OpenCharities

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

2023-03-31-accounts

Company no. 02661333 Charity no. 1006060

Paper Boat Ltd

Report and Unaudited Financial Statements

31 March 2023

Paper Boat Ltd

Reference and administrative details

For the year ended 31 March 2023 Company number 02661333 Charity number 1006060 Registered office and 1 and 3 Kings Meadow operational address Osney Mead Oxford OX2 0DP Trustees Trustees, who are also directors under company law, who served during the year and up to the date of this report were as follows: Deborah Stenner Munton Thomas Wilkinson (resigned 6 March 2023) Deborah Wetherall Arun Chinnaraj Bankers Barclays Bank plc Virgin Money Church Street 5 Church Street Peterborough Peterborough PE1 1EZ PE1 1XB Independent Godfrey Wilson Limited examiners Chartered accountants and statutory auditors 5th Floor Mariner House 62 Prince Street Bristol BS1 4QD

1

Paper Boat Ltd

Report of the trustees

For the year ended 31 March 2023

The trustees present their report along with the financial statements of the charity for the year ended 31 March 2023.

Reference and administrative information set out on page 1 forms part of this report. The financial statements comply with current statutory requirements, the Memorandum and Articles of Association and the Statement of Recommended Practice - Accounting and Reporting by Charities (effective from January 2019).

Paper Boat Ltd. is a company limited by guarantee and a registered charity governed by its Memorandum and Articles of Association. Charity number 1006060. Company number 02661333.

Trustees' welcome and introduction to the annual report 2022-23

This report highlights the voyage we have been on with the children we support and work within 2022/23. As a charity we have continued to focus our support on our trusted local partners, inspiring and enabling children to change their world. We hope you will enjoy reading about the activities and progress of Paper Boat and our partner organisations in this report.

As we reported last year, the charity is in a financially sound position and this has enabled us to continue to invest in the work on the ground through our trusted local partners, whilst further deepening our working relationship with CEDAR in particular. Long-term financial sustainability remains at the top of our agenda as a Board so that we can continue to deliver meaningful impact in line with our charitable objects in years to come.

During the reporting period we were delighted to recruit our new Charity Manger Dave Magill to Paper Boat, and the trustees would like to extend their sincere thanks to Dave for his efforts and commitment to the charity over the last 15 months.

As a Board, we have remained committed to robust effective governance whilst being guided by our Paper Boat values of Courage, Creativity and Collaboration. Tom Wilkinson resigned from his Trustee position during the year and our thanks go to him for contributing his time during his tenure on the Board and his ongoing support.

We are pleased to share that in October of this year we co-opted Bert O’Donoghue to the Board. Bert brings a wealth of valuable experience to the organisation and we hope to elect him to the Board at this year’s AGM.

Looking ahead, we continue to be deeply inspired by the creativity, courage and optimism of the children we serve, and as we look to the future our commitment to our beneficiaries remains steadfast.

We are hugely grateful to our regular supporters and those who have left generous legacies to the charity recently. We are confident that in collaboration with others we can continue our journey towards a world that unlocks the infinite potential of every child, and we look forward to sharing this exciting journey with you.

We thank you for your continued support.

Deborah Wetherall, Arun Chinnaraj and Debbie Stenner

2

Paper Boat Ltd

Report of the trustees

For the year ended 31 March 2023

Objectives and activities

The objectives of the charity are the prevention or relief of poverty and inequality by advancing formal and informal education, as well as developing capacity and skills for children and communities. This is achieved through the following activities:

The trustees confirm that they have referred to the guidance contained in the Charity Commission’s general guidance on public benefit when reviewing the charity’s aims and objectives and in planning future activities and setting the grant making policy for the year.

Achievements and performance

2022-2023 has been a transitional year for Paper Boat Ltd. Having said goodbye to our previous staff members Kemal and Jo, we completed the recruitment of our new Charity Manager, Dave Magill. The year has been one focused on reviewing and assessing our work in order to build a coherent plan for the future. We continue to thank our partners CEDAR and DACS for the on going work we deliver together and there is much to celebrate from this year.

We would also like to thank Tom Wilkinson for his time serving on the Paper Boat board which has come to an end in the past year.

Partnerships

We continue our strategic overseas partnerships with CEDAR India and DACS as is seen in the subsequent sections of this report.

The Board continued to build relationships with potential new partners e.g. Mariwala Health Initiative, CESCI and Global Girl Media UK.

CEDAR INDIA

The provision in Tamil Nadu has fully recovered following the impact of the COVID-19 pandemic and is back to a fully functioning programme. In the past 12 months two new Children’s Hubs have opened close to Madurai. One of these, amongst the Sologas semi-nomadic tribal people is in the early months of development at the time of writing but is already showing significant impact amongst the children and community.

Highlights from this year’s programme, include the continued interest in the 'We Can Overcome Hurdles' film and the showing of a documentary ‘Children Making Children’s Films’ at Jaipur International Film Festival at which it received fantastic feedback.

The team has also begun to see results from their continued work in Child Rights and Safeguarding Programmes. This has led to parents speaking up for the rights of the children, most notably in Kovilpatti. Alongside this work, the team has conducted a substance abuse awareness programme and a child safety audit through which children were assessed for any further support.

3

Paper Boat Ltd

Report of the trustees

For the year ended 31 March 2023

CEDAR continues to be a central player in the work of increasing child safety and well-being in each location it works. The continued hosting of regular meetings of parent groups, children’s groups as well as gathered local child safety committees, CEDAR is keeping the safeguarding high on the agenda in the communities it is involved with. Partnership with Karpom Karpom is continuing and their input is assisting in educating communities on best practices for the region.

The CEDAR team have continued to deliver teaching in art, theatre, filmmaking, photography and writing through the Children’s Hubs. They have also begun further partnerships with groups such as, Gub (Zurich), Palanganatham Govt School, Poikaikatraipatti Govt. School, LKB Nagar Govt. School and Cholapuram Aided School. They have also partnered in an internship programme with Lady Doak College and Yadava College.

In the latter-half of the year the team at CEDAR has worked with Paper Boat towards the co-creation of a project called 'Window to the World,' which will seek to connect children in our projects in India with children around the world, starting in the UK. In the planned first stage of this, children in both locations will co-create a published book of art, photography and written pieces around the same topic/topics, thus showing solidarity and cultural sharing across the two locations.

Children reached through children's hubs

Mle
Female
TOTAL
Keela Eral I CRC
14
16
30
Keela Eral II CRC
12
25
37
Koosalipatti I CRC
11
20
31
Koosalipatti II CRC
16
14
30
Manjanaickerpatti I CRC
11
16
27
Manjanaickerpatti II CRC
10
19
29
Pungavarnatham CRC
13
15
28
Thomas Nagar I CRC
11
24
35
Thomas Nagar II CRC
15
19
34
Manthithoppu CRC
19
11
30
Chozhapuram CRC
13
15
28
Lakkammaaldevi CRC
19
15
34
RURAL TOTAL
164
209
373
Ambedkar Colony CRC
13
10
23
Jawaharlalpuram CRC
15
6
21
Tallakulam CRC
10
10
20
Thirupalai CRC
18
11
29
Urban Deprived Area TOTAL
56
37
93
GRAND TOTAL
220
246
466

4

Paper Boat Ltd

Report of the trustees

For the year ended 31 March 2023

Children reached through schools and outreach

TOTALS

▪Total Number of CRCs were 17, 12 (Kovilpatti), & 5 (Madurai); ▪the Number of Schools Collaborated was 9; and ▪the Total Number of Children Reached was 2,625.

5

Paper Boat Ltd

Report of the trustees

For the year ended 31 March 2023

We are proud to continue our work in partnership with CEDAR who alongside what is listed here have worked tirelessly in service of the children and their families; and are bringing transformation right across the region. We hope in the coming years to continue to see this work grow and develop with our support. Our thanks goes to the staff and trustees of CEDAR for the work they are doing.

DACS

The work of DACS is now in its twentieth year. They continue to share their gratitude for the partnership with Paper Boat.

In the past year the home has been housing between 30 and 35 children at any one time. They continue to provide the children with all that they need to live healthy childhoods including safety, education and healthcare. Children are regularly being brought to DACS but there is still room and capacity to give them the care they need.

Some highlights from the year have been a continued programme of life skills training for boys and girls. This has involved a wide range of topics from relationship skills to mental well-being.

DACS have also recently recruited a new child welfare officer, Ms F Jenitha. This is in line with local requirements and good practice. She is a graduate in social sciences from a college in Dindigul.

DACS has also been visited this year on a number of occasions by groups such as The School of Nursing at the local Government Medical College Hospital and Christian College of Nursing for training and engagement in the work amongst child and adolescent HIV/AIDS patients.

The children are reported to all be in good spirits and continue to celebrate one another as a family within the home. It is a privilege to support this vital work.

Financial review

Paper Boat, as with many charities across the sector, continues to face financial pressures and we continue to keep our UK operating costs as low as possible in order to focus our investment on the children we work to serve.

The legacy we received at the beginning of 2022 has enabled us to continue to give significant support to CEDAR and DACS in the region of around £100,000 shared between the two organisations. We have also received further legacies this year which have enabled us to stay financially secure for the foreseeable future as we continue to build towards a sustainable future.

After some investment in repairs and decoration of the Forest Lawns property we are now seeing a significant income of around £17,000 per annum which serves to cover almost a third of our UK operating costs.

We continue to be grateful for donations from both organisations and individuals.

6

Paper Boat Ltd

Report of the trustees

For the year ended 31 March 2023

Following the cessation of relationship between Paper Boat and previously supported partners in India, due to issues raised in previous papers, we have had ongoing communication with the Charity Commission and applied via Cy-Pres for a repurposing of funds from a small number of regular donors to Paper Boat. These funds relate to the repurposing of sponsorship income that the charity has been withholding from overseas partners in India due to safeguarding and financial due diligence issues. The donors concerned had begun their financial support of the charity in its old form and for its old purposes. This work has been on going in the months following these accounts and includes exhaustive list of checks and balances to ensure clarity and best practice. We believe this process will be completed by the publication of next year’s annual accounts.

Plans for future periods

The Board are satisfied that at the end of this financial year the charity is on a sound footing both financially and operationally. We are thankful for the regular grant and legacy funding we have received that places us in a position to plan investments to benefit the lives of children in the future. We continue our commitment to our values and vision as we move into the coming year. We are thankful for our partnerships both with individuals and organisations that enable us to move this vision forward.

Reserves policy

The charity reserves refer to funds available and to be expended at the trustees discretion in furtherance of any of the charity’s objectives but which are not yet spent, committed or designated.

The charity needs reserves:

The trustees have considered the funds held in unrestricted reserves and have agreed that a policy should be in place whereby the charity should aim to maintain a reserves corridor of £45,000 that would cover 3 months expenditure. Unrestricted funds at 31 March 2023 were £271,939, in excess of this target.

Structure, governance and management The Council of Management

The directors of the charitable company (“the charity”) are its trustees for the purpose of charity law and throughout this report are collectively referred to as the trustees. The trustees in office during the period and at the date of this report are set out on Page 1. The Articles require that one third of the trustees retire in rotation and may offer themselves for re-election. The members of the charity attending the annual general meeting elect trustees annually.

Trustees are recruited to ensure the board is balanced and equipped to support the organisation. Most new trustees are already familiar with the practical work of the charity, they may be offered further induction. All trustees are given the opportunity of additional training where necessary.

As a charity accountable to all our donors, we must meet the requirement that our resources are carefully managed, and our legal responsibilities met. We can only achieve our vision as an organisation through skilled and committed people.

7

Paper Boat Ltd

Report of the trustees

For the year ended 31 March 2023

Trustees hold ultimate legal responsibility for the charity and collectively ensure delivery of our objectives, set our strategic direction, and uphold our beliefs as an organisation. The key responsibilities of the trustees are:

Trustees receive regular reports on all aspects of the work and meet formally at least 4 times a year. They delegate the main day to day decisions to the charity director.

All trustees give of their time freely and no trustee remuneration was paid in the year.

Risk management

The trustees have overall responsibility for ensuring that the charity has an appropriate system of controls, financial and otherwise. They are also responsible for safeguarding the assets of the charity and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities and to provide reassurance that:

The trustees actively review the major risks associated with raising funds and supporting overseas projects, which the charity faces on a regular basis and believe that by designating funds to reserves they have sufficient resources to mitigate the significant risks.

This has been particularly important in these times of economic downturn and trustees are continually monitoring the effect on our charity and its activities. Our banking arrangements and investment policies have been reviewed and trustees consider them appropriate for current and future needs.

To conform with regulations the charity has in place effective policies. Due to the nature of the overseas projects the charity supports, trustees have encouraged those projects to put in place effective policies on child protection and its associated risks, which protect the children whom we support, and these requirements are captured by the due diligence checklist that all partners are assessed against on the commencement of partnership and annually thereafter.

Statement of responsibilities of the trustees

The trustees (who are also directors of the charity for the purposes of company law) are responsible for preparing the trustees' report and the financial statements in accordance with applicable law and United Kingdom Accounting Standards, including Financial Reporting Standard 102: The Financial Reporting Standard applicable in the UK and Republic of Ireland (United Kingdom Generally Accepted Accounting Practice).

8

Paper Boat Ltd

Report of the trustees

For the year ended 31 March 2023

Company law requires the trustees to prepare financial statements for each financial year, which give a true and fair view of the state of affairs of the charity and of the income and expenditure of the charity for that period. In preparing those financial statements the trustees are required to:

The trustees are responsible for keeping proper accounting records which disclose with reasonable accuracy at any time the financial position of the charity and which enable them to ensure that the financial statements comply with the Companies Act 2006. The trustees are also responsible for safeguarding the assets of the charity and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

The trustees are responsible for the maintenance and integrity of the corporate and financial information included on the charitable company's website. Legislation in the United Kingdom governing the preparation and dissemination of financial statements may differ from legislation in other jurisdictions.

Members of the charity guarantee to contribute an amount not exceeding £1 to the assets of the charity in the event of winding up. The trustees are members of the charity but this entitles them only to voting rights. The trustees have no beneficial interest in the charity.

Independent examiners

Godfrey Wilson Limited were appointed as independent examiners to the charitable company during the year and have expressed their willingness to continue in that capacity.

Approved by the trustees on 19 November 2023 and signed on their behalf by

Debbie Stenner Munton

Debbie Stenner - Trustee

9

Independent examiner's report

To the trustees of

Paper Boat Ltd

I report to the trustees on my examination of the accounts of Paper Boat Ltd (the charitable company) for the year ended 31 March 2023, which are set out on pages 11 to 26.

Responsibilities and basis of report

As the trustees of the charitable company (and also its directors for the purposes of company law) you are responsible for the preparation of the accounts in accordance with the requirements of the Companies Act 2006 (‘the 2006 Act’).

Having satisfied myself that the accounts of the charitable 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 charitable company'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 material matters have come to my attention in connection with the examination giving me cause to believe that in any material respect:

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.

Alison Godfrey

Date: 19 November 2023 Alison Godfrey FCA Member of the ICAEW For and on behalf of: Godfrey Wilson Limited Chartered accountants and statutory auditors 5th Floor Mariner House 62 Prince Street Bristol BS1 4QD

10

Paper Boat Ltd

Statement of financial activities (incorporating an income and expenditure account)

For the year ended 31 March 2023

Note
£
Income and endowments from:
Donations and legacies
3
-
Charitable activities
4
-
Other trading activities
5
-
Investments
-
Total income and endowments
-
Expenditure on:
Raising funds
-
Charitable activities
-
Total expenditure
7
-
Net income / (expenditure)
-
Other recognised gains:
-
Net movement in funds
10
-
Reconciliation of funds:
Total funds brought forward
398,000
Total funds carried forward
398,000
Endowment
Gains on revaluation of
investment property		 Unrestricted
£
£
14,397
52,400
-
-
-
11,267
-
13,480
14,397
77,147
-
49,170
22,942
109,762
22,942
158,932
(8,545)
(81,785)
-
-
(8,545)
(81,785)
112,142
353,724
103,597
271,939
Restricted		 2023
Total
£
66,797
-
11,267
13,480
91,544
49,170
132,704
181,874
(90,330)
-
(90,330)
863,866
773,536		 2022
Total
£
465,087
15,000
13,000
3,180
496,267
50,429
105,449
155,878
340,389
35,000
375,389
488,477
863,866

All of the above results are derived from continuing activities. There were no other recognised gains or losses other than those stated above. Movements in funds are disclosed in note 18 to the accounts.

11

Paper Boat Ltd

Balance sheet

As at 31 March 2023

Note
Fixed assets
Tangible assets
13
Investment property
14
Current assets
Debtors
15
Cash at bank and in hand
Liabilities
Creditors: amounts falling due within 1 year
16
Net current assets
Net assets
17
Funds
18
Endowment funds
Restricted funds
Unrestricted funds
General funds
Total charity funds		 £
12,468
382,413
394,881
(19,738)		 2023
£
393
398,000
398,393
375,143
773,536
398,000
103,597
271,939
773,536		 2022
£
687
398,000
398,687
6,580
473,580
480,160
(14,981)
465,179
863,866
398,000
112,142
353,724
863,866

The directors are satisfied that the company is entitled to exemption from the provisions of the Companies Act 2006 (the Act) relating to the audit of the financial statements for the year by virtue of section 477(2), and that no member or members have requested an audit pursuant to section 476 of the Act.

The directors acknowledge their responsibilities for:

12

Paper Boat Ltd

Balance sheet

As at 31 March 2023

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

Approved by the trustees on 19 November 2023 and signed on their behalf by

Debbie Stenner Munton

Debbie Stenner - Trustee

13

Paper Boat Ltd

Notes to the financial statements

For the year ended 31 March 2023

1. Accounting policies

a) Basis of preparation

The financial statements have been prepared in accordance with Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities in preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) (effective 1 January 2019) - (Charities SORP (FRS 102)), the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) and the Companies Act 2006.

Paper Boat Ltd meets the definition of a public benefit entity under FRS 102. Assets and liabilities are initially recognised at historical cost or transaction value unless otherwise stated in the relevant accounting policy note.

b) Going concern basis of accounting

The accounts have been prepared on the assumption that the charity is able to continue as a going concern, which the trustees consider appropriate having regard to the current level of unrestricted reserves. There are no material uncertainties about the charity's ability to continue as a going concern.

c) Income

Income is recognised when the charity has entitlement to the funds, any performance conditions attached to the item of income have been met, it is probable that the income will be received and the amount can be measured reliably.

Income from the government and other grants, whether 'capital' grants or 'revenue' grants, is recognised when the charity has entitlement to the funds, any performance conditions attached to the grants have been met, it is probable that the income will be received and the amount can be measured reliably and is not deferred.

For legacies, entitlement is taken as the earlier of the date on which either: the charity is aware that probate has been granted, the estate has been finalised and notification has been made by the executor(s) to the Trust that a distribution will be made, or when a distribution is received from the estate. Receipt of a legacy, in whole or in part, is only considered probable when the amount can be measured reliably and the charity has been notified of the executor's intention to make a distribution. Where legacies have been notified to the charity, or the charity is aware of the granting of probate, and the criteria for income recognition have not been met, then the legacy is treated as a contingent asset and disclosed if material.

d) Donated services and facilities

Donated professional services and donated facilities are recognised as income when the charity has control over the item, any conditions associated with the donated item have been met, the receipt of economic benefit from the use by the charity of the item, is probable and the economic benefit can be measured reliably. In accordance with the Charities SORP (FRS 102), general volunteer time is not recognised.

On receipt, donated professional services and donated facilities are recognised on the basis of the value of the gift to the charity which is the amount the charity would have been willing to pay to obtain services or facilities of equivalent economic benefit on the open market; a corresponding amount is then recognised in expenditure in the period of receipt.

14

Paper Boat Ltd

Notes to the financial statements

For the year ended 31 March 2023

1. Accounting policies (continued)

e) Interest receivable

Interest on funds held on deposit is included when receivable and the amount can be measured reliably by the charity: this is normally upon notification of the interest paid or payable by the bank.

f) Funds accounting

Unrestricted funds are available to spend on activities that further any of the purposes of the charity. Designated funds are unrestricted funds of the charity which the trustees have decided at their discretion to set aside to use for a specific purpose. Restricted funds are donations which the donor has specified are to be solely used for particular areas of the charity's work or for specific projects being undertaken by the charity.

Donations required to be retained as capital in accordance with the donor's wishes are accounted for as endowments - permanent or expendable according to the nature of the restriction. Endowments and the subsequent increases and decreases in value are shown in the Statement of Financial Activities as part of those funds.

g) Expenditure and irrecoverable VAT

Expenditure is recognised once there is a legal or constructive obligation to make a payment to a third party, it is probable that settlement will be required and the amount of the obligation can be measured reliably.

Irrecoverable VAT is charged as a cost against the activity for which the expenditure was incurred.

h) Allocation of support and governance costs

Support costs are those functions that assist the work of the charity but do not directly undertake charitable activities. Governance costs are the costs associated with the governance arrangements of the charity, including the costs of complying with constitutional and statutory requirements and any costs associated with the strategic management of the charity’s activities. These costs have been allocated between cost of raising funds and expenditure on charitable activities based on the proportion of staff time as follows:

2023 2022
Raising funds 36% 39%
Charitable activities 64% 61%

i) Grants payable

Grants payable are charged in the year in which the offer is conveyed to the recipient except in those cases where the offer is conditional, such grants being recognised as expenditure when the conditions attached have been fulfilled. Grants offered subject to conditions at the year end are noted as commitment but are not accrued as expenditure.

15

Paper Boat Ltd

Notes to the financial statements

For the year ended 31 March 2023

1. Accounting policies (continued)

j) Tangible fixed assets

Depreciation is provided at rates calculated to write down the cost of each asset to its estimated residual value over its expected useful life. The depreciation rates in use are as follows:

Computer equipment

5 years

Items of equipment are capitalised where the purchase price exceeds £500.

k) Investment property

Investment properties are included in the balance sheet at their fair value (note 14). Investment properties are informally re-valued every year. The aggregate surplus or deficit is included as an unrealised gain or loss within the appropriate fund.

l) Debtors

Trade and other debtors are recognised at the settlement amount due after any trade discount offered. Prepayments are valued at the amount prepaid net of any trade discounts due.

m) Cash at bank and in hand

Cash at bank and cash in hand includes cash and short term highly liquid investments with a short maturity of three months or less from the date of acquisition or opening of the deposit or similar account.

n) Creditors

Creditors and provisions are recognised where the charity has a present obligation resulting from a past event that will probably result in the transfer of funds to a third party and the amount due to settle the obligation can be measured or estimated reliably. Creditors and provisions are normally recognised at their settlement amount after allowing for any trade discounts due.

o) Financial instruments

The charitable company only has financial assets and financial liabilities of a kind that qualify as basic financial instruments. Basic financial instruments are initially recognised at transaction value and subsequently measured at their settlement value with the exception of bank loans which are subsequently recognised at amortised cost using the effective interest method.

p) Pension costs

The company operates a defined contribution pension scheme for its employees. There are no further liabilities other than that already recognised in the SOFA.

q) Accounting estimates and key judgements

In the application of the charity's accounting policies, the trustees are required to make judgements, estimates and assumptions about the carrying values of assets and liabilities that are not readily apparent from other sources. The estimates and underlying assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised if the revision affects only that period, or in the period of the revision and future periods if the revision affects both current and future periods.

16

Paper Boat Ltd

Notes to the financial statements

For the year ended 31 March 2023

1. Accounting policies (continued)

q) Accounting estimates and key judgements (continued)

2. Prior period comparatives: statement of financial activities

£
Income from:
Donations and legacies
-
Charitable activities
-
Other trading activities
-
Investments
-
Total income
-
Expenditure on:
Raising funds
-
Charitable activities
-
Total expenditure
-
Net income / (expenditure)
-
Other recognised gains / (losses):
35,000
Net movement in funds
35,000
Gains / (losses) on revaluation of
investment property
Endowment		 Restricted
£
£
22,345
442,742
15,000
-
-
13,000
-
3,180
37,345
458,922
-
50,429
39,755
65,694
39,755
116,123
(2,410)
342,799
-
-
(2,410)
342,799
Unrestricted		 2022
Total
£
465,087
15,000
13,000
3,180
496,267
50,429
105,449
155,878
340,389
35,000
375,389

17

Paper Boat Ltd

Notes to the financial statements

For the year ended 31 March 2023

3. Income from donations and legacies

Restricted
£
£
Donations
14,397
21,350
Legacies
-
30,970
Membership income
-
80
Total income from donations and legacies
14,397
52,400
Prior period comparative:
Restricted
£
£
Donations
22,095
26,834
Legacies
-
415,728
Membership income
250
180
Total income from donations and legacies
22,345
442,742
4.
Income from charitable activities
2023
Total
£
Grants
-
All income from charitable activities in the prior year was restricted.
5.
Income from other trading activities
2023
Total
£
Secondment income
11,267
Unrestricted
Unrestricted		 2023
Total
£
35,747
30,970
80
66,797
2022
Total
£
48,929
415,728
430
465,087
2022
Total
£
15,000
2022
Total
£
13,000

All income from other trading activities in the current and prior year was unrestricted.

6. Government grants

The charitable company did not receive any government grants in the current or prior year.

18

Paper Boat Ltd

Notes to the financial statements

For the year ended 31 March 2023

7. Total expenditure

Raising
funds
Charitable
activities
£
£
Grants payable (note 8)
-
90,465
Staff costs (note 11)
35,430
17,715
Depreciation
-
-
Rent and insurance
-
-
Repairs
-
-
Postage and telephone
-
-
Travel and subsistence
-
-
Office costs
-
-
Independent examination fees
-
-
Other accountancy services
-
-
Legal and professional
-
-
Sub-total
35,430
108,180
13,740
24,524
Total expenditure
49,170
132,704
Total governance costs were £2,940 (2022 : £2,640).
Prior period comparative
Raising
funds
Charitable
activities
£
£
Grants payable (note 8)
-
68,819
Staff costs (note 11)
40,570
20,899
Depreciation
-
-
Rent and insurance
-
-
Repairs
-
-
Postage and telephone
-
-
Travel and subsistence
-
-
Office costs
-
-
Independent examination fees
-
-
Other accountancy services
-
-
Legal and professional
-
-
Sub-total
40,570
89,718
9,859
15,731
Total expenditure
50,429
105,449
Allocation of support and
governance costs
Allocation of support and
governance costs		 Support and
governance
costs
£
-
5,905
294
1,301
5,693
537
2,418
4,671
2,940
1,296
13,209
38,264
(38,264)
-
Support and
governance
costs
£
-
6,830
294
1,290
2,445
843
116
3,120
2,640
5,407
2,605
25,590
(25,590)
-		 2023 Total
£
90,465
59,050
294
1,301
5,693
537
2,418
4,671
2,940
1,296
13,209
181,874
-
181,874
2022 Total
£
68,819
68,299
294
1,290
2,445
843
116
3,120
2,640
5,407
2,605
155,878
-
155,878

19

Paper Boat Ltd

Notes to the financial statements

For the year ended 31 March 2023

8. Grants payable

Grants payable
Grants payable to institutions:
CEDAR
DACS
KKBT
Total grants payable		 2023
£
77,770
12,695
(10,000)
80,465		 2022
£
34,671
24,148
10,000
68,819

The charity ceased its working relationship with KKBT and no longer consider there to be an obligation to pay the grant committed in the prior year.

9. Grant commitments

Grants payable:
Grant commitments brought forward
Grants committed during the period
Grants paid during the period
Grants written back during the period
Grant commitments carried forward		 2023
£
10,000
90,465
(90,465)
(10,000)
-		 2022
£
-
68,819
(58,819)
-
10,000

10. Net movement in funds

This is stated after charging:

Depreciation
Trustees' remuneration
Trustees' reimbursed expenses
Independent examiner's remuneration:
Independent examination (excluding VAT)		 2023
£
294
Nil
104
2,450		 2022
£
294
Nil
Nil
2,200

During the year one trustee was reimbursed for travel expenses (2022: none).

20

Paper Boat Ltd

Notes to the financial statements

For the year ended 31 March 2023

11. Staff costs and numbers

Staff costs were as follows:

Salaries and wages
Social security costs
Pension costs		 2023
£
51,945
5,816
1,289
59,050		 2022
£
64,351
2,400
1,548
68,299

No employee earned more than £60,000 during the year.

The key management personnel of the charitable company comprise the Trustees, and the Director. The total employee benefits of the key management personnel were £47,725 (2022: £46,980).

Average head count 2023
No.
1.3		 2022
No.
2.0

12. Taxation

The charity is exempt from corporation tax as all its income is charitable and is applied for charitable purposes.

13. Tangible fixed assets

Cost
At 1 April 2022 At 31 March 2023
Depreciation
At 1 April 2022
Charge for the year
At 31 March 2023
Net book value
At 31 March 2023
At 31 March 2022		 Total
£
1,470
783
294
1,077
393
687

21

Paper Boat Ltd

Notes to the financial statements

For the year ended 31 March 2023

14. Investment property

Fair value value at 1 April 2022
Unrealised gains
Fair value at 31 March 2023
15. Debtors
Gift aid
16. Creditors : amounts due within 1 year
Accruals
Grants payable < 1 year (note 9)
Other taxation and social security
Other creditors		 2023
£
398,000
-
398,000
2023
£
12,468
2023
£
2,940
10,000
6,584
214
19,738		 2022
£
363,000
35,000
398,000
2022
£
6,580
2022
£
2,640
10,000
1,994
347
14,981

22

Paper Boat Ltd

Notes to the financial statements

For the year ended 31 March 2023

17. Analysis of net assets between funds

£
Tangible fixed assets
-
Investment property
398,000
Current assets
-
Current liabilities
-
Net assets at 31 March 2023
398,000
Prior period comparative
£
Tangible fixed assets
-
Investment property
398,000
Current assets
-
Current liabilities
-
Net assets at 31 March 2022
398,000
Endowment
funds
Endowment
funds		 £
-
-
103,597
-
103,597
£
-
-
112,142
-
112,142
Restricted
funds
Restricted
funds		 £
393
-
291,284
(19,738)
271,939
£
687
-
368,018
(14,981)
353,724
General
funds
General
funds		 Total
funds
£
393
398,000
394,881
(19,738)
773,536
Total
funds
£
687
398,000
480,160
(14,981)
863,866

23

Paper Boat Ltd

Notes to the financial statements

For the year ended 31 March 2023

18. Movements in funds

Endowment funds
Endowment property
Total endowment funds
Restricted funds
Boys Town Society
Inba Seva Sangam
CEDAR - Nodal office
CEDAR hubs - Kovilpatti and Madurai
MSGH
DACS
Thailand
Total restricted funds
General funds
Total unrestricted funds
Total funds
Unrestricted funds*		 At 1 April
2022
£
398,000
398,000
66,169
16,796
-
18,720
10,457
-
-
112,142
353,724
353,724
863,866		 Income
£
-
-
6,723
1,786
678
500
1,666
1,880
1,164
14,397
77,147
77,147
91,544		 £
-
Expenditure		 £
398,000
At 31
March
2023
- 398,000
-
-
(678)
(19,220)
-
(1,880)
(1,164)		 72,892
18,582
-
-
12,123
-
-
(22,942) 103,597
(158,932) 271,939
(158,932) 271,939
(181,874) 773,536

*Expenditure on three restricted funds has been paused due to safeguarding concerns. The charity has informed the Charity Commission and at the date of signing is awaiting confirmation on how the funds may be distributed.

Endowment funds

In April 2004 a leasehold property was donated to the charity. One of the conditions of the donation was that the donor continues to live in the property for the duration of her life, after which the Trustees are able to deal with the property in any manner. The Trustees have classified this as an expendable endowment fund which they consider to be more appropriate than restricted funds as they are unable to use the fund at the current time.

Purposes of restricted funds

Boys Town Society*

The purpose of the fund is to work with Boys Town Society, an Indian NGO providing residential care for young people. This fund has been paused.

24

Paper Boat Ltd

Notes to the financial statements

For the year ended 31 March 2023

18. Movements in funds (continued)

Purposes of restricted funds (continued)

Inba Seva Sangam*

The purpose of the fund is to work with Inba Seva Sangam, an Indian NGO providing residential care for young people. This fund has been paused.

CEDAR - Nodal office

The purpose of the fund is to work with CEDAR, an Indian NGO, to provide programme management and monitoring of our work in India.

CEDAR hubs - Kovilpatti and Madurai

The purpose of the fund is to support community based creative learning programmes in India.

MSGH*

The purpose of the fund is to work with MSGH, an Indian NGO, providing residential care for young people. This fund has been paused.

DACS

The purpose of the fund is to work with DACS, an Indian NGO, to provide 'last resort' residential care for children and young people living with HIV/AIDS.

Thailand

The purpose of the fund is to work with Khon Kaen Boys Town, a Thai NGO providing residential care for young people. Paper Boat has now exited from this partnership.

25

Paper Boat Ltd

Notes to the financial statements

For the year ended 31 March 2023

18. Movements in funds (continued)
Prior period comparative
At 6 April
2021
£
Endowment funds
Endowment property
363,000
Total endowment funds
363,000
Restricted funds
Boys Town Society
57,460
Inba Seva Sangam
13,926
CEDAR - Nodal office
-
-
SPPD
63
MSGH
8,103
DACS
-
Thailand
-
COVID Response
-
Restricted legacy fund
35,000
Total restricted funds
114,552
General funds
10,925
Total unrestricted funds
10,925
Total funds
488,477
CEDAR hubs - Kovilpatti
and Madurai
Unrestricted funds*		 Income
£
£
£
-
-
35,000
-
-
35,000
8,709
-
-
2,870
-
-
15,827
(15,827)
-
2,126
(9,656)
-
-
(63)
-
2,354
-
-
2,429
(11,179)
-
2,252
(2,252)
-
778
(778)
-
-
-
-
37,345
(39,755)
-
458,922
(116,123)
-
458,922
(116,123)
-
496,267
(155,878)
35,000
Expenditure
Investment
gains /
(losses)		 £
-
Transfers
between
funds		 At 31
March
2022
£
398,000
- 398,000
-
-
-
26,250
-
-
8,750
-
-
(35,000)		 66,169
16,796
-
18,720
-
10,457
-
-
-
-
- 112,142
- 353,724
- 353,724
- 863,866

19. Related party transactions

There were no related party transactions in the current or prior period.

20. Change in accounting period

The prior period comprises a period of slightly less (5 days) than a full year, from 6 April 2021 to 31 March 2022. The current period comprises a full year between 1 April 2022 and 31 March 2023.

This has not been notated for each note to the financial statements, as the periods are deemed to be materially comparable.

26