OpenCharities

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

2022-12-31-accounts

Page
Rcport ofthe Trustees I to 4
Independent
Examiner's
Rcport
Statement ofFinancial Activities
Balance Sheet
Nates to thc Financial Statcmcnts 8 to 12
Detailed Statement ofFinancial Activities 13 to 14

2022 2021
Unrestricted Restricted Total Total
End Rnd I'unde funds
Notes E E E E
INCOME AND ENDOWMENTS FROM
Donations and lcgacics 294,292 294,292 176,159
tnvcstmcct income 2 31,210 31,210 35,409
Other income 558 558 17,050
Total 326,060 326,060 228,618
EXPENDITURE ON
Raising funds 3 135,606 135,606 77,505
Odter 23,290 23,290 38359
Total 158,896 158,896 115,864
NET INCOME 167,164 167,164 112,754
RECONCILlATION Ol"FIJNDS
Total funds bmught forward 2,262,423 2,262,423 2,149,669
TOTAL FUNDS CARRIED FORWARD 2,429,587 2,429,587 2,262,423

31DEC EMBER 2022
2022 2021
Unrestricted Restricted Total Total
Notes fund
8
fundI funds
8
funds
6
DASSETS
Tangible assets
6 2028578 2,028,578 1,795,976
CURRENT ASSETS
Debtors
Cash at bank and in hand
7 28,180
389,217
28,180
389,217
28,180
453,163
417,397 417,397 481,343
CREDITORS
Amounts
falling due within ooe year
8 (16,388) (16,38$) (14,896)
NET CURRENT ASSETS 401,009 401,009 466,447
TOTAL ASSETS LESSCURRENT
LIABILITIES
2,429,587 2,429,587 2,262,423
NET ASSETS 2,429,587 2,429,587 2,262,423
FUNDS
Unrestricted
funds:
General fund
2,429,587 2,262,423
2,429,587 2,262,423

RAISING FUNDS
Raising donations and legacies 2022 2021
6
Staffcosts 41,286 26,103
125
Sundries
Supportcosts
94320 51,277
135,606 77,505

There
were
no
trustees'
expenses
paid
for
the
year
ended
31 Deccmbcr
2
31December2021
There
were
no
trustees'
expenses
paid
for
the
year
ended
31 Deccmbcr
2
31December2021
022
nor
for
the
year
ended
.
COMPARATIVES FORTHE STATEMENT OFFINANCIALA~S
Unrestricted
Restricted Total
fund
6
fund
f
funds
6
INCOME AND ENDOWMENTS FROM
Donstioas and legacies
176,159 176,159
Investment
income
Other income
35,409
17,050
35,409
17,050
Total 228,618 228,618
EXPENDITURE ON
Raising funds
77,505 77,505
38,359 38,359
Total 115,864 115,864
NET INCOME 112,754 112,754
RECONCILIATION OF FUNDS
Total funds bmught
forward
2,149,669 2,149,669
TOTAL FUNDS CARRIED FORWARD 2262423 2,262,423

6, TANGIBLE FUtKD ASSETS
Fixtures
Frcchold altd Computer
pmpcrty fittings
f
equipment
f
Totals
COST
At 1 January 2022 1,765,816 208,727 3,238 1,977,781
Additions 237,262 237,262
At 31 Dccembcr 2022 2,003,078 208,727 3,238 2,215,043
DEPRECIATION
At 1 January 2022 179,933 1,872 181,805
Charge foryear 4,319 341 4,660
At 31December 2022 184&252 2,213 186,465
NKT BOOKVALUE
At 31December 2022 2,003,078 24,475 1,025 2,028,578
At 31 December 2021 1,765,816 28,794 1,366 1,795,976
DEBTORS:AMOUNTS FALLING DUE WITHIN ONK YEAR
2022 2021
f
Other debtors 28,180 28,180
8. CREDITORS: AMOUNTS FALLING DUB WITHIN ONE YEAR
2022 2021
f f
Other creditors 16,388 14,896
9. MOVEMENT IN FUNDS
Net
movement At
At 1.1.22 in funds 31.12.22
f
Unrcstrictcd
funds
General fund 2,262,423 167,164 2,429,587
TOTAL FUNDS 2,26?„423 167,164 2/29487

Net movement in funds, in cl ude d
in the above are as follows:
Incoming Resources Movement
resources
f
expended
f.
in funds
f
Uarcstricted fuads
General fund 326,060 (158,896) 167,164
'
TOTAL FUNDS 326,060 (158,896) 167,164
Comparatlvcs for movement la funds
Net
movement At
At 1.1.21 in funds
f
31.12.21
f
Unrestricted
General
fund
funds 2,149,669 112,754 2462,423
TOTAL FUNDS 2,149,669 112,754 2,262,423
Comparative net movemeat in funds, iocluded in the above arc as foUows:
Incoming Resources Movement
resources expended in funds
f f.
Unrestricted
General Umd
funds 228,618 (115,864) 112,754
TOTAL FUNDS 228,618 (115,864) 112,754
A curreat year 12 months and prior year 12 months combined position isss foUows:
Net
movement At
At 1.1.21 in funds 31.12.22
f f
Unrestricted funds
General fund 2,149,669 279,918 2,429,587
TOTAL FUNDS 2,149,669 279,918 2,429,587

Incoming Resources Movement
resources
E
expended
f
in funds
f
Unrestricted funds
General fund 554,678 (274,760) 279,918
TOTAL FUNDS 554,678 (274,760) 279,918