COMPANY REGISTRATION NUMBER: 02196012 CHARITY REGISTRATION NUMBER: 298215
Primrose Hill Community Association Company Limited by Guarantee Unaudited Financial Statements
31 March 2022
GROMAN & COMPANY
Chartered Accountants 5 Violet Hill St. John's Wood London NW8 9EB
Primrose Hill Community Association
Company Limited by Guarantee
Financial Statements
Year ended 31 March 2022
| 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 | |
| Detailed statement of financial activities | 20 |
| Notes to the detailed statement of financial activities | 21 |
| Appendix II |
Community Association Management Accounts
Appendix III
Library Management Accounts
Primrose Hill Community Association
Company Limited by Guarantee
Trustees' Annual Report (Incorporating the Director's Report)
Year ended 31 March 2022
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 2022.
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 Marijke Good (Chair) Maureen Betts (Vice Chair) Nadia Crandall (Treasurer) Doro Marden Lucy Cottrell Jason Pittock Petar Savic Tim Kirkpatrick Company secretary Lorna Fowler Independent examiner AI Groman FCA 5 Violet Hill St. John's Wood London NW8 9EB
- 1 -
Primrose Hill Community Association
Company Limited by Guarantee
Trustees' Annual Report (Incorporating the Director's Report) (continued)
Year ended 31 March 2022
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 -
Primrose Hill Community Association
Company Limited by Guarantee
Trustees' Annual Report (Incorporating the Director's Report) (continued)
Year ended 31 March 2022
Achievements and performance
Following the challenges that Covid sent our way, this felt like a more normal 12 month period where the Community Centre and Library were operating in a much more relaxed way than the preceding years. We still had to err on the side of caution with our bigger events. In June we managed to have our Art Trail as this took place outdoors and also some of the smaller events took place also. We held several talks and toward the end of the period we had a disco and a jumble sale. Unfortunately we had to cancel our big Christmas event with Sadie Frost as it was due to take place at the peak of the omicron variant.
We found numbers attending events and activities had dropped slightly at the Community Centre and the Library but as ever we did our utmost to attract people from across our demographic.
Our Chair, Amanda Dickins, unfortunately moved out of the area, hence at the AGM she stepped down from her role as Chair. She was a huge asset to us and she did some terrific work with PHCA. Thankfully we had Marijke Good (Library Chair) waiting in the wings, who has stepped up as PHCA Chair in a holding role until we find a more permanent successor. Speaking of huge assets, the Community Centre recruited a new administrator, Dominique Hua, during the year, who is proving to be a wonderful choice.
Open House, our Wednesday afternoon activity, continues to provide thoughtful and stimulating activities in its quest to alleviate loneliness and isolation among older people in the area. Along the same lines we open our community bar every Sunday and on the last Friday of each month. We run a Zumba Gold class for seniors and an online yoga class each week, whilst also hosting Narcotics Anonymous twice a week.
Neighbourhood Nosh continued providing over 100 meals per week to the more vulnerable members of our community whilst also creating a free market outside the community centre each week to provide fresh fruit and vegetables to people affected by the price squeeze.
For the Library, after the last couple of years of switching between being closed, to open, to closed again, we are now firmly open again, and have returned to our full range of services. Our number of visitors is almost back to pre-COVID levels and membership levels continue to increase. We slowly resumed our regular activities, like Book Talks and Film Club, but some of them were casualties of the Covid period: we lost our Chess teacher, and our Bridge Club went online, but we are working on bringing them back into the Library soon. We are also working on bringing back the homework club and school visits. We are hoping to start the ESOL course up again, especially as refugees from Ukraine join our community - we would like to offer them a way to learn English
Financial review
The Association, in this context the combination of the Community Centre and the Library, made a surplus of £74,849 (2021: £91,325) in the financial year, April 2021 to March 2022. 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 -
Primrose Hill Community Association
Company Limited by Guarantee
Trustees' Annual Report (Incorporating the Director's Report) (continued)
Year ended 31 March 2022
Plans for future periods
We aim to build on the great work done by Neighbourhood Nosh in the community, by having a very basic Welcome Café running a couple of days a week, which as it’s name suggests will welcome people from all sections of our community, and will be a low cost / no cost model. At the same time we are looking into being a ‘Warm Bank’ while the café is open, providing a warm, welcoming space with various supplementary activities taking place at the same time. We will be co-ordinating opening times with other community providers in the area to ensure that at most times there is a warm, safe place to be.
Our library are very excited to celebrate their 10[th] year birthday in October, with an amazing Book Festival; two days of talks - “Writers Talk About Writing’ - finishing with a big party.
We aim to continue providing relevant community activities at both the Library and the Community Centre, and will continue to engage with members using our various channels of communication
The trustees' annual report and the strategic report were approved on .............................. and signed on behalf of the board of trustees by:
Marijke Good (Chair) Trustee
- 4 -
Primrose Hill Community Association
Company Limited by Guarantee
Independent Examiner's Report to the Trustees of Primrose Hill Community Association
Year ended 31 March 2022
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 2022.
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:
-
accounting records were not kept in respect of the charity as required by section 386 of the 2006 Act; or
-
the financial statements do not accord with those records; or
-
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
-
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 -
Primrose Hill Community Association
Company Limited by Guarantee
Statement of Financial Activities (including income and expenditure account)
Year ended 31 March 2022
| 2022 | 2021 | ||||
|---|---|---|---|---|---|
| Unrestricted | Restricted | ||||
| funds | funds | Total funds | Total funds | ||
| Note | £ |
£ | £ | £ | |
| Income and endowments | |||||
| Donations and legacies | 5 | 25,808 |
119,004 | 144,812 | 155,762 |
| Investment income | 6 | 80 |
453 | 533 | 1,223 |
| Other income | 7 | 135,048 |
21,471 | 156,519 | 87,194 |
| -------------------------------- | -------------------------------- | -------------------------------- | -------------------------------- | ||
| Total income | 160,936 | 140,928 | 301,864 | 244,179 | |
| ================================ | ================================ | ================================ | ================================ | ||
| Expenditure | |||||
| Expenditure on raising funds: | |||||
| Costs of raising donations and | |||||
| legacies | 8 | 8,771 |
– | 8,771 | 5,790 |
| Expenditure on charitable activities | 9,10 | 129,384 |
89,773 | 219,157 | 157,810 |
| -------------------------------- | -------------------------------- | -------------------------------- | -------------------------------- | ||
| Total expenditure | 138,155 | 89,773 | 227,928 | 163,600 | |
| ================================ | ================================ | ================================ | ================================ | ||
| -------------------------------- | -------------------------------- | -------------------------------- | -------------------------------- | ||
| Net income | 22,781 | 51,155 | 73,936 | 80,579 | |
| ================================ | ================================ | ================================ | ================================ | ||
| Other recognised gains and losses | |||||
| Gains from revaluation of fixed assets | – | 913 | 913 | 10,746 | |
| -------------------------------- | -------------------------------- | -------------------------------- | -------------------------------- | ||
| Net movement in funds | 22,781 | 52,068 | 74,849 | 91,325 | |
| Reconciliation of funds | |||||
| Total funds brought forward | 436,737 | 677,097 | 1,113,834 | 1,022,508 | |
| -------------------------------- | -------------------------------- | ----------------------------------------- | ----------------------------------------- | ||
| Total funds carried forward | 459,518 | 729,165 | 1,188,683 | 1,113,834 | |
| ================================ | ================================ | ========================================= | ========================================= |
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 -
Primrose Hill Community Association
Company Limited by Guarantee
Statement of Financial Position (continued)
31 March 2022
| 2022 | 2021 | |||
|---|---|---|---|---|
| Note | £ | £ | £ | |
| Fixed assets | ||||
| Tangible fixed assets | 15 | 350,374 | 372,224 | |
| Current assets | ||||
| Debtors | 16 | 20,099 | 5,183 | |
| Investments | 17 | 40,629 | 39,716 | |
| Cash at bank and in hand | 909,104 | 912,354 | ||
| -------------------------------- | -------------------------------- | |||
| 969,832 | 957,253 | |||
| Creditors: amounts falling due within one year | 18 | 131,523 | 215,644 | |
| -------------------------------- | -------------------------------- | |||
| Net current assets | 838,309 | 741,609 | ||
| ----------------------------------------- | ----------------------------------------- | |||
| Total assets less current liabilities | 1,188,683 | 1,113,833 | ||
| ----------------------------------------- | ----------------------------------------- | |||
| Net assets | 1,188,683 | 1,113,833 | ||
| ========================================= | ========================================= | |||
| Funds of the charity | ||||
| Restricted income funds: | ||||
| Revaluation reserve | 15,611 | 14,698 | ||
| Other restricted income funds | 713,554 | 665,699 | ||
| Unrestricted funds | 459,518 | 433,437 | ||
| ----------------------------------------- | ----------------------------------------- | |||
| Total charity funds | 21 | 1,188,683 | 1,113,834 | |
| ========================================= | ========================================= |
For the year ending 31 March 2022 the charity was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.
Directors' responsibilities:
-
The members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476;
-
The directors acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of financial statements.
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 …………………………, and are signed on behalf of the board by:
Marijke Good (Chair) Trustee
The notes on pages 9 to 18 form part of these financial statements.
- 7 -
Primrose Hill Community Association
Company Limited by Guarantee
Statement of Cash Flows
Year ended 31 March 2022
| Year ended 31 March 2022 | ||
|---|---|---|
| 2022 | 2021 | |
| £ | £ | |
| Cash flows from operating activities | ||
| Net income | 73,936 | 80,579 |
| Adjustments for: | ||
| Depreciation of tangible fixed assets | 23,590 | 13,985 |
| Dividends, interest and rents from investments | (295) | (301) |
| Other interest receivable and similar income | (238) | (922) |
| Accrued expenses | 3,000 | 6,500 |
| Changes in: | ||
| Trade and other debtors | (14,916) | 4,858 |
| Trade and other creditors | (87,121) | 3,257 |
| Deferred Income movement | (86,230) | 63,769 |
| ---------------------------- | ---------------------------- | |
| Cash generated from operations | (87,914) | 171,725 |
| Interest received | 238 | 922 |
| ----------------------- | ---------------------------- | |
| Net cash (used in)/from operating activities | (87,676) | 172,647 |
| ======================= | ============================ | |
| Cash flows from investing activities | ||
| Dividends, interest and rents from investments | 295 | 301 |
| Purchase of tangible assets | (1,740) | (15,179) |
| Purchases of other investments | - | (15,039) |
| Adjustments from movement in market value | (913) | 10,746 |
| ----------------------- | ---------------------------- | |
| Net cash used in investing activities | (2,358) | (19,917) |
| ======================= | ============================ | |
| Net (decrease)/increase in cash and cash equivalents | (3,250) | 153,475 |
| Cash and cash equivalents at beginning of year | 912,354 | 758,879 |
| -------------------------------- | -------------------------------- | |
| Cash and cash equivalents at end of year | 909,104 | 912,354 |
| ================================ | ================================ |
The notes on pages 9 to 18 form part of these financial statements.
- 8 -
Primrose Hill Community Association
Company Limited by Guarantee
Notes to the Financial Statements
Year ended 31 March 2022
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 -
Primrose Hill Community Association
Company Limited by Guarantee
Notes to the Financial Statements (continued)
Year ended 31 March 2022
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:
-
income from donations or grants is recognised when there is evidence of entitlement to the gift, receipt is probable and its amount can be measured reliably.
-
legacy income is recognised when receipt is probable and entitlement is established.
-
income from donated goods is measured at the fair value of the goods unless this is impractical to measure reliably, in which case the value is derived from the cost to the donor or the estimated resale value. Donated facilities and services are recognised in the accounts when received if the value can be reliably measured. No amounts are included for the contribution of general volunteers.
-
income from contracts for the supply of services is recognised with the delivery of the contracted service. This is classified as unrestricted funds unless there is a contractual requirement for it to be spent on a particular purpose and returned if unspent, in which case it may be regarded as restricted.
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:
-
expenditure on raising funds includes the costs of all fundraising activities, events, noncharitable trading activities, and the sale of donated goods.
-
expenditure on charitable activities includes all costs incurred by a charity in undertaking activities that further its charitable aims for the benefit of its beneficiaries, including those support costs and costs relating to the governance of the charity apportioned to charitable activities.
-
other expenditure includes all expenditure that is neither related to raising funds for the charity nor part of its expenditure on charitable activities.
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.
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.
- 10 -
Primrose Hill Community Association
Company Limited by Guarantee
Notes to the Financial Statements (continued)
Year ended 31 March 2022
3. Accounting policies (continued)
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 -
Primrose Hill Community Association
Company Limited by Guarantee
Notes to the Financial Statements (continued)
Year ended 31 March 2022
5. Donations and legacies
| Unrestricted | Restricted | Total Funds | |
|---|---|---|---|
| Funds | Funds | 2022 | |
| £ | £ | £ | |
| Donations | |||
| Donations | 22,060 | 13,230 | 35,290 |
| Gift Aid Tax Recoverable | 3,448 | 6,257 | 9,705 |
| Grants | |||
| LB of Camden | – | 88,286 | 88,286 |
| LB of Camden - Deferred grant re Lease | – | 11,231 | 11,231 |
| Grants | 300 | – | 300 |
| ---------------------------- | -------------------------------- | -------------------------------- | |
| 25,808 | 119,004 | 144,812 | |
| ============================ | ================================ | ================================ | |
| 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 |
| Grants | – | – | – |
| ---------------------------- | -------------------------------- | -------------------------------- | |
| 25,462 | 130,299 | 155,762 | |
| ============================ | ================================ | ================================ | |
| Investment income | |||
| Unrestricted | Restricted | Total Funds | |
| Funds | Funds | 2022 | |
| £ | £ | £ | |
| Income from listed investments | – | 295 | 295 |
| Bank interest receivable | 80 | 158 | 238 |
| -------------- | -------------- | -------------- | |
| 80 | 453 | 533 | |
| ============== | ============== | ============== | |
| Unrestricted | Restricted | Total Funds | |
| Funds | Funds | 2021 | |
| £ | £ | £ | |
| Income from listed investments | – | 301 | 301 |
| Bank interest receivable | 378 | 543 | 922 |
| -------------- | -------------- | ----------------------- | |
| 378 | 844 | 1,223 | |
| ============== | ============== | ======================= |
6. Investment income
- 12 -
Primrose Hill Community Association
Company Limited by Guarantee
Notes to the Financial Statements (continued)
Year ended 31 March 2022
7. Other income
| Unrestricted | Restricted | Total Funds | ||
|---|---|---|---|---|
| Funds | Funds | 2022 | ||
| £ | £ | £ | ||
| Other income | 24,482 | – | 24,482 | |
| Library project | – | 3,378 | 3,378 | |
| Summer festival | – | – | – | |
| Bar income | 3,129 | – | 3,129 | |
| Letting income | 96,210 | 18,093 | 114,303 | |
| Other miscellaneous income | 7,752 | – | 7,752 | |
| JRS Grant | 260 | – | 260 | |
| Events income | 3,215 | – | 3,215 | |
| -------------------------------- | ---------------------------- | -------------------------------- | ||
| 135,048 | 21,471 | 156,519 | ||
| ================================ | ============================ | ================================ | ||
| 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 | |
| Events income | – | – | – | |
| ---------------------------- | ---------------------------- | ---------------------------- | ||
| 74,868 | 12,326 | 87,194 | ||
| ============================ | ============================ | ============================ | ||
| 8. | Costs of raising donations and legacies | |||
| Unrestricted | Restricted | Total Funds | ||
| Funds | Funds | 2022 | ||
| £ | £ | £ | ||
| Costs of generating income - Other activities | 8,771 | – | 8,771 | |
| ======================= | ============== | ======================= | ||
| Unrestricted | Restricted | Total Funds | ||
| Funds | Funds | 2021 | ||
| £ | £ | £ | ||
| Costs of generating income - Other activities | 2,450 | 3,340 | 5,790 | |
| ======================= | ======================= | ======================= |
- 13 -
Primrose Hill Community Association
Company Limited by Guarantee
Notes to the Financial Statements (continued)
Year ended 31 March 2022
9. Expenditure on charitable activities by fund type
| Unrestricted | Restricted | Total Funds | |
|---|---|---|---|
| Funds | Funds | 2022 | |
| £ | £ | £ | |
| Support costs | 129,384 | 89,773 | 219,157 |
| ================================ | ============================ | ================================ | |
| Unrestricted | Restricted | Total Funds | |
| Funds | Funds | 2021 | |
| £ | £ | £ | |
| Support costs | 114,162 | 43,645 | 157,810 |
| ================================ | ============================ | ================================ | |
| Expenditure on charitable activities by activity | type | ||
| Support | Total funds | Total fund | |
| costs | 2022 | 2021 | |
| £ | £ | £ | |
| Core charitable activities | 120,425 | 120,425 | 96,037 |
| Activities and outings | – | – | 12,451 |
| Library project | 86,703 | 86,703 | 37,876 |
| Governance costs | 12,029 | 12,029 | 11,446 |
| -------------------------------- | -------------------------------- | -------------------------------- | |
| 219,157 | 219,157 | 157,810 | |
| ================================ | ================================ | ================================ | |
| Net income | |||
| Net income is stated after charging/(crediting): | |||
| 2022 | 2021 | ||
| £ | £ | ||
| Depreciation of tangible fixed assets | 23,590 | 13,985 | |
| ============================ | ============================ |
10. Expenditure on charitable activities by activity type
11. Net income
Net income is stated after charging/(crediting):
12. Staff costs
The average head count of employees during the year was 6 (2021: 5). The average number of full-time equivalent employees during the year is analysed as follows:
| 2022 | 2021 | ||
|---|---|---|---|
| No. | No. | ||
| Number of staff - type | 3 | 5 | 4 |
| Number of staff - type | 4 | 1 | 1 |
| -------------- | -------------- | ||
| 6 | 5 | ||
| ============== | ============== |
No employee received employee benefits of more than £60,000 during the year (2021: Nil).
13. Independent examination fees
| 2022 | 2021 | |
|---|---|---|
| Fees payable to the independent examiner for: | £ | £ |
| Independent examination of the financial statements | 4,800 | 4,800 |
| ============================ | ============================ |
14. 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;
- 14 -
Primrose Hill Community Association
Company Limited by Guarantee
Notes to the Financial Statements (continued)
Year ended 31 March 2022
15. Tangible fixed assets
| Land and | ||||
|---|---|---|---|---|
| buildings | Equipment | Total | ||
| £ | £ | £ | ||
| Cost | ||||
| At 1 April 2021 | 415,318 | 8,817 | 424,135 | |
| Additions | – | 1,740 | 1,740 | |
| -------------------------------- | ---------------------------- | -------------------------------- | ||
| At 31 March 2022 | 415,318 | 10,557 | 425,875 | |
| ================================ | ============================ | ================================ | ||
| Depreciation | ||||
| At 1 April 2021 | 44,858 | 7,053 | 51,911 | |
| Charge for the year | 23,160 | 430 | 23,590 | |
| -------------------------------- | ---------------------------- | -------------------------------- | ||
| At 31 March 2022 | 68,018 | 7,483 | 75,501 | |
| ================================ | ============================ | ================================ | ||
| Carrying amount | ||||
| At 31 March 2022 | 347,300 | 3,074 | 350,374 | |
| ================================ | ============================ | ================================ | ||
| At 31 March 2021 | 370,460 | 1,764 | 372,224 | |
| ================================ | ============================ | ================================ | ||
| 16. | Debtors | |||
| 2022 | 2021 | |||
| £ | £ | |||
| Prepayments and accrued income | – | 245 | ||
| Other debtors | 20,099 | 4,938 | ||
| ---------------------------- | ----------------------- | |||
| 20,099 | 5,183 | |||
| ============================ | ======================= | |||
| 17. | Investments | |||
| 2022 | 2021 | |||
| £ | £ | |||
| PHCL - Quoted investment portfolio | 40,629 | 39,716 | ||
| ============================ | ============================ | |||
| 18. | Creditors: amounts falling due within one year | |||
| 2022 | 2021 | |||
| £ | £ | |||
| Payments received on account | 100 | – | ||
| Trade creditors | 2,825 | 686 | ||
| Accruals and deferred income | 121,808 | 205,038 | ||
| PHCA Barclaycard Commercial | 4,390 | 3,410 | ||
| Other creditors | 2,400 | 6,510 | ||
| -------------------------------- | -------------------------------- | |||
| 131,523 | 215,644 | |||
| ================================ | ================================ |
- 15 -
Primrose Hill Community Association
Company Limited by Guarantee
Notes to the Financial Statements (continued)
Year ended 31 March 2022
19. Deferred income
| 2022 | 2021 | |
|---|---|---|
| £ | £ | |
| At 1 April 2021 | 187,308 | 134,769 |
| Amount released to income | (75,000) | (11,231) |
| Amount deferred in year | – | 75,000 |
| -------------------------------- | -------------------------------- | |
| At 31 March 2022 | 112,308 | 198,538 |
| ================================ | ================================ |
20. 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 £1,580 (2021: £1,180).
- 16 -
Primrose Hill Community Association
Company Limited by Guarantee
Notes to the Financial Statements (continued)
Year ended 31 March 2022
21. Analysis of charitable funds
Unrestricted funds
| Unrestricted funds | |||||
|---|---|---|---|---|---|
| At 1 April | Gains and | At 31 March |
|||
| 2021 | Income | Expenditure | losses | 2022 |
|
| £ | £ | £ | £ | £ | |
| General funds | 392,737 | 160,936 | (138,155) | – | 415,518 |
| Designated Fund - | |||||
| Building maintenance | 10,000 | – | – | – | 10,000 |
| Designated Fund - | |||||
| Contingency fund | 34,000 | – | – | – | 34,000 |
| -------------------------------- | -------------------------------- | -------------------------------- | -------------- | -------------------------------- | |
| 436,737 | 160,936 | (138,155) | – | 459,518 |
|
| ================================ | ================================ | ================================ | ============== | ================================ | |
| At | |||||
| At | Gains and | 31 March 20 |
|||
| 1 April 2020 | Income | Expenditure | losses | 21 |
|
| £ | £ | £ | £ | £ | |
| 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 |
|
| ================================ | ================================ | ================================ | ============== | ================================ | |
| Restricted funds | |||||
| At 1 April | Gains and | At 31 March |
|||
| 2021 | Income | Expenditure | losses | 2022 |
|
| £ | £ | £ | £ | £ | |
| Restricted Fund - | |||||
| Library fund | 662,399 | 140,928 | (89,773) | – | 713,554 |
| Revaluation reserve | 14,698 | – | – | 913 | 15,611 |
| -------------------------------- | -------------------------------- | ---------------------------- | -------------- | -------------------------------- | |
| 677,097 | 140,928 | (89,773) | 913 | 729,165 |
|
| ================================ | ================================ | ============================ | ============== | ================================ | |
| 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 |
|
| ================================ | ================================ | ============================ | ============================ | ================================ |
- 17 -
Primrose Hill Community Association
Company Limited by Guarantee
Notes to the Financial Statements (continued)
Year ended 31 March 2022
22. Analysis of changes in net debt
| At | At | ||
|---|---|---|---|
| 1 Apr 2021 | Cash flows | 31 Mar 2022 | |
| £ | £ | £ | |
| Cash at bank and in hand | 912,354 | (3,250) | 909,104 |
| Current asset investments | 39,716 | 913 | 40,629 |
| -------------------------------- | ----------------------- | -------------------------------- | |
| 952,070 | (2,337) | 949,733 |
|
| ================================ | ======================= | ================================ |
- 18 -
Primrose Hill Community Association
Company Limited by Guarantee
Management Information
Year ended 31 March 2022
APPENDIX I
The following pages do not form part of the financial statements.
- 19 -
Primrose Hill Community Association
Company Limited by Guarantee
Detailed Statement of Financial Activities
Year ended 31 March 2022
| 2022 | 2021 | |
|---|---|---|
| £ | £ | |
| Income and endowments | ||
| Donations and legacies | ||
| Donations | 35,290 | 37,992 |
| Gift Aid Tax Recoverable | 9,705 | 4,539 |
| LB of Camden | 88,286 | 102,000 |
| LB of Camden - Deferred grant re Lease | 11,231 | 11,231 |
| Grants | 300 | – |
| -------------------------------- | -------------------------------- | |
| 144,812 | 155,762 | |
| -------------------------------- | -------------------------------- | |
| Investment income | ||
| Income from listed investments | 295 | 301 |
| Bank interest receivable | 238 | 922 |
| -------------- | ----------------------- | |
| 533 | 1,223 | |
| -------------- | ----------------------- | |
| Other income | ||
| Other income | 24,482 | 29,106 |
| Library project | 3,378 | 2,885 |
| Summer festival | – | (35) |
| Bar income | 3,129 | 2,222 |
| Letting income | 114,303 | 42,216 |
| Other miscellaneous income | 7,752 | 80 |
| JRS Grant | 260 | 10,720 |
| Events income | 3,215 | – |
| -------------------------------- | ---------------------------- | |
| 156,519 | 87,194 | |
| -------------------------------- | ---------------------------- | |
| -------------------------------- | -------------------------------- | |
| Total income | 301,864 | 244,179 |
| ================================ | ================================ |
- 20 -
Primrose Hill Community Association
Company Limited by Guarantee
Detailed Statement of Financial Activities (continued)
Year ended 31 March 2022
| 2022 | 2021 | |
|---|---|---|
| £ | £ | |
| Expenditure | ||
| Costs of raising donations and legacies | ||
| Activity costs | 8,771 | 5,790 |
| -------------------------------- | -------------------------------- | |
| Expenditure on charitable activities | ||
| Wages and salaries | 100,384 | 75,119 |
| Employer's NIC | 6,331 | 5,689 |
| Pension costs | 1,580 | 1,180 |
| Training and recruitment costs | 22 | – |
| Rent | 577 | 223 |
| Rates and water | 5,257 | 42 |
| Light and heat | 6,286 | 6,168 |
| Repairs and maintenance | 7,528 | 5,796 |
| Insurance | 2,356 | 2,338 |
| Other establishment – Cleaning & sundry | 18,296 | 13,698 |
| Advertising and marketing | 1,369 | 806 |
| Legal and professional fees | 10,262 | 10,521 |
| Telephone | 1,999 | 2,121 |
| Other office costs | 6,404 | 4,118 |
| Amortisation | 11,231 | 11,231 |
| Depreciation | 12,360 | 2,756 |
| Direct project costs | 26,126 | 15,738 |
| Library furniture | – | (360) |
| Bank charges | 707 | 303 |
| 82 | 323 | |
| -------------------------------- | -------------------------------- | |
| 219,157 | 157,810 | |
| -------------------------------- | -------------------------------- | |
| -------------------------------- | -------------------------------- | |
| Total expenditure | 227,928 | 163,600 |
| ================================ | ================================ | |
| -------------------------------- | -------------------------------- | |
| Net income | 73,936 | 80,579 |
| ================================ | ================================ |
- 21 -
Primrose Hill Community Association
Company Limited by Guarantee
Notes to the Detailed Statement of Financial Activities (continued)
| Year ended 31 March 2022 | ||
|---|---|---|
| 2022 | 2021 | |
| £ | £ | |
| Costs of raising donations and legacies | ||
| Costs of generating income | ||
| Activity costs | 8,771 | 5,790 |
| ----------------------- | ----------------------- | |
| ----------------------- | ----------------------- | |
| Costs of raising donations and legacies | 8,771 | 5,790 |
| ======================= | ======================= | |
| Expenditure on charitable activities | ||
| Core activities | ||
| Support costs | ||
| Wages/salaries | 53,662 | 60,152 |
| Employer's NIC | 4,989 | 5,439 |
| Pension costs | 1,163 | 1,260 |
| Training and recruitment costs | 22 | – |
| Car park costs | 577 | 223 |
| Rates & water | 3,597 | – |
| Light & heat | 3,000 | 6,500 |
| Repairs & maintenance | 5,689 | 3,737 |
| Insurance | 1,432 | 1,415 |
| Cleaning & sundry | 10,628 | 9,915 |
| Advertising and marketing | 1,369 | 806 |
| Telephone | 939 | 986 |
| Office costs | 3,044 | 2,857 |
| Depreciation | 12,135 | 2,537 |
| Support charitable activity | 17,584 | – |
| Bank charges | 595 | 210 |
| -------------------------------- | ---------------------------- | |
| 120,425 | 96,037 | |
| -------------------------------- | ---------------------------- | |
| Activities | ||
| Support costs | ||
| Direct project costs | – | 12,451 |
| -------------- | ---------------------------- | |
| Library project | ||
| Support costs | ||
| PHCL: Wages and salaries | 46,722 | 14,967 |
| PHCL: Employer's NIC | 1,342 | 250 |
| PHCL: Pension costs | 417 | (80) |
| PHCL: Rates | 1,660 | 42 |
| PHCL: Light & Heat | 3,286 | (332) |
| PHCL: Repairs & maintenance | 1,839 | 2,059 |
| PHCL: Insurance | 924 | 923 |
| PHCL: Cleaning & sundry | 7,668 | 3,783 |
| PHCL: Telephone | 1,060 | 1,135 |
| PHCL: Library project office costs | 3,360 | 1,261 |
| PHCL: Amortisation | 11,231 | 11,231 |
| PHCL: Depreciation | 225 | 219 |
| PHCL: Library project | 6,775 | 2,002 |
| PHCL: Bank charges | 112 | 93 |
| PHCL: Stockbrokers fees | 82 | 323 |
| ---------------------------- | ---------------------------- | |
| 86,703 | 37,876 | |
| ---------------------------- | ---------------------------- |
- 22 -
Primrose Hill Community Association
Company Limited by Guarantee
Notes to the Detailed Statement of Financial Activities (continued)
Year ended 31 March 2022
| Governance costs | ||
|---|---|---|
| Accountancy fees | 5,010 | 4,800 |
| Governance costs - bookkeeping, legal and professional fees | 5,252 | 5,721 |
| Licenses & permits | 1,767 | 1,285 |
| Bad debts | – | (360) |
| ---------------------------- | ---------------------------- | |
| 12,029 | 11,446 | |
| ---------------------------- | ---------------------------- | |
| -------------------------------- | -------------------------------- | |
| Expenditure on charitable activities | 219,157 | 157,810 |
| ================================ | ================================ |
- 23 -