| Page | |||
|---|---|---|---|
| Trustees' | report | 1-2 | |
| Independent examiner's |
report | ||
| Statement | offinancial activities | ||
| Balance sheet | |||
| Notes to | the financial statements | 6- 14 |
| Notes | 2023 f |
2022f | ||
|---|---|---|---|---|
| Income nd endowments |
from: | |||
| Charitable activities |
351,885 | 319,201 | ||
| Investments | 1,000 | 19 | ||
| Other income | 26,444 | |||
| Total income | 352,885 | 345,664 | ||
| ~Edli | ||||
| Charitable activities |
8 | 311,207 | 237,463 | |
| Net Income for the year/ | ||||
| Net Incoming resources | 41,678 | 108,201 | ||
| Other recognised gains |
and losses | |||
| Actuarial loss on defined |
benefit pension schemes | (10,251) | (27,336) | |
| Net movement In funds |
31,427 | 80,865 | ||
| Fund balances at 1 April | 2022 | 269,706 | 188,841 | |
| Fund balances at 31 llllarch 2023 | 301,133 | 269,706 |
| 2023 | 2022 | |||||||
|---|---|---|---|---|---|---|---|---|
| Notes | 5 | f | ||||||
| Fixed assets | ||||||||
| Tangible assets | 12 | 457 | 246 | |||||
| Current assets | ||||||||
| Debtors | 13 | 29,852 | 45,578 | |||||
| investments | 14 | 175,000 | 175,000 | |||||
| Cash at bank | and in | hend | 212,645 | 187,589 | ||||
| 417,497 | 408,167 | |||||||
| Creditors: amounts | falling | due within | ||||||
| one year | 15 | (3,346) | (13,845) | |||||
| Net current assets | 414,151 | 394,322 | ||||||
| Total assets | less current | liabilities | 414,608 | 394,568 | ||||
| Provisions for liabilities |
(113,475) | (124,862) | ||||||
| Net assets | 301,133 | 269,706 | ||||||
| Income funds | ||||||||
| Unrestricted | funds | 301,133 | 269,706 | |||||
| 301,133 | 269,706 |
| Housing | Housing | |||
|---|---|---|---|---|
| Support | Support | |||
| 2023 | 2022 | |||
| E | E | |||
| Charitable | rental | income | 351,885 | 319,201 |
| Unrestricted | Unrestricted | ||
|---|---|---|---|
| funds | funds | ||
| 2023 | 2022 | ||
| E | E | ||
| Interest | receivable | 1,000 | 19 |
| Other | Income | ||
| Total | Unrestricted | ||
| funds | |||
| 2023 | 2022 | ||
| E | E | ||
| Sundry | income | 26,444 |
| Support | cos | ts | ||||||
|---|---|---|---|---|---|---|---|---|
| Support | Governance | 2023 | Support | Governance | 2022 | |||
| costs | costs | costs | costs | |||||
| 6 | 8 | f | 6 | |||||
| Administration | charges | 154,799 | 154,799 | 146,184 | 146,184 | |||
| Legal and | professional | 102 | 102 | |||||
| Accountancy | 2,342 | 2,342 | 2,540 | 2,540 | ||||
| Other costs | 431 | 431 | 409 | 409 | ||||
| Pension plan |
expenses | 4,857 | 4,857 | 4,303 | 4,303 | |||
| 154,799 | 7,732 | 162,531 | 146,184 | 7,252 | 153,436 | |||
| Analysed | between | |||||||
| Charilable | activities | 154,799 | 7,732 | 162,531 | 146,184 | 7,252 | 153,436 |
| 2023f | 2022 8 |
|||
|---|---|---|---|---|
| Staff costs | 13,208 | 13,145 | ||
| Depreciation | and impairment | 234 | 225 | |
| Repairs & maintenance | 130,524 | 68,296 | ||
| Insurance | 2,096 | 1,565 | ||
| Motor 8 travel | 219 | 228 | ||
| Telephone | 246 | 119 | ||
| Other office costs | 2,018 | 449 | ||
| Training | 130 | |||
| 148,676 | 84,027 | |||
| Share ofsupport costs (see note 7) | 154,799 | 146,184 | ||
| Share ofgovernance | costs (see note 7) | 7,732 | 7,252 | |
| 311,207 | 237,463 | |||
| Analysis by |
fund | |||
| Unrestricted | funds | 311,207 | ||
| 311,207 | ||||
| For the year | ended | 31 March 2022 | ||
| Unrestricted | funds | 237,463 | ||
| 237,463 |
| The average | monthly number ofemployees during th |
e year was: | |
|---|---|---|---|
| 2023 | 2022 | ||
| Number | Number | ||
| Number of staff | |||
| Employment | costs | 2023 8 |
2022f |
| Wages and | salaries | 13,208 | 13,145 |
| 12 | Tangible fixed assets | ||||||
|---|---|---|---|---|---|---|---|
| Fixtures and | Computers | CCTV | Fencing | Total | |||
| fittings | |||||||
| f | f | f | |||||
| Cost | |||||||
| At 1 April 2022 | 29,721 | 86,186 | 77,066 | 8,321 | 201,294 | ||
| Additions | 445 | 445 | |||||
| At 31 March 2023 | 30,166 | 86,186 | 77,066 | 8,321 | 201,739 | ||
| Depreciation and impairment |
|||||||
| At 1 April 2022 | 29,475 | 86,186 | 77,066 | 8,321 | 201,048 | ||
| Depreciation charged |
in the year | 234 | 234 | ||||
| At 31 March 2023 | 29,709 | 86,186 | 77,066 | 8,321 | 201,282 | ||
| Carrying amount |
|||||||
| At 31 March 2023 | 457 | 457 | |||||
| At 31 March 2022 | 246 | 246 | |||||
| 13 | Debtors | ||||||
| Amounts falling due |
within one year: | 2023f | 2022f | ||||
| Trade debtors | 27,615 | 45,578 | |||||
| Prepayments and accrued income |
2,237 | ||||||
| 29,852 | 45,578 | ||||||
| 14 | Current asset Investments | ||||||
| 2023f | 2022 f |
||||||
| Loans | 175,000 | 175,000 |
| 18 | Retirement | benefit schemes | IContinuedI | |
|---|---|---|---|---|
| 2023 | 2022 | |||
| 6 | 6 | |||
| Repayable: | ||||
| Within one year | 22,541 | 21,938 | ||
| 2-5years | 78,894 | 77,109 | ||
| After 5years | 12,040 | 25,815 | ||
| Total due | 113,475 | 124,862 |