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
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