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

TRUSTEES C F Bamford
TA Launchbury (resigned 24/11/21)
Dr R Raj
J C Ryan (resigned 24/11/21)
N Aslam
5 Bailey
SCameron-Bhandal
W Tahir (resigned 5/4/22) (reappointed 4/8/22)
M Wyatt
W Feroze (resigned 5/4/22)
REGISTERED OFFICE 29 Harrogate
Road
Chape! Allerton
Leeds
LS73PD
REGISTERED COMPANY NUMBER 01939658(England and Wales)
REGISTERED CHARITY NUMBER 516786
INDEPENDENT EXAMINER Thomas Coombs Limited
Chartered
Accountants
3365The Pentagon
Century Way
Thorpe Park
Leeds
West Yorkshire
LS15BZB
BANKERS Natwest
Bank
66Vicar Lane
Leeds
LS17JQ

2022 2021
Unrestricted Restricted Total Total
Notes funds funds
f
funds
f
fundsf
INCOME AND ENDOWMENTS FROM
Grants, Donations
and legacies
8,759 8,759 13,416
Charitable
activities
Charitable
activities
31,058 287,809 318,867 340,433
Other trading activities 30,600 30,600 28,200
Investment
income
691 691 1,441
Total 71,108 287,809 358,917 383,490
EXPENDITURE ON
Charitable
activities
Independent
examination
and other professional costs 4,261 2,850 7,111 7,181
Bank charges 130 108 238 252
Consultancy 746 17,143 17,889 5,076
Depreciation 5,354 5,354 5,870
General oNce costs 4,300 8,828 13,128 17,125
Hospitality 731 463 1,194 167
Premises costs 4,S58 22,601 27,159 22,069
Staff costs 51,509 217,558 269,067 280,537
Staff development
and travel
17 2,261 2,278 638
Training costs 14,785 3,120 17,905 34,521
Total 86,391 274,932 361,323 373,436
NET INCOME/(EXPENDITURE) (15,283) 12,877 (2,406) 10,054
Transfers between funds 17 12,877 (12,877)
Net movement
in funds
(2,406) (2406) 10,054
RECONCII.IATION OF FUNDS
Total funds brought forward 521,584 521,584 511,530
TOTAL FUNDS CARRIED FORWARD 519,178 519,178 521,584

2022 2021
Unrestricted Restricted Total Total
Notes funds
f
fundsf fundsf fundsf
FIXEDASSETS
Tangible assets 13 241,621 241,621 246,973
Investments 14 1
241,622 241,622 246,974
CURRENT ASSETS
Debtors 15 47,591 47,591 141,529
Cash at bank and in hand 448,761 448,761 353,630
496,352 496,352 495,159
CREDITORS
Amounts
falling due within one year
16 (218,796) (218,796) (220,549)
NET CURRENT ASSETS 277,556 277,556 274,610
TOTAL ASSETS LESSCURRENT LIABILITIES 519,178 519,178 521,584
NET ASSETS 519,178 519,178 521,584
FUNDS
Unrestricted
funds
519,178 521,584
TOTAL FUNDS 519,178 521,584

Notes 2022
E
2021f
Cash flows from operating activities
Cash generated
from operations
94,439 26,256
Net cash provided
by operating
activities
94,439 26,256
Cash flows from investing activities
Interest received 692 1,441
Net cash provided
by investing
activities
692 1,441
Change in cash and cash equivalents in the
reporting
period
95,131 27,697
Cash and cash equivalents atthe beginning of
the reporting
period
353,630 325,933
Cash and cash equivalents atthe end ofthe
reporting period 448,761 353,630

RECONCIUATION
O
F NET (EXPENDITURE)/IN COME
TO NET CASH FLOW FROM OPERA
TING ACTIVITIES
2022
E
2021f
Net (expenditure)/income for the reporting period {asper the Statement of
Financial Activities) (2,406) 10,055
Adjustments
for:
Depreciation
charges
5,354 5,873
interest received (692) (1,441)
Decrease/(increase) in debtors 93,937 (43,412)
(Decrease)/increase in creditors (1,154) 55,181
Net cash provided by operations 94,439 26,256

2. GRANTS, DONATIONS
AND LEGACIES
2022
f
2021f
Donations 296
HMRC JRSscheme 8,463 13,416
8,759 13,416
3. OTHER TRADING ACTAIITIES
2022f 2021f
Lease ofoffice space 30,600 28,200

2022 2021
E E
Bank interest 691 1,447
5. INCOME FROM CHARITABLE ACTIVITIES
Activity 2022
E
2021f
Trainee costs and support Charitable activities 27,093 21,083
Promotional events Charitable activities 3,965 2,860
Grants Charitable activities 287,809 316,490
318,867 340,433
Grants received, included in the above, are as follows:
2022 2021
E
New roots —Asylum, migration and integration fund 110,737 91,329
Discretionary
grant -
LCC 4,068
ESIF - LCC 132,272 124,294
Path to work —Big lottery 50,000
Path Forward - LCC 4,723
The Hive- Communities team 271
LCC Employment
&Skills
38,800 10,500
Volition 2,000 2,000
Re:vision 4,000
Share gift donation 10,000
Groundwork —Yes you can 19305
. CHARITABLE ACTIVITIES COSTS
Direct Support
Costs (see costs (see
note 7) note 8) Totals
E E
Independent examination and other professional costs 4,300 2,811 7,111
Bankcharges 238 238
Consultancy 17,889 17,889
Depreciation 5,354 5,354
General office costs 653 12,475 13,128
Hospitality 1,194 1,194
Premises costs 27,159 27,159
Staff costs 269,067 269,067
Staff development and travel 2,278 2,278
Training costs 17,905 17,905
312,092 49,231 361,323

2022
f
2021f
Staff costs 269,067 280,537
Advertising and recruitment 653 3,683
Legal and professional 4,300 4,047
Consultancy 17,889 5,076
Staff training 1,848 626
Staff travel 430 12
Trainee costs and travel 17,905 34,521
312,092 328,502
SUPPORT COSTS
Governance
Other costs Totals
f f f
Independent examination and other professional costs 2,811 2,811
Bank charges 238 238
Depreciation 5,354 5,354
General office costs 12,475 12,475
Hospitality 1,194 1,194
Premises costs 27,159 27,159
46,420 2,811 49,231
NET INCOME/(EXPENDITURE)
Net income/(expenditure) is stated after charging/(crediting):
2022f 2021
E
Independent examiner fees 2,811 3,134
Depreciation -owned assets 5,354 5,871
Other operating leases 1,591 1.211

2022 2021
13
No employees received emoluments in excess off60,000.
COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES
Unrestricted Restricted Total
funds
f
fundsf fundsf
INCOME AND ENDOWMENTS FROM
Donations
and
legacies 13,416 13,416
Charitable
activities
Charitable
activities
64,310 276,123 340,433
Other trading activities 28,200 28,200
Investment
income
1,441 1,441
Total 107,367 276,123 383,490
EXPENDITURE ON
Charitable
activities
Audit and professional 2,622 4,559 7,181
Bank charges 121 131 252
Consultancy 256 4,820 5,076
Depreciation 5,870 5,870
General office costs 2,796 14,329 17,125
Hospitality 158 9 167
Premises costs 2,561 19,508 22,069
Staff costs 63,867 216,670 280,537
Staff development and travel 430 208 638
Training costs 20,421 14,100 34,521
Total 99,102 274,334 373,436

Unrestdcted Restricted Total
funds
f
fundsf fundsf
NET INCOIVIE 8,265 1,789 10,054
Transfers between funds 1,789 (1,789)
RECONCILIATION
OF FUNDS
Total funds brought forward 511,530 511,530
TOTAL FUNDS CARRIED FORWARD 521,584 521,584
TANGIBLE FIXEDASSETS
Fixtures
Freehold Plant and and
property machinery
f
fittings
f
Totals
f
COST
At 1stApril 2021and 31st March 2022 415,400 4,083 27,316 446,799
DEPRECIATION
At 1stApril 2021 171,670 2,930 25,224 199,824
Charge for year 4,875 115 364 5,354
At 31stMarch 2022 176,545 3,045 25,588 205,178
NET BOOK VALUE
At 31stMarch 2022 238,855 1,038 1,728 241,621
At 31stMarch 2021 243,730 1,153 2,092 246,975
FIXEDASSET INVESTMENTS
Shares in
gioup
undertakings
f

90
Class ofshare; holding
Ordinary 100
2022
f
2021f
Aggregate
capital and
reserves (4,399) (4,399)
DEBTORS:AMOUNTS FALLING DUE WITHIN ONE YEAR
2022
f
2021f
Trade debtors 3,140 58,619
Prepayments
and accrued income
44,4S1 82,910
47,591 141,529
CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2022
f
2021f
Trade creditors 2,386 2,588
Amounts
owed togroup
undertakings 375 375
Other creditors 4,600 4,600
Accruals and deferred income 211,435 212,987
218,796 220,550

MOVEMENT IN FUNDS
Net Transfers
movement between At
At 1/4/21 in funds funds 31/3/22
f f f f
Unrestricted funds
General fund 521,584 (15,283) 12,877 519,178
Restricted funds
New Roots- phase 2 1,747 (1,747
LCC Employment &Skills 5,130 (5,130)
Volition 2,000 (2,000)
Re:Vision 4,000 (4,000)
12,877 (12,877)
TOTAL FUNDS 521.i84 (2,406) 519,178

Incoming Resources Movement
resources
f
expended
f
in funds
f
Unrestricted
funds
General fund 71,108 (86,391) (15,283)
Restricted funds
Connecting
Opportunities
132,273 (132,273)
New Roots —phase 2 110,738 (108,991) 1,747
LCC Employment 5Skills 38,798 (33,668) 5,130
Volition 2,000 2,000
Re:Vision 4,000 4,000
287,809 (274,932) 12,877
TOTAL FUNDS 358,917 (361,323) (2,406)
Comparatives
for
movement in funds
Net Transfers
movement between At
At 1/4/20
f
in funds
f
fundsf 31/3/21
f
Unrestricted
funds
General fund 511,530 8,265 1,789 521,584
Restricted funds
New Roots —phase 1 (7,160) 7,160
New Roots —phase 2 3,725 (3,725)
LCC Employment 8 Skills 5,226 (5,226)
1,789 (1,789)
TOTAL FUNDS 511,530 10,054 521,,584
Incoming Resources Movement
resources
f
expended
f
in funds
f
Unrestricted
funds
Generalfund 83,066 (74,801) 8,265
The Hive 272 (272)
PATH Forward 4,724 (4,724)
Yes You Can 19,305 (19,305)
107,367 (99,102) 8,265
Restricted funds
Connecting
Opportunities
124,290 (124,290)
New Roots —phase 1 64,442 (71,602) (7,160)
New Roots —phase 2 26,890 (23,165) 3,725
Path to work - Big lottery 50,001 (50,001)
LCC Employment 5 Skills 10,500 (5,274) 5,226
276,123 (274,334) 1,789
TOTAL FUNDS 383,490 (373,436) 10,054