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


For the year ended 31March 2023
Unrestricted Restricted Funds Funds
Notes Funds Funds 2023 2022
Incoming resources
Donations,
grants and legacies
2 101,102 11,114 112,216 227,810
Charitable
activities
3 43,868 43,868 30,145
Investment
income
4 99 99 1
Total 145,069 11,114 156,183 257,956
Expendediture
on:
Raising funds 5 36,238 36,238 35,247
Charitable
activities
6 28,256 74,932 103,188 146,910
Total 64,494 74,932 139,426 182,157
Net income (expeuditure) 80,575 (63,818) 16,757 75,799
Gross transfers
between funds
Net movement
in funds
80,575 (63,818) 16,757 75,799
Balances brought
forward
124,997 79,909 204,906 129,107
Balance carried forward 205,572 16,091 221,663 204,906

2 Donations, grants and legacies Unrestricted Restricted 2023 2022
Local authority
grants
938 11,114 12,052 66,734
Donations - charity shops 97,075 97,075 66,360
Covid grants 91,421
Donations - Other 719 719 535
Contract income 2,370 2,370 2,760
101,102 11,114 112,216 227,810
3 Charitable
activities
Unrestricted Restricted 2023 2022
Rents and other services provided 13,235 13,235 25,120
Client fees 30,633 30,633 5,025
43,868 43,868 30,145
4 Investment
income
Unrestricted Restricted 2023 2022
Bank interest received 99 99
99 99
5 Costs ofraising funds Unrestricted Restricted 2023 2022
Head Office costs 36,238 36,238 35,247
36,238 36,238 35,247
6 Cost ofcharitable activities Unrestricted Restricted 2023 2022
Information
and advice
3,642 125 3,767 4,137
Project staffing and on costs 10,150 58,163 68,313 70,518
project support costs 9,349 7,522 16,871 15,305
Depreciation 3,635 3,635 4,178
Grants disbursed 9,122 9,122 51,392
Accountancy 1,480 1,480 1,380
Other professional fees
28,256 74,932 103,188 146,910

7 Employment
costs
2023 2022
(included
in Project staffing and
on costs)
Staff Salaries 66,977 69,037
Employers
National
Insurance costs
Employers
pension
costs 1,264 1,441
Recruitment 72 40
68,313 70,518
The average number ofemployees during the year and their
full time equivalents was as follows:- 2023 2022
Total staff 16 16
Full time equivalent 4 4
No member ofstaff was paid more than 560,000
8 Tangible fixed assets
Motor
vehicle Equipment Total
Cost
At 1 April 2022 29,982 54,153 84,135
Additions 360 360
At 31March 2023 29,982 54,513 84,495
Depreciation
At I April 2022 29,982 46,469 76,451
Charge for the year 3,635 3,635
At 31 March 2023 29,982 50,104 80,086
Net book value
At 31March 2023 4,409 4,409
At 31 March 2022 7,684 7,684
9 Debtors 2023 2022
Trade debtors 3,116 18,682
Amounts
owed
by
group undertakings and undertakings in which the
company
has a participating
interest 18,468 20,375
Prepayments 4accrued income 28,399 476
Other debtors 433
49,983 39,966

Creditors: amounts falling due within one year 2023 2022
Trade creditors 2,088 3,977
Other taxes and social security costs 318 318
Accruals 3,118 2,963
Other creditors 5,000 5,288
10,524 12,546

11 Unrestricte d
funds
Balance asat
Balance as at 31March
1April 2022 Income Expenditure 2023
Charitable funds - Undesignated 124,997 145,069 (64,494) 205,572
124,997 145,069 (64,494) 205,572
12 Restricted funds
Balance as at
Balance as at 31March
1April 2022 Income Expenditure 2023
Restricted income sources 79,909 11,114 (74,932) 16,091
79,909 11,114 (74,932) 16,091
13 Allocation ofFunds Restricted Unrestricted
The funds ofthe organisation are represented as follows:-
Fixed assets 4,409
Net current assets 16,091 201,163
16,091 205,572

for the information ofthe direc tors
only
2023 2022
Income
Donations - charity shops 97,075 66,360
Donations - Other 719 535
Grants 12,052 66,734
Contract income 2,370 2,760
Covid grants 83,000
Rents and fees received 13,235 25,120
Fees and other income 30,633 5,025
Covidevirus
Job Retention
Scheme 8,421
Interest receivable 99 I
156,183 257+56
Charitable
expenditure
Vehicle costs 300 118
Rent and room hire 84 126
Covid grants disbursed 9,122 51,392
Printing
newsletter
3,767 4,137
Other service support costs 3,034 4,006
16,307 59,779
Employee costs:
Wages and salaries 66,977 69,037
Contractors
and consultants
8,517 5,882
Pensions 1,264 1,441
Recruitment
and training
72 40
Travel 405 122
Refreshments 151 1,129
77,386 77,651
Operating
expenses:
Rent 26,000 26,000
Rates Bcwater 306 157
Light and heat 3,922 3,838
Repairs 460 125
General expenditure 40 7
30,728 30,127
Office expenses:
Telephone
and fax
5,510 5,120
Subscriptions 123 90
Bank charges 385 78
Insurance 3,872 2,402
Depreciation 3,635 4,178
Bad debts 1,352
13,525 13,220
Management
and administration
Accountancy
and payroll
1,480 1,380
1,480 1,380
Other operating
income
Job retention
scheme payments
8,421
Total Resources expended 139,426 182,157