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

Page
Report ofthe Trustees 2-14
Independent Examiner's Report to 15
the members
Statement of Financial Activities l6
Balance Sheet l7
Notes and Accounting Policies I8 -22

Registered charity number charity number 1049478
Company registration number 3096996
Registered office and operation address Coggan's Well House, Phoenix Lane
Tiverton,
Devon EX I6 6LU
Trustee Simon Fdend (Appointed
6/07/15)
Chair
Peter Day (Appointed
6/07/15) Vice Chair
Terry Norris (Appointed
2/07/2018)
Treasurer
Lara Wielenga
(Appointed
2/07/2018)
Steve Daykin (Appointed
29/07/21)
Vivienne
Brewster (Appointed
2/07/2018)
Jennifer Tower (Appointed
2/07/2018)
Mathew
Melksham
(Appointed
2/07/2018)
Rod Hewson
(Appointed
30/07/2020)
Company secretary Clive Williams
Treasurer Terence Norris
Chief Executive Officer Alison
Padfield

Unrestricted Unrestricted funds Restricted Total
General Designated funds 2023
-'
2022
Notes F F E
Income
Income and endowments from:
Donations
and legacies
287,424 120,840 408,264 347,423
Charitable
activities
15,500 39,042 54,542 40,604
Other trading
activities
5,858 5,858 5,576
Investments 1,899 1,899 385
Total income 310,681 0 159,882 470,563 393,988
Expenditure
Raising funds 10 28,734 383 29,117 29,726
Charitable
activities
10 280,383 2224 125,150 407,757 340,341
Total expenditure 10 300,117 2224 125533 436574 370067
Net Income before transfers 1,564 -2,224 34,349 33,689 23,921
Transfers
between funds
8 (3,400) 3,400 0 0
Net movement
in funds
-1,836 -2,224 37,749 33,689 23,921
Fund balances brought forward 133,425 20,000 36,293 189,718 165,797
Fund balances carried forward 131,589 17776 74042 223,407 189,718

2.Net Income for the 2.Net Income for the year year 2023 2023 2022
This is stated after charging:
Depreciation of tangible assets owned
by the company 2,964 2,470
3.Tangible fixed assets
Leasehold Fixtures IT
im rovements Furniture &fittin s e ui ment Total
Cost 8 E E 6 f.
At 1 April 2022 11,323 7,740 16,047 26,781 61,891
Additions 0
Dispcsals 0
At 31 March 2023 11,323 7,740 16,047 26,781 61,891
Depreciation
At 1 April 2022 1,350 7,740 13,094 26,781 48,965
Charge for the year 1,620 1,344 2,964
Eliminated
on disposals
0
At 31 March 2023 2,970 7,740 14,438 26,781 51,929
Net book amounts
At 31 March 2023 8,353 0 1,609 0 9,962
At 31 March 2022 11,323 0 2,953 0 12,926
4. Debtors 2023 2022
6 6
Trade debtors 14,227 40,235
Prepayments
and accrued income
6,638 7,789
Other debtors 4,523 16,036
25,388 64,060
5. Creditors
Trade creditors 12,293 7,039
Accruals and deferred income 1,193 3,986
Taxation and Social Security 271 0
Other creditors 635 455
6. Analysis
of net assets between
funds
General Restricted Total
F F
Fixed assets 9,962 9,962
Current assets 153,795 74,042 227,837
Creditors 14,392 14392
149,365 74,042 223,407

The average number
of full time equivalent
employ
ees
was:
Number Number
Management and administration 3.48 2.5
Support and advice 7.56 5.3
11.04 7.8

10.Total e xpenditure Direct costs ~SI t
Staff
f
Other
f
Stafl'
f
Other
F
Total 2023
F.
Total 2022
f
Raising funds
Fundraising and membership 25,907 2,827 28,734 29,726
Restricted funds 383 383 0
25,907 3,210 0 0 29,117 29,726
Charitable activities
Unrestricted funds
General and core activities 132692 25,425 55,939 68,551 282,607 217,985
0 0
132,692 25,425 55,939 68,551 282,607 217,985
Restricted funds
Debt and money advice 2,704 265 2,969 22,322
Other 56,997 47,540 2,745 14,899 122,181 100,034
59,701 47,805 2,745 14,899 125,150 122,356
Total expenditure 218,300 76,440 58,684 83,450 436,874 370,067

10.Detailed Inco m e and e xpenditure
a
ccount ccount
Unrestricted
General and
core Designated Restricted Total
activities funds funds Total 2022
Income
Operating
grants
15,500 39,042 54,542 40604
Other grants 64,350 49,159 113,509 136138
Donations 201,241 70,422 271,663 202565
Legacies and funeral donations 6,374 6,374 0
Fundraising 14,874 1,259 16,133 8195
Membership 585 585 525
Other income 5,858 5,858 5576
Bank interest 1,899 1,899 385
310,681 159,882 470,563 393,988
Direct charitable expenditure
Accommodation, food and hardship 423 677 43,788 44,888 41661
Salaries, including Nl and pension costs 132,288 404 59,701 192,393 168027
Staff supervision 148 250 398 811
Recruitment
and
training 10,127 173 2,394 12,694 2757
Travel expenses 630 27 1,373 2,030 511
Telephone,
publications,
subscriptions
13,220 13,220 6401
156,836 1,281 107,506 265,623 220,168
Support costs: fundraising 28,734 383 29,117 29726
Support costs: charitable activities
Salaries,
including
Nl and pension costs 55,939 2,745 58,684 40033
Travel expenses 79 79 54
Property costs 29,885 7,949 37,834 34635
Telephone 1,596 334 1,930 3335
I Tcosts 5,806 943 1,826 8,575 4724
Postage, stationery and copier 1,952 379 2,331 2272
Publications
and
subscrlptions 908 908 2677
Equipment
repairs
and renewals 10,847 2,260 13,107 6047
Insurance 2,513 535 3,048 3228
Professional
fees
7,974 1,465 9,439 17170
Recruitment
and
training 725 725 2270
Miscellaneous 2,359 151 2,510 1258
Depreciation 2,964 2,964 2470
123,547 943 17,644 142,134 120173
Total resources expended 309,117 2,224 125,533 436,874 370,067
Net Incoming resources before
transfers 1,564 -2,224 34,349 33,689 23,921