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

Governing Document Memorandum
and Articles
Memorandum
and Articles
ofAssociation ofAssociation dated 1 September 1992
Company number 2744185
Charity number 1027201
Trustees The Trustees who served during the period and up to the date ofthis
Report were as follows:
Sir David Bell (Chairman)
Simon Hersom (Treasurer)
Stephen Jukes
Michael
Immordino
Adrienne
van Heteren
(appointed 2 November 2022)
Executive Director Anthony
Borden
Registered office and 48 Gray,'-s lnri Ro'ad
operational address London WC1X 8LT
Independent Auditor Haysmacintyre
LLP
10Queen Street Place
London EC4R 1AG
Bankers National Westminster Bank pic
218 Upper Street
London
N1 1SP
Solicitors Bates Wells &Braithwaite London LLP
10Queen Street Place
London EC4R 1BE

Page
Trustees'
Report
Statement ofTrustees' Responsibilities
Independent
auditor's
report
Statement ofFinancial Activities 13
Balance sheet 14
Cash Flow Statement 15
Notes tothe financial statements 16

Year ended 31December 2022 2021
Note Unrestricted Restricted Total funds Total
funds funds funds
Income from:
Charitable
activities
4,094,537 4,094,537 3,350,526
Donations
and legacies
63,847 63,847 30,095
Trading activities of subsidiary 1,181,983 1,181,983 635,589
Other
TOTAL 1,245,830 4,094,537 5,340,367 4,016,210
Expenditure
on:
Raising Funds 43,838 43,838 49,489
Charitable
activities
60,514 4,111,958 4,172,472 3,717,706
Trading activities of subsidiary 1,086,354 1,086,354 572,106
TOTAL 6&8 1,190,706 4,111,958 5,302,664 4,339,301
Net income/(expenditure) forthe 124 (17,421) 37,703 (323,091)
year
Gross transfer between funds (17421) 17,421
NET MOVEMENT IN FUNDS 37,703 37,703 (323;091)
Total funds brought forward 978,422 978,422 1,301,513
TOTAL FUNDS CARRIED 1,016,125 1,016,125 .978,422
FORWARD

Group Group Charity Charity
Note 2022 2021 2022 2021
FIXEDASSETS
Investments
Tangible fixed assets
TOTAL FIXEDASSETS
CURRENT ASSETS
Debtors 10 1,096,385 626,694 993,879 852,165
Cash 617,360 1,269,593 587,032 965,855
1,713,745 1,896,287 1,580,911 1,818,020
CREDITORS: amounts
falling due within one (697,620) (917,865) (660,415) (903,081)
year
NET CURRENT
ASSETS/(LIABILITIES)
1,016,125 978,422 920,496 914,939
NET ASSETS 1,016,125 978,422 920,498 914,941
FUNDS
Restricted funds
Unrestricted
funds:
General reserves 12 1,016,125 978,422 920,498 914,941
1,016,125 978,422 920,498 914,941

Note 2022
f
2021
f
CASH FLOWS FROM OPERATING ACTIVITIES
Net cash used in operations A (652,233) (539,724)
CHANGE
IN CASH AND CASH EQUIVALENTS
IN THE PERIOD
(652,233) (539,724)
Cash and cash equivalents
at 1January
1,269,593 1,809,317
CASH AND CASH EQUIVALENTS
DECEMBER
AT31 8 617,360 1,269,593
2022 2021
Note A f f
Reconciliation
ofnet movement
in funds to net cash flow from operating activities
Net movement
in funds for the
year per the
Statement
ofFinancial Activities
Adjustments
for:
Depreciation
charges
Increase in debtors (469,691) (350,322)
Increase/(decrease)
in creditors
(220,245) 133,689
Net cash provided
by (used in)
operating activities (689,936) (539,724)
Note 8
Analysis ofcash and cash equivalents
Cash in hand 617,360 1,269,593
Total cash and cash equivalents 617,360 1,269,593

INCOME FROM CHARITABLE CHARITABLE ACTIVITIES
Unrestricted Restricted funds Total funds Tota I funds
funds 2022 2022 2022 2021
f f f
Foreign, Commonwealth & 1,666,190 1,666,190 1,086,759
Development Office
Royal Ministry of Foreign Affairs 1,121,711 1,121,711 986,139
Norway
Foreign Office of Federal 170,624
Republic ofGermany
Wellspring
Philanthropic
Fund 216,337 216,337 75,941
European
Union
106,662
Other 1,090,299 1,090,299 924,401
4,094,537 4,094,537 3,350,526
Unrestricted Restricted Total funds Total funds
funds 2021 funds 2021 2021 2020
f f f f
Foreign, Commonwealth and 1,086,759 1,086,759 2,039,032
Development
Office
Royal Ministry of Foreign Affairs 986,139 986,139 879,383
Norway
Foreign Office of Federal Republic of 170,624 170,624
Germany
Wellspring
Philanthropic
Fund 75,941 75,941
European
Union
106,662 106,662 375,138
Other 924,401 924,401 916,036
3,350,526 3,350,526 4,209,589

6.
NET MOVEMENT
6.
NET MOVEMENT
IN FUNDS IN FUNDS IN FUNDS
2022 2021
Net movement in funds is stated after charging:
Depreciation
Auditors
remuneration
- audit (excluding VAT) 26,950 24,500
Donor audits and other work (excluding VAT) 18,193 16,662
7.
STAFF COSTS
London staff costs:
2022 2021
E E
Salaries 1,346,491 1,277,674
Social security costs 165,942 152,051
Pension costs 51,396 48,170
1,563,829 1,477,895
No redundancy costs were incurred in 2022 (2021:EO).
US and IWPR NL In t otal IWP R's contribution towards these costs were E337,341(2021:f47 8,527).
The average monthly number ofemployees, analysed by function
was: 2022 2021
Media development, training and reporting 14 13
Support 7 6
21 19

The number ofemployees whose emoluments amounted to over E60,000 in the year was:
2022
E140,000-E150,000
E130,000-E140,000
E100,000-E110,000
E90,000 —E100,000
. E80,000-E90,000
E70,000 —E80,000
E60,000 —E70,000
2022 2021
Direct Support Total Total
Costs Costs Costs costs
Raising funds costs 43,838 43,838 49,489
Charitable
activities:
Media development, 3,784,617 387,855 4,172,472 3,717,706
training and reporting
Trading activities 1,080,922 5,432 1,086,354 572,106
4,865,539 437,125 5,302,664 4,339,301

2022 2021
Support costs
Staff costs 217,030 215,368
Staff overheads 42,438 38,386
Governance: Audit fees 26,950 24,500
Other 150,707 228,440
437,125 506,694

Direct costs
f
Support costs
f
Total costs
f
Raising funds costs 49,489 49,489
Charitable
activities: Media development,
3,263,362 454,344 3,717,706
training
and reporting
Trading activities 569,245 2,861 572,106
3,832,607 506,694 4,339,301
Support costs 2021
f
Staff costs 215,368
Staff overheads 38,386
Depreciation
Governance: Audit fees 24,500
Other 228,440
506,694

2022 2021
Income 1,181,983 635,589
Expenditure (1,080,922) (569,245)
Gross profit 101,061 66,344
Administrative
expenses
(5,432) (2,861)
95,629 63,483
imited: Balance sheet
2022 2021
E
Debtors 328,920 186,090
Cash 30,331 303,740
Creditors (263,620) (426,345)
Net current assets and net assets 95,631 63,485
Share capital
Reserves 95,629 63,483
95,631 63,485

10.
DEBTORS
Group Charity
2022 2021 2022 2021
f f f f
Inter-charity
debtors
168,190 409,825 182,416 551,530
Due from
subsidiary
212,188 269,856
Grants receivables 893,352 197,456 564,832 12,445
Staff advances 1,799 995 1,799 995
Prepayments 32,644 18,418 32,644 17,339
Other debtors
1,096,385 626,694 993,879 852,165
Group
2022 2021
Deferred income 262,997 640,504
Trade creditors 40,667 62,631
PAVE and other taxes 42,967 44,088
Due to IWPR NL 62,236
Other creditors 21,028 39,425
Accruals 267,725 131,217
697,620 917,865
Charity
2022 2021
262,997 640,504
40,587 62,631
42,967 44,088
62,236
8,395 27,061
243,233 128,797
660,415 903,081
Deferred income
Group Charity
2022 2021 2022 2021
f E f E
At 1January 640,504 610,325 640,504 610,325
Amount
year
released in (640,504) (610,325) ' (640,504) (610,325)
Amount deferred in 262,997 640,504 262,997 640,504
year
At 31December 262,997 640,504 262,997 640,504

As at 1 Transfer As at 31
January Income Expenditure between December
2022 funds 2022
E E E
Unrestricted funds
General funds 978,422 1,245,830 (1,190,706) (17,421) 1,016,125
Total
unrestricted 978,422 1,245,830 (1,190,706) (17,421) 1,016,125
funds
Restricted funds
Central Asia, Caucasus L
Ukraine 2,340,139 (2,341,598) 1,459
MENA 542,669 (559,672) 17,003
Other regions 1,211,729 (1,210,688) (1,041)
At 31December
2022
4,094,537 (4,111,958) .17,421
TOTAL FUNDS 978,422 5,340,367 (5,302,664) 1,016,125

As at 1January
2021
at 1January
2021
Income Expenditur
e
Transfer
between
funds
As at 31
December
2021
As at 31
December
2021
E
Unrestricted
funds
General funds 1,301,513 665,684 ' (825,699) (163,076) 978,422
Tota I unrestricted
funds
1,301,513 665,684 (825,699) (163,076) 978,422
Restricted funds
Central Asia, Caucasus 8
Ukraine 1,242,247 (1,239,895) (2,352)
MENA 912,762 (1,026,428) 113,666
Other regions 1,195,517 (1,247,279) 51,762
At 31December
2021
3,350,526 (3,513,602) 163,076
TOTAL FUNDS 1,301,513 4,016,210 (4,339,301) 978,422
13.
ANALYSIS OF NET
ASSETS BETWEEN FUNDS
GROUP Fixed assets Net current
assets/(liabilities)
Fund balances
Restricted
funds
Genera
I funds
1,016,125 1,016,125
At 31DECEMBER 2022 1,016,125 1,016,125
CHARITY Fixed assets Net current
assets/(liabilities)
Fund balances
Restricted funds
Genera
I funds
920,496 920,498
At 31DECEMBER 2022 920,496 920,496
26

GROUP Fixed assets Net current
assets/(liabilities)
Fund balances
Restricted funds
General funds 978,422 978,422
At 31DECEMBER 2021 978,422 978,422
CHARITY Fixed assets Net current
assets/(liabilities)
Fund balances
Restricted funds
General funds 914,939 914,941
At 31DECEMBER 2021 914,939 914,941

2022 2021
E
Minimum lease payments under operating
recognised as an expense during the year 29,993 49,230
At 31December 2022, the Charity had outstanding
comm
operating
leases as follows:
itments
under non-cancellab
le
2022 2021
Payable within one year 36,002 37,746
Payable between two and five years inclusive 42,010 77,543
At 31December 78,012 115,289

Non-Cash At 31
changes December
At January 2022 Cash flow 2022
1,269,593 (652,233) 617,360
1,269,593 (652,233) 617,360