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

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