --------------------------------
---------------------------- ----------------------------
Net income 80,579 70,594
============================ ============================

- 21 -

dッ」オsゥァョ@eョカ・ャッー・@idZ@TWWbbWQXMcPdRMTPYRMXfbRMSUTfdSeTWPXe

Primrose Hill Community Association

Company Limited by Guarantee

Notes to the Detailed Statement of Financial Activities

Year ended 31 March 2021

2021 2020
£ £
Costs of raising donations and legacies
Costs of generating income
Activity costs 5,790 11,370
Fundraising - Lease fund
Activity costs 384
----------------------- ----------------------------
Costs of raising donations and legacies 5,790 11,754
======================= ============================
Expenditure on charitable activities
Core activities
Support costs
Wages/salaries 60,152 69,172
Employer's NIC 5,439 5,941
Pension costs 1,260 1,166
Car park costs 223 224
Rates & water 4,158
Light & heat 6,500
Repairs & maintenance 3,737 5,395
Insurance 1,415
Cleaning & sundry 9,915 8,482
Advertising and marketing 806
Telephone 986 1,317
Office costs 2,857 3,440
Depreciation 2,537 10,640
Bank charges 210 117
---------------------------- --------------------------------
96,037 110,052
---------------------------- --------------------------------
Activities
Support costs
Direct project costs 12,451 46,878
---------------------------- ----------------------------
Library Project
Support costs
PHCL: Wages and salaries 14,967 40,368
PHCL: Employer's NIC 250 2,916
PHCL: Pension costs (80) 784
PHCL: Rates 42 2,207
PHCL: Light & Heat (332) 8,064
PHCL: Repairs & maintenance 2,059 4,140
PHCL: Insurance 923 911
PHCL: Cleaning & sundry 3,783 12,677
PHCL: Telephone 1,135 780
PHCL: Library project office costs 1,261 4,897
PHCL: Amortisation 11,231 11,231
PHCL: Depreciation 219 292
PHCL: Library project 2,002 6,225
PHCL: Library furniture 966
PHCL: Bank charges 93 145
PHCL: Stockbrokers fees 323 23
---------------------------- ----------------------------
37,876 96,626
---------------------------- ----------------------------

- 22 -

dッ」オsゥァョ@eョカ・ャッー・@idZ@TWWbbWQXMcPdRMTPYRMXfbRMSUTfdSeTWPXe

Primrose Hill Community Association

Company Limited by Guarantee

Notes to the Detailed Statement of Financial Activities

Year ended 31 March 2021

Governance costs
Accountancy fees 4,800 4,802
Governance costs - bookkeeping, legal and professional fees 5,721
Licenses & permits 1,285 529
Bad debts (360) 3,390
---------------------------- -----------------------
11,446 8,721
---------------------------- -----------------------
-------------------------------- --------------------------------
Expenditure on charitable activities 157,810 262,277
================================ ================================

- 23 -