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 1 to 2
Independent
Examiner's
Report
Statement ofFinancial Activities
Balance Sheet
Notes to the Financial Statements 6 to 13
Detailed Statement ofFinancial Activities 14 to 15

31.3.23 31.3.22
Unrestricted Restricted Total Total
fund funds funds funds
Notes
INCOME AND ENDOWMENTS
FROM
Donations
and legacies
35,909 35,909 14,520
Charitable
activities
Lon Borough OfRedbridge 16,016 16,016 16,561
Other trading activities 2 18,053 18,053 14,987
Investment
incoine
3 1,038 1,038 1,050
Total 55,000 16,016 71,016 47,118
EXPENDITURE ON
Raising funds 4 57,739 57,739 23,729
Charitable
activities
Lon Borough OfRedbridge 16,016 16,016
GENERAL 10,842 10,842 2,735
LBC/CHA 9,271
Total 68,581 16,016 84,597 35,735
NET INCOME/(EXPENDITURE) (13,581) (13,581) 11,383
RECONCILIATION OF FUNDS
Total funds brought
forward
196,669 18,821 215,490 204,107
TOTAL FUNDS CARRIED
FORWARD 183,088 18,821 201,909 215,490

31.3.23 31.3.22
Unrestricted Restricted Total Total
fund funds funds funds
Notes
FIXEDASSETS
Tangible assets 7 1,228 1,228 1,584
CURRENT ASSETS
Debtors 8 20,730 20,730 20,730
Cash at bank and in hand 206,015 17,081 223,096 236,321
226,745 17,081 243,826 257,051
CREDITORS
Amounts
falling due within one year
9 (44,885) 1,740 (43,145) (43,145)
NET CURRENT ASSETS 181,860 18,821 200,681 213,906
TOTAL ASSETSLESSCURRENT
LIABILITIES 183,088 18,821 201,909 215,490
NET ASSETS 183,088 18,821 201,909 215,490
FUNDS 10
Unrestricted
funds
183,088 196,669
Restricted
funds
18,821 18,821
TOTAL FUNDS 201,909 215,490

2. OTHER TRADING ACTIVITIES
31.3.23 31.3.22
Trip Collections 16,455 13,151
Arti 1,598 1,836
18,053 14,987
3. INVESTMENT INCOME
31.3.23 31.3.22
Deposit account interest 1,038 1,050

Raising donations and legacies
31.3.23 31.3.22
Voluntary/Welfare exps. 150
Support costs 500 500
650 500

Investment management management costs
31.3.23 31.3.22
Administrative expenses 1,153 1,782
Maintenance charges 56 110
1,209 1,892
Aggregate amounts 57,739 23,729

COMPAR ATIVES FORTHE STATEMENT OF FINANCIAL ACTIVITIES
Unrestricted Restricted Total
fund funds funds
INCOME AND ENDOWMENTS FROM
Donations and legacies 14,520 14,520
Charitable activities
Lon Borough OfRedbridge 16,561 16,561
Other trading activities 14,987 14,987
Investment income 1,050 1,050
Total 30,557 16,561 47,118
EXPENDITURE ON
Raising funds 22,679 1,050 23,729

6. COMPARATIVES FOR THE STATEMENT OF FINANCIAL FOR THE STATEMENT OF FINANCIAL FOR THE STATEMENT OF FINANCIAL ACTIVITIES— ACTIVITIES—
continued
Unrestricted Restricted Total
fund funds funds
Charitable
activities
GENERAL 2,735 2,735
LBC/CHA 9,271 9,271
Total 25,414 10,321 35,735
NET INCOME 5,143 6,240 11,383
RECONCILIATION OF FUNDS
Total funds brought forward 191,526 12,581 204,107
TOTAL FUNDS CARRIED
FORWARD 196,669 18,821 215,490
7. TANGIBLE FIXEDASSETS
Fixtures
and Computer
fittings equipment Totals
COST
At 1 April 2022 and 31March 2023 10,051 7,236 17,287
DEPRECIATION
At 1 April 2022 9,651 6,052 15,703
Charge for year 60 296 356
At 31March 2023 9,711 6,348 16,059
NET BOOK VALUE
At 31 March 2023 340 888 1,228
At 31March 2022 400 1,184 1,584

8. DEBTORS:AMOUNTS FALLING DUK DEBTORS:AMOUNTS FALLING DUK WITHIN ONK YEAR
31.3.23 31.3.22
f.
Trade debtors 20,730 20,730
9. CREDITORS: AMOUNTS FALLING DUE WITHIN ONK YEAR
31.3.23 31.3.22
Trade creditors 36,000 36,000
Other creditors 7,145 7,145
43,145 43,145
10. MOVEMENT IN FUNDS
Net
movement At
At 1.4.22 in funds 31.3.23
Unrestricted
funds
General fund 196,669 (13,581) 183,088
Restricted funds
London Borough OfRedbridge 18,821 18,821
TOTAL FUNDS 215,490 (13,581) 201,909
Net movement
in funds, included
in the above are as follows:
Incoming Resources Movement
resources expended in funds
Unrestricted
funds
General fund 55,000 (68,581) (13,581)
Restricted funds
London Borough OfRedbridge 16,016 (16,016)
TOTAL FUNDS 71,016 (84,597) (13,581)

Net
movement At
At 1.4.21 in funds 31.3.22
Unrestricted
funds
General fund 191,526 5,143 196,669
Restricted funds
London Borough OfRedbridge 12,581 6,240 18,821
TOTAL FUNDS 204,107 11,383 215,490

Incoming Resources Movement
resources expended in funds
Unrestricted
funds
General fund 30,557 (25,414) 5,143
Restricted funds
London Borough OfRedbridge 16,561 (10,321) 6,240
TOTAL FUNDS 47,118 (35,735) 11,383

Net
movement At
At 1.4.21 in funds 31.3.23
Unrestricted
funds
General fund 191,526 (8,438) 183,088
Restricted funds
London Borough OfRedbridge 12,581 6,240 18,821
TOTAL FUNDS 204,107 (2,198) 201,909
incoming Resources Movement
resources expended in funds
Unrestricted
funds
General fund 85,557 (93,995) (8,438)
Restricted funds
London Borough OfRedbridge 32,577 (26,337) 6,240
TOTAL FUNDS 118,134 (120,332) (2,198)

31.3.23 31.3.22
INCOME AND ENDOWMENTS
Donations
and
legacies
Membership 6,658
Misc. Collection 29,251 14,520
35,909 14,520
Other trading activities
Trip Collections 16,455 13,151
Arti 1,598 1,836
18,053 14,987
Investment
income
Deposit account interest 1,038 1,050
Charitable
activities
Grants 16,016 16,561
Total incoming resources 71,016 47,118
EXPENDITURE
Raising donations
and legacies
Voluntary/Welfare exps. 150
Other trading activities
Food expenses 26,506 9,618
Trip Expenses 29,374 11,719
55,880 21,337
Investment
management
costs
Administrative expenses 1,153 1,782
Carried forward 1,153 1,782

31.3.23 31.3.22
Investment
management
costs
Brought forward 1,153 1,782
Maintenance charges 56 110
1,209 1,892
Charitable
activities
Donations 793
Support costs
Management
Wages 2,609 2,176
Rent 21,429 8,305
Insurance 218 218
Telephone 637 561
Postage and stationery 645 234
Sundries 171 46
Accountancy 500 500
Fixtures and fittings 60 71
Computer
equipment
296 395
26,565 12,506
Total resources expended 84,597 35,735
Net (expenditure)/income (13,581) 11,383