OpenCharities

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

2022-03-31-accounts

Page
Report ofthe Trustees 1 to 8
Report ofthe Independent
Auditors
9 to 12
Statement ofFinancial
Activities
13
Balance Sheet 14
Cash Flow Statement 15
Notes to the Cash Flow Statement 16
Notes to the Financial Statements 17 to 29
Detailed Statement ofFinancial Activities 30

Operating Efficiencies Quartile
Quartile Quartile
2020/21 2021/22 1 Median 3 Performance
Headline
f
social housing cost per unit f11,742 f10,451 f3,233 f3,891 f5,101 Top
Overheads as%adjusted turnover N/A N/A 10.47% 13,35% 16.84% N/A

31/3/22 31/3/21
Unrestricted Restricted Total Total
funds funds funds funds
Notes f. f.
INCOME AND ENDOWMENTS FROM
Donations
and legacies
44,546 124 44,670 35,388
Charitable
activities
Harry Mears House 124,228 124,228 130,669
Vulnerable
Womans
Project 125,259 147,965 273,224 276,026
Unsupported
Shared
Accommodation 16,264 16,264 22,612
Private Landlord
Partnership
94,275 94,275 94,806
Long Term Support and Other Properties 12,881 135,181 148,062 139,429
Hudson
House
295,203 295,203
Investment
income
4 6523 6,523 5 597
Total 205,473 796,976 1,002,449 704,527
EXPENDITURE ON
Charitable
activities
Harry Mears House 122,275 122,275 127,700
Vulnerable
Womans
Project 272,687 272,687 274,332
Unsupported
Shared
Accommodation 29,515 29,515 33,203
Private Landlord
Partnership
86,518 86,518 96,949
Long Term Support and Other Properties 9,893 64,366 74,259 78,405
Total 39,408 545,846 585,254 610,589
NET INCOME 166,065 251,130 417,195 93,938
Transfers between funds 19 220,978 ~220 978)
Net movement
in funds
387,043 30,152 417,195 93,938
RECONCILIATION
OF FUNDS
Total funds brought forward 1,697,362 14,616 1,711,978 1,618,040
TOTAL FUNDS CARMED FORWARD 2,084,405 44,768 2 129173 1,711,978

31M arch 2022
31/3/22 31/3/21
Unrestricted Restricted Total Total
funds funds funds funds
Notes f. E
FIXEDASSETS
Tangible assets 13 1,132,518 1,132,518 1,055,350
CURRENT ASSETS
Stocks 14 87 87 222
Debtors 15 15,852 50,829 66,681 37,991
Cash at bank 953,843 50,433 1,004,276 931 117
969,695 101,349 1,071,044 969,330
CREDITORS
Amounts
falling due within one year
16 (17,808) (31,209) (49,017) (98,806)
NET CURRENT ASSETS 951,887 70 140 1,022,027 870,524
TOTAL ASSETSLESSCURRENT
LIABILITIES 2,084,405 70,140 2,154,545 1,925,874
ACCRUALS AND DEFERRED INCOME 18 (25,372) (25,372) (213,896)
NET ASSETS 2,084 405 44,768 2,129 173 1,711,978
FUNDS 19
Unrestricted
funds
2,084,405 1,697,362
Restricted
funds
44 768 14,616
TOTAL FUNDS 2,129,173 1,711978
DURHAM ACTIO N ON SINGLE HOUS ING LIMITED
Cash Flow Statement
for the Year Ended 31March 2022
31/3/22 31/3/21
Notes f
Cash flows from operating activities
Cash generated
from operations
144651 366 992
Net cash provided
by operating
activities
144651 368,992
Cash flows from investing activities
Purchase oftangible fixed assets (78,015) (239,327)
Sale oftangible fixed assets 94,000
Interest received 6523 5,597
Net cash used in investing activities ~71492) ~139,730)
Change in cash and cash equivalents in
the reporting
period
73,159 229,262
Cash and cash equivalents at the
beginning
ofthe reporting
period 931,117 701,855
Cash and cash equivalents at the end of
the reporting
period
1,004,276 931,117

31/3/22 31/3/21
Net income for the reporting period (as per the Statement ofFinancial
Activities) 417,195 93,938
Adjustments for:
Depreciation charges 847 848
Loss on disposal of fixed assets 27,600
Interest received (6,523) (5,597)
Decrease in stocks 135 212
(Increase)/decrease in debtors (28,690) 2,213
(Decrease)/increase in creditors L238,313) 249,778
Net cash provided by operations 144,651 368992
2. ANALYSIS OF CHANGES IN NET FUNDS
At 1/4/21 Cash flow At 31/3/22
f
Net cash
Cash at bank 931,117 73,159 1,004 276
931,117 73 159 1,004,276
Total 931,117 73,159 1,004 276

DONATIONS
AND LEGACIES
31/3/22 31(3/21
E.
Donations 44 6713 35,388
INVESTMENT INCOME
31(302 31(3)21
Deposit account interest 6,523 5,597

INCOME FROM CHARITABLE A CTIVITIES
Harry Vulnerable Unsupported Private
Mears Womans Shared Landlord
House project Accommodation Partnership
f.
Rents receivable 40,777 118,119 14,205 44,885
Service charges 6,749 5,829 2,059 4,297
Supporting people funding 76,702 147,939 45,093
HCA Grant
Sundry income 1 337
124 228 273 224 16264 94,275

INCOME FRO M CHARITABLE ACTIVI TIES - continued
31/3/22 31/3/21
Long Term
Support
and Other Hudson Total Total
Properties House activities activities
f,
Rents receivable 84,159 302,145 301,470
Service charges 6,196 25,130 27,661
Supporting people funding 57,707 327,441 330,684
HCA Grant 295,203 295,203
Sundry income 1,337 3 727
148062 293 203 951,256 663 342
CHARITABLE ACTIVITIES COSTS
Direct Support
Costs (see costs (see
note 7) note 8) Totals
f.
Harry Mears House 120,786 1,489 122,275
Vulnerable Womans Project 271,198 1,489 272,687
Unsupported Shared Accommodation 28,893 622 29,515
Private Landlord Partnership 85,624 894 86,518
Long Term Support and Other
Properties 72,769 1,490 74,259
579,270 3984 585,254
DIRECT COSTS OF CHARITABLE ACTIVITIES
31/3/22 31/3/21
Staff costs 372,843 376,808
Housing
management
100,220 99,209
Housing
services
28,599 18,876
Personal
services
33,305 32,155
Support costs 38,540 48,323
Other costs 5,763 30,422
579,270 605,793

SUPPORT COSTS
Governance
costs
Harry Mears House 1,489
Vulnerable Womans Project 1,489
Unsupported Shared Accommodation 622
Private Landlord
Partnership
894
Long Term Support and Other Properties ~1490
5,984

31/3/22 31/3/21
f.
Auditors' remuneration 5,984 4,796
Depreciation - owned assets 847 848
Accountancy fees 2,575
Loss on disposal offixed assets 27,600

31/3/22 31/3/21
Wages and salaries 340,447 346,668
Social security costs 24,308 22,605
Other pension costs 8,088 7 535
372,843 376808
The averag e inonthly
number ofeinployees
during the yea
r was as follows;
31/3/22 31/3/21
Charitable activities 13 13
Management and administration 5 5
18 18

Notes to the Financial Statements
-continued
for the Year Ended 31March 2022
Notes to the Financial Statements
-continued
for the Year Ended 31March 2022
Notes to the Financial Statements
-continued
for the Year Ended 31March 2022
12. COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES
Unrestricted Restricted Total
funds funds funds
f
INCOME AND ENDOWMENTS FROM
Donations
and legacies
35,388 35,388
Charitable
activities
Harry Mears House 53,133 77,536 130,669
Vulnerable
Womans Project
126,478 149,548 276,026
Unsupported
Shared Accommodation
22,612 22,612
Private Landlord
Partnership
49,022 45,784 94,806
Long Term Support and Other Properties 81,613 57,816 139,429
Investment
income
5,597 5,597
Total 373,843 330,684 704,527
EXPENDITURE ON
Charitable
activities
Harry Mears House 127,700 127,700
Vulnerable
Womans Project
274,332 274,332
Unsupported
Shared Accommodation
33,203 33,203
Private Landlord
Partnership
96,949 96,949
Long Term Support and Other Properties 13,702 64,703 78,405
Total 46,905 563,684 610,589
NET INCOME/(EXPENDITURE) 326,938 (233,000) 93,938
Transfers
between
funds
~208,801) 208,801
Net movement
in funds
118,137 (24,199) 93,938
RECONCILIATION
OF FUNDS
Total funds brought forward 1,579,223 38,817 1,618,040
TOTAL FUNDS CARRIED FORWARD 1,697,360 1461!t 1,711,978

TANGIBLE FIXEDASSE TS
Assets in
Freehold course of Motor Computer
property construction vehicles equipment Totals
f. f.
COST
At I April 2021 813,975 247,843 14,020 22,422 1,098,260
Additions 78,015 78 015
At 31 March 2022 813975 325,858 14,020 22 422 I 176275
DEPRECIATION
At I April 2021 8,516 14,020 20,374 42,910
Charge for year 847 847
At 31 March 2022 8 516 14020 21,221 43,757
NET BOOK VALUE
At 31 March 2022 813,975 317,342 1,201 1,132,518
At 31 March 2021 813,975 239,327 2,048 I 055,350

STOCKS
31/3/22 31/3)21
Stocks 87 222
DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
31/3/22 31/3/21
f
Trade debtors 3,222 136
Prepayments and accrued income 63,459 37,855
66,681 37,991

CREDITORS: AMO UNTS FALLING DUE WITHIN ONK YEAR
31/3/22 31/3/21
f
Trade creditors 31,181 83,561
Social security and other taxes 6,908 1,002
Other creditors 1,086 6,478
Accruals and deferred income 9,842 7 765
49,017 98866

31/3/22 31/3/21
f
Within one year 17,045 14,425
Between one and five years ~2050 1,875
19,095 16,306

to future p eriod.
This includes:
31/3/22 31/3/21
f
Supporting people funding 8,297 11,249
Covid support 13,043 25,245
HCA 177,402
Other 4,032
25,372 213 896
31/3/22 31/3/21
f,
Balance as at 1"April 213,896 12,473
Amounts released to income (200,853) (12,473)
Amounts deferred 12324 213,896
Balance as at31"March 25,372 213,896

MOVEMEN T IN FUNDS
Net Transfers
movement between At
At 1/4/21 in funds funds 310f22
E
Unrestricted funds
General
fund
1,697,362 223,772 (131,932) 1,789,202
Restricted
funds
Restricted fund 14,616 (101,780) 131,932 44,768
Restricted fixed asset fund 295 203 295 203
TOTAL FUNDS 1 711979 417 195 2 129 173
Unrestricted funds

Incoming Resources Movement
resources expended in funds
Unrestricted
funds
General fund 205,473 (39,408) 166,065
Restricted funds
Restricted fund 501,773 (545,846) (44,073)
Fixed asset fund 295,203 295,203
796976 545,846 251,130
TOTAL FUNDS 1,002,449 ~585,254) 417,195
Comparatives
for movement
in funds
Net Transfers
movement between At
At II4/20 in funds funds 31(3)21
Unrestricted
funds
General
fund
1,579,223 326,940 (208,801) 1,697,362
Restricted funds
Restricted
fund
38,817 (233,002) 208,801 14,616
TOTAL FUNDS 1 618040 93,938 1 711978
Comparative
net movement
in funds, included in the above are as follows:
Incoming Resources Movement
resources expended in funds
f. f.
Unrestricted
funds
General
fund
373,843 (46,903) 326,940
Restricted funds
Restricted fund 330,684 (563,686) (233,002)
TOTAL FUNDS 704,527 ~610589) 93,938

Net Transfers
movement between At
At 1/4/20 in funds funds 31/3/22
f
Unrestricted funds
General fund 1,579,223 493,005 12,177 2,084,405
Restricted funds
Restricted
fund
38,817 (277,075) 283,026 44,768
Fixed asset fund 295 203 ~295,203)
38,817 18,128 ~12177) 44,768
TOTAL FUNDS 1,618 040 511 133 2,129 173
Incoming Resources Movement
resources expended in funds
f.
Unrestricted
funds
General
fund
579,316 (86,311) 493,005
Restricted funds
Restricted fund 832,457 (1,109,532) (277,075)
Fixed asset fund 295,203 295,203
1,127,660 ~1,109532 18,128
TOTAL FUNDS 1,706,976 ~),)95 843) 511,133

DURH AM ACTION ON SINGLE HOUSING LIMITE D
Detailed Statement ofFinancial Activities
for the Year Ended 31March 2022
31/3/22 31/3/21
INCOME AND ENDOWMENTS
Donations
and legacies
Donations 44,670 35,388
Investment
income
Deposit account interest 6,523 5,597
Charitable
activities
Rents receivable 302,145 301,470
Service charges 25,130 27,661
Supporting
people funding
327,441 330,684
HCA Grant 295,203
Sundry income 1 337 3 727
951,256 663 542
Total incoming resources 1,002,449 704,527
EXPENDITURE
Charitable
activities
Wages 340,447 346,668
Social security 24,308 22,605
Pensions 8,088 7,535
Housing
management
100,220 99,209
Housing
services
28,599 18,876
Personal services 33,305 32,155
Support costs 38,540 48,323
Other costs 5,763 30,422
579,270 605,793
Support costs
Governance
costs
Auditors'
remuneration
5,984 4,796
Total resources expended 585 254 610,589
Net income 417 195 93,938