| I - 16 | Trustees' Annual Report (including Directors' Report) |
Trustees' Annual Report (including Directors' Report) |
Trustees' Annual Report (including Directors' Report) |
Trustees' Annual Report (including Directors' Report) |
|
|---|---|---|---|---|---|
| 17-19 | Independent Auditor's |
Report | |||
| 20 | Statement ofFinancial | Activities | (including | Income and Expenditure | Account) |
| 21 | Balance Sheet | ||||
| 22 | Statement ofCash Flows | ||||
| 23-33 | Notes to the Financial | Statements |
| Notes | Restricted | Unrestricted | Total | Total | ||
|---|---|---|---|---|---|---|
| Funds | Funds | Funds | Funds | |||
| 2023 | 2022 | |||||
| Income and endowments | from: | |||||
| Donations and legacies |
611,996 | 515,593 | 1,127,589 | 826,963 | ||
| Charitable activities |
8,250 | 8,250 | 14,920 | |||
| Other trading activities | 11,812 | 11,812 | ||||
| Investments | 2,957 | 2,957 | 147 | |||
| Total income and endowments | 611,996 | 538,612 | 1,150,608 | 842,030 | ||
| Expenditure on: |
||||||
| Costs ofraising funds: | ||||||
| Fundraising costs |
7 | 81,524 | 81,524 | 57,859 | ||
| Charitable activities |
8 | 647,496 | 389,315 | 1,036,811 | 935,851 | |
| Total expenditure | 647,496 | 470,839 | 1,118,335 | 993,710 | ||
| Net income/(expenditure) | (35,500) | 67,773 | 32,273 | (151,680) | ||
| Transfers between funds |
||||||
| Net income/(expenditure) | and net movement in | |||||
| funds for the year | (35,500) | 67,773 | 32,273 | (151,680) | ||
| Reconciliation offunds |
||||||
| Total funds brought forward |
45,900 | 129,835 | 175,735 | 327,415 | ||
| Total funds cerned forward | 10,400 | 197,608 | 208,008 | 175,735 |
| Notes | 2023 | 2022 | |||
|---|---|---|---|---|---|
| 6 | |||||
| Fixed assets | |||||
| Tangible assets | 15 | 13,042 | 12,047 | ||
| Current assets | |||||
| Debtors | 16 | 62,207 | 121,570 | ||
| Cash at bank | snd in | hand | 443,141 | 182,624 | |
| 505,348 | 304,194 | ||||
| Creditors: amounts | falling due within one year | 17 | (310,382) | (140,506) | |
| Net current assetslgiabilities) | 194,966 | 163,688 | |||
| Net assets | 208,008 | 175,735 | |||
| Charity funds | |||||
| Restricted funds | 19 | 10,400 | 45,900 | ||
| Unrestricted | funds | ||||
| General funds | 19 | 197,608 | 129,835 | ||
| Total charity | funds | 208,008 | 175,735 |
| Notes | 2023 | 2022 | ||
|---|---|---|---|---|
| Cash flowfrom operating | activities | |||
| Net cash provided by operating activities |
22.0 | 265,299 | (379,996) | |
| Cash flowfrom investing activities | ||||
| Interest income | 2,957 | 147 | ||
| Purchase oftangible Axed | assets | (7,739) | (13,473) | |
| Net cash used in investing | activities | (4,782) | (13,326) | |
| Net increase in cash and cash equi valents in the year | 260,517 | (393,322) | ||
| Cash and cash equivalents | at the beginning ofthe year | 182,624 | 575,946 | |
| Cash and cash equivalents | at the end ofthe year | 443,141 | 182,624 | |
| Analysis ofcash and cash | equivalents | |||
| Cash in bank and in hand | 443,141 | 182,624 | ||
| Cash and cash equivalents | at the end ofthe year | 22.1 | 443,141 | 182,624 |
| IncomePom Donations and | Legacies | 2023 | 2022 |
|---|---|---|---|
| Gifls | 105,081 | 69,042 | |
| Gift Aid tax reclaims | 19,206 | 7,966 | |
| AB Charitable Trust (Unrestricted) |
35,000 | 20,000 | |
| Bromley Trust (Unrestricted) | 40,000 | 20,000 | |
| Joseph Rowntree Charitable |
Trust (Unrestricted) | 94,986 | 55,000 |
| Esmbe Fairbairn Foundation | (Unrestricted) | 162,000 | 95,000 |
| Oak Foundation (Restricted) |
97,785 | 82,388 | |
| Grants from other sources (Restricted and Unrestricted) | 524,211 | 448,897 | |
| Memberships | 49,320 | 28,670 | |
| 1,127,589 | 826,963 |
| 4.0 | Income from | Charh'abie | Activities | 2023 | 2022 | |||
|---|---|---|---|---|---|---|---|---|
| Income Irom | consulting | and training services |
3,945 | 7,275 | ||||
| Income I'rom | publications | 4,305 | 3,856 | |||||
| Income I'rom | grants | 3,789 | ||||||
| 8,250 | 14,920 | |||||||
| 4A | Income from | charitable | activities was f8,250 (2022 - | 814,920)ofwhich | Knit | (2022 - Knit) was | attributable to |
|
| restricted and | 88,250 (2022 - K14,920)was attributable | to unrestricted | funds. | |||||
| $.0 | IncomePom | t)ther Trading Actbridas | Unrestricted | Unrestricted |
| $.0 | IncomePom | t)ther Trading Actbridas | Unrestricted | Unrestricted | ||
| funds | funds | |||||
| 2023 | 2022 | |||||
| 8 | ||||||
| Fundraising | events | 11,812 | ||||
| 6.0 | Income from | Investments | Unrestricted | Unrestricted | ||
| funds | funds | |||||
| 2023 | 2022 | |||||
| Interest —bank | 2,957 | 147 | ||||
| 1.0 | Errpenditure | on Raising Funds | Unrestricted | Unrestricted | ||
| funds | funds | |||||
| 2023 | 2022 | |||||
| Staffcosts | 77,482 | 57,438 | ||||
| Other fundraising | costs | 4,042 | 421 | |||
| 81,524 | 57,859 |
| 0.0 | Analysis | ofExpenditure | on Charitable Acdvlties | |||
|---|---|---|---|---|---|---|
| 8.1 | Charitable | Activities 2023 | Activities | Support | Total | |
| undertaken | costs | |||||
| directly | ||||||
| Projectwork | 383,824 | 383,824 | ||||
| Casework | and other family support | 512,754 | 120,937 | 633,691 | ||
| Publications | 19,296 | 19,296 | ||||
| 915,874 | 120,937 | 1,036,811 | ||||
| Charitable | Activities 2022 | Activities | Support | Total | ||
| undertaken | costs | |||||
| directly | ||||||
| Project work | 218,185 | 218,185 | ||||
| Casework | and other family support | 608,603 | 108,233 | 716,836 | ||
| Publications | 830 | 830 | ||||
| 827,618 | 108,233 | 935,851 |
| 8.2 | Of the 61,036,811 expenditures | Of the 61,036,811 expenditures | in 2023 (2022 - 2935,851),0647,496 (2022 - | in 2023 (2022 - 2935,851),0647,496 (2022 - | in 2023 (2022 - 2935,851),0647,496 (2022 - | 6485,385)was | attributable to |
|---|---|---|---|---|---|---|---|
| restricted funds and K389,315(2022 - f450,466)was attributable | to unrestricted | funds. | |||||
| 9.0 | Analysis ofSupport and Governance | Costs | |||||
| Support | Governance | Total | Total | ||||
| costs | 2023 | 2022 | |||||
| 6 | |||||||
| Premises | 58,535 | 58,535 | 61,910 | ||||
| Office running | 17,006 | 17,006 | 17,896 | ||||
| Information technology |
24,726 | 24,726 | 16,806 | ||||
| Legal and professional | 3,041 | 3,041 | 1,861 | ||||
| Bookkeeping | 1,189 | 1,189 | 2,839 | ||||
| Depreciation | 6,744 | 6,744 | 6,921 | ||||
| Audit/Independent examination |
9,600 | 9,600 | 9,400 | ||||
| Trustees' expenses |
96 | 96 | 80 | ||||
| 111,241 | 9,696 | 120,937 | 117,713 | ||||
| 10.0 | Net Incotnel(Expenditure) | for | tbe Year | 2023 | 2022 | ||
| This is stated atter charging: | |||||||
| Auditor's remuneration |
9,600 | 9,400 | |||||
| Depreciation | 6,744 | 6,921 | |||||
| Operating lease payments: |
Land | and buildings | 52,800 | 52,800 |
| entered into the charity during | entered into the charity during | the ye | ar (2022 — | Nil). | |||||
|---|---|---|---|---|---|---|---|---|---|
| 12.0 | Analysis ofStaffCosts | 2023 | 2022 | ||||||
| Wages and salaries | 701,757 | 672,475 | |||||||
| Social security | costs | 72,301 | 65,498 | ||||||
| Pensions | 55,763 | 49,518 | |||||||
| 829,821 | 787,491 | ||||||||
| 12.1 | The number contributions) |
of employees who ofmore than f60,000 |
received total is as follows: |
employee | benefits | (excluding employers' |
pension |
| number ibutions) |
of employees who received total ofmore than f60,000is as follows: |
employee benefits (excluding employers |
' pension |
|
|---|---|---|---|---|
| 2023 | 2022 | |||
| No. | No. | |||
| f60,001 | - | 670,000 | I | I |
| 670,001 | - | 680,000 | ||
| 680,001 | - | f90,000 |
| 2023 | 2022 | |||
|---|---|---|---|---|
| Number | Number | |||
| Direct | charitable | work | 17.7 | 16.7 |
| 15.0 | Fixed Assets | Office | ||
| Equipment | ||||
| Cost | ||||
| At I April 2022 | 37,364 | |||
| Additions | 7,739 | |||
| Disposals | ||||
| At 31March 2023 | 45,103 | |||
| Depreciation: | ||||
| At I April 2022 | 25,317 | |||
| Charge for the year | 6,744 | |||
| Eliminated on disposals |
||||
| At 31March 2023 | 32,061 | |||
| Net Book Value: | ||||
| At 31March 2023 | 13,042 | |||
| At I April 2022 | 12,047 | |||
| 16.0 | Debtors | 2023 | 2022 | |
| Trade debtors | 9,535 | 17,970 | ||
| Other debtors | 223 | |||
| Grants receivables | and accrued income | 44,239 | 94,788 | |
| Prepayments | 8,433 | 8,589 | ||
| 62,207 | 121,570 |
| Credhorst Amounts faNng dae within oneyear | 2023 | 2022 |
|---|---|---|
| Trade creditors | 2,262 | 15,612 |
| Taxation and social security | 23,704 | 18,069 |
| Accruals | 76,658 | 38,426 |
| Other creditors | 9,936 | 14,276 |
| Deferred income (see note 18) | 197,822 | 54,123 |
| 310,382 | 140,506 |
| place aft | er the year end date. | |
|---|---|---|
| Total | ||
| Balance | as at I April 2022 | 54,123 |
| Amount | released in the year | (54,123) |
| Amount | deferred in the year | 197,822 |
| Balance | as at 31March 2023 | 197,822 |
| Analysis ofCharuuble Funds |
Analysis ofCharuuble Funds |
||||||
|---|---|---|---|---|---|---|---|
| Unrestricted Funds —Current | Yeur | Balance | Incoming | Outgoing | Transfers | Balance | |
| 1 Apr 2022 | Resources | Resources | 31Mar 2023 | ||||
| f, | |||||||
| General funds | 129,835 | 538,612 | (470,839) | 197,608 | |||
| Uttresnieted | Funds —previous | Year | |||||
| Balance | Incoming | Outgoing | Transfers | Balance | |||
| 1Apr 2021 | Resources | Resources | 31Mar 2022 | ||||
| General funds | 327,415 | 310,745 | (508,325) | 129,835 | |||
| Name ofunrestricted fund | Description, | nature and purposes ofthefund |
| 19.1 | Restricted Funds | —Current | year | Balance | Incoming | Outgoing | Transfers | Balance |
|---|---|---|---|---|---|---|---|---|
| I Apr 2022 | Resources | Resources | 31Mar 2023 | |||||
| Baring Foundation | 35,333 | (35,333) | ||||||
| Barrow Cadbury | Trust | 4,900 | 24,500 | (27,000) | 2,400 | |||
| National Lottery | Community | Fund | 41,000 | 143,225 | (184225) | |||
| City Bridge Trust | (City ofLandon) | 64,627 | (64,627) | |||||
| Evan Cornish | 5,000 | (5,000) | ||||||
| Garfield Weston | Foundation | 7,500 | (7,500) | |||||
| Henry Smith Charity | 57,400 | (57,400) | ||||||
| National Lottery | Heritage Fund | 50,000 | (42,000) | 8,000 | ||||
| Oak Foundation | 97,786 | (97,786) | ||||||
| Open Society Foundation | 4,125 | (4,125) | ||||||
| Three Guineas Trust | 70,000 | (70,000) | ||||||
| Trust for London | 52,500 | (52,500) | ||||||
| 45,900 | 611,996 | (647,496) | 10,400 |
| Restricted Funds —Previous | Fear | |||||
|---|---|---|---|---|---|---|
| Balance | Incoming | Outgoing | Transfers | Balance | ||
| I Apr 2021 | Resources | Resources | 31Mar2022 | |||
| Baring Foundation | 8,334 | (8,334) | ||||
| Barrow Cadbury Trust | 25,000 | (20,100) | 4,900 | |||
| National Lottery Community | Fund | 155,290 | (114,290) | 41,000 | ||
| City Bridge Trust (City ofLondon) | 56,800 | (56,800) | ||||
| Garden Court | 4,000 | (4,000) | ||||
| Henry Smith Charity | 29,450 | (29,450) | ||||
| Osk Foundation | 82,389 | (82,389) | ||||
| Open Society Foundation | 49,852 | (49,852) | ||||
| Three Guineas Trust | 60,000 | (60,000) |
| Trust for London | 50,000 (50,000) |
||||||
|---|---|---|---|---|---|---|---|
| Wates Foundation | 10,170 (10,170) |
||||||
| 531,285 (485,385) |
45,900 | ||||||
| Name ofrestricted | fund | Description, nature andpurposes ofthefund |
|||||
| Baring Foundation | change work around addressing structural |
racism. | |||||
| Barrow Cadbury | Trust | Policy &influencing, family participation |
|||||
| National Lottery Community | Fund | England &Wales casework, family participation | |||||
| City Bridge Trust | (City ofLondon) | London casework | |||||
| Garden Court | Family engagement in policy and influencing |
work. | |||||
| Henry Smith Charity | England &Wales Casework | ||||||
| Oak Foundation | Grenfell project, access tojustice policy work | ||||||
| Open Society Foundation | Covid specific work | ||||||
| Three Guineas Trust | Casework, research and policy (mental |
health, | learning | disabilities | |||
| and autism) | |||||||
| Trust for London | Casework, policy and campaign work in | London |
| Analysis ofNet Assets Between Funds —Current Year |
|||
|---|---|---|---|
| Restricted | Unrestricted | Total | |
| Fund | Fund | ||
| Tangible fixed assets | 13,042 | 13,042 | |
| Cash at bank and in hand | 10,400 | 432,741 | 443,141 |
| Other net current assets/(liabilities) | (248,175) | (248,175) | |
| 10,400 | 197,608 | 208,008 | |
| Analysis ofNet Assets Between Funds —Previous Year | |||
| Restricted | Unrestricted | Total | |
| Fund | Fund | ||
| Tangible fixed assets | 12,047 | 12,047 | |
| Cash at bank and in hand | 45,900 | 136,724 | 182,624 |
| Other net current assets/(liabilities) | (18,936) | (18,936) | |
| 45,900 | 129,835 | 175,735 |