| Contents | Page | |
|---|---|---|
| Reference and administrative | information | |
| Report ofthe trustees | 3-10 | |
| Independent examiner's report |
||
| Statement offinancial activities |
12 | |
| Balance sheet | 13 | |
| Statement ofcash flows |
14 | |
| Notes to the financial statements | 15-20 |
| 0 | CC N 0tl f4 |
ill | m O |
O 0 00 |
IA 00 |
h Sl0 In IC |
cl' CI' lo |
m m |
CC IA O Cl Ol IC |
O N 0 IA |
CO ID 0 CO O CC |
Cl N ti 40 |
0 Cl |
0 | 0 IA |
O CO CO o |
0 00 IA 4I m Ol |
|||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 4 4 C~ U |
C 4 |
04 | g | IA | Ol | 40 | m | IA IO OI 440 |
O N Ct |
0 Cl m CO |
CC ID elt4 |
~4 tC |
0 | ~I ~40 |
ID ID N |
Ol g N |
||||
| 0 S4 |
C | 04 | 0 ID |
O O OO Cl |
00 CO ID ID |
40 OI 00 |
0 | 0 | CI IA ~I Cl |
0 | IIO ID N |
IO IO 44 |
~4 Ol 4l 0 IO |
0 | Ol Ol 0 |
~t ID lll |
t4 Cl |
|||
| CC | ||||||||||||||||||||
| Ol NN0 44 |
Cl' Ol ID m I |
I N 0 CS |
CC ID IA |
40 4I 40 t4 |
Ct | m CO !Pl |
N N N |
IO Ch 0 |
c4 00 CI' m |
IA t N Cl N |
Sl ID Sl Cl |
O | Cl IO Sl Cl |
00 IA OI mm |
00 c4 M |
|||||
| ~ C Q |
s C |
04 | lll m |
N m |
O Ol w IA |
0 IAe t, 44 |
Cl' m I |
00 m |
0 Sl Sl AI |
ID OI O lll |
ID '0 00 |
0 t4 |
IA 0 ID |
O | Ul 0 IO |
OlI CC IC |
0 N 44 |
|||
| ct | g O |
m | g | 0 | 0 | 00 | O | CO 0 lo |
Cl 0 ID |
CI IO 4I |
O | IO Oi |
||||||||
| 4 | IO IA |
O IA |
00 | IO | ||||||||||||||||
| CC | ||||||||||||||||||||
| 04 ~I |
||||||||||||||||||||
| 4 | ||||||||||||||||||||
| V4 | ||||||||||||||||||||
| 4 IO |
||||||||||||||||||||
| '40 | ||||||||||||||||||||
| C | ||||||||||||||||||||
| 4 | ||||||||||||||||||||
| IS | ||||||||||||||||||||
| E ~ 44 E |
0a IJ CI III c Cl W o IC od |
0 | E 0 E E C '0 C 4l II4 Cf IS |
C 0 v C4 0 4 0 ~ I |
41 CI IC c Yl I! I 0 |
2 C 4I E Ul Cl c |
E C 4 0 I |
C0 '0 C IL |
4IC !4 C IC IZ'. |
0 Ll IC 4I TC IC V |
0 4 ~0 I |
4 E 8 2 |
CI D Cl I- |
S C 4 C 2 |
0 | o c IC o I- |
E Q C 4 0 I |
| Balance she | et | at 31 March 202 | 3 | ||
|---|---|---|---|---|---|
| Notes | $1March 202$ | $1March 2022 | |||
| 5 | 8 | ||||
| Non-current assets |
|||||
| Tangible fixed assets | |||||
| Investment in subsidiary |
company | ||||
| Current assets | |||||
| Debtors | 46,479 | 17,526 | |||
| Cash at bank and in | hand | 306,082 | 341,905 | ||
| 352,561 | 359,431 | ||||
| Creditors: amounts | falling due within one year | 10 | -21,344 | -19,851 | |
| Net current assets | 331.217 | 339,580 | |||
| Net assets | $$1,218 | $$9,581 | |||
| Represented by |
|||||
| General funds |
221,849 | 252,066 | |||
| l&E | 605 | -30,216 | |||
| Designated funds |
0 | 0 | |||
| Total unrestricted | funds | 222454 | 221,849 | ||
| Restricted funds | 14 | 108,764 | 117,732 | ||
| Total funds | 12 | $$1,218 | $$9,581 |
| Chris | Bradshaw | Robert Semple |
|---|---|---|
| Chair | Treasurer |
| 2023 | 2022 | ||||
|---|---|---|---|---|---|
| 6 | 6 | ||||
| Net income/(expenditure) | as per the statement ofgnancial activities | -8,363 | 30,774 | ||
| Adjustments for |
|||||
| Depreciation charges |
0 | 0 | |||
| Interest from investments | -1,383 | -31 | |||
| (Increase)/decrease in debtors |
-28,953 | 17,252 | |||
| Increase/(decrease) in creditors |
1,493 | -14,012 | |||
| Net cash generated /(used) |
in operating | activities | -37,206 | 33,98$ | |
| Cash flows from investing | activities | ||||
| Interest from investments | 1383 | 31 | |||
| Purchase ofequipment | 0 | 0 | |||
| Net cash provided by/(used |
in) investing | activities | 1,383 | 31 | |
| Net increase/(decrease) | in | cash and cash equivalents | -35,823 | %4014 | |
| Cash and cash equivalents | atthe beginning | ofthe year | 341,905 | 307,891 | |
| Cash and cash equivalents | atthe end of | the year | 306,082 | 341,905 | |
| Check total | 306,082 | 341,905 |
| 5 | Staff costs | |||
|---|---|---|---|---|
| 202$ | 2022 | |||
| Salaries and wages | 133,537 | 138,856 | ||
| Social security costs | 8,957 | 9,121 | ||
| Pension contributions | 7,100 | 6,018 | ||
| 149,594 | 15$,995 | |||
| Staff employed under service contracts |
||||
| Other employment | and training costs | |||
| Total employment | and training costs | 149,594 | 15$,995 |
| 7 | Non-current assets |
|
|---|---|---|
| Office equipment and fixtures |
f | |
| Cost at 1April 2022 | 22,317 | |
| Additions | ||
| Cost at31March 2023 | 22,$17 | |
| Depreciation at 1April 2022 | 22,317 | |
| Chargefor the year | ||
| Depreciation at$1March 2023 | 22,$17 | |
| Net book value at 1April 2022 | ||
| Net book value at$1March 2023 |
| 8 | Debtors | |||||
|---|---|---|---|---|---|---|
| 202$ | 2022 | |||||
| f | E | |||||
| Prepayments | 10,087 | 10,028 | ||||
| Other debtors and accrued income | 36,392 | 7,498 | ||||
| 46,479 | 17,526 | |||||
| 9 | Cash at bank and in hand | |||||
| 202$ | 2022 | |||||
| E | f | |||||
| Bank investment | accounts | 187854 | 186,078 | |||
| Other bank and | building society | accounts | 117,039 | 153,679 | ||
| Petty cash and | groups | 1,689 | 2,148 | |||
| $06,082 | $41,905 | |||||
| 10 | Creditors: Amounts falling due |
within one year | ||||
| 2023 | 2022 | |||||
| E | E | |||||
| Taxation and social security costs | 3,122 | 3,406 | ||||
| Other creditors | 12,426 | 13,403 | ||||
| Accruals | 5,796 | 3,042 | ||||
| 21,$44 | 19,851 | |||||
| 11 | Commitments | under operating | leases | |||
| 202$ | 2022 | |||||
| E | E | |||||
| Office Lease + | Service Charge | 21,690 | 14,363 | |||
| 12 | Analysis ofnet | assets between | funds | |||
| Restneted | General | Total | ||||
| funds | funds | funds | ||||
| f | f | E | ||||
| Fixed assets | 1 | 1 | ||||
| Current assets | 108,764 | 243,797 | 352,561 | |||
| Creditors | 21,344 | -21,344 | ||||
| 108,764 | 222,454 | $$1,218 |
| cont | ingent liabi |
lities exist as of31March | 2023 and the date of thi | s Annual Rep |
ort 8 Accou | nts. | |
|---|---|---|---|---|---|---|---|
| 14 | Activity on | restricted funds | |||||
| Opening | Income | Transfers | Expenditure | Closing | |||
| balance | balance | ||||||
| E | E | E | E | ||||
| Awareness Information Research |
and best practice and support |
3,000 33,144 81,588 |
47,423 323 |
-56,068 0 |
3,000 24,499 81,265 |
||
| 117,752 | 47,100 | 0 | -56,06$ | 10$,764 |