OpenCharities

This text was generated using OCR and may contain errors. Check the original PDF to see the document submitted to the regulator.

2022-03-31-accounts

Page
Report ofthe Trustees I to5
Report ofthe Independent
Auditors
6 to 9
Statement of Financial ActiviTies 10
Balance Sheet
Cash Flow Statement 12
Notes to the Cash Flow Statement 13
Notes tothe Financial Statemenfs 14 to 24

2022 2021
Unrestricted Restricted Total Total
fund fund funds funds
Notes E E
INCOME AND ENDOWMENTS FROM
Donations and legacies 2 422,820 1,056,744 1,479,564 1,573,451
Investment
income
3 908 5,731 6,639 1,990
Totol 423,728 1,062,475 1,486,203 1,575,441
EXPENDITURE ON
Raising funds 4 367,818 1,727 369,545 326,839
Chaditable
activities
Field transfers 1,707,090
Other 6 71,978 71,978 73,621
Total 439,796 1,727 441,523 2,107,550
NET INCOME/(EXPENDITURE) (16,068) 1,060,748 1,044,680 [532,109)
Transfers between funds 17 116,730 (116,730)
Net movement
in
funds 100,662 944,018 1,044,680 (532,109)
RECONCILIA'TION OF FUNDS
Total funds brought forward 260,317 928,521 1,188,838 1,720,947
TOTAL FUNDS CARRIED FORWARD 360,979 1,872,539 2,233,518 1,188,838

2021
Notes E
FIXED ASSETS
Tangible
assets
11 54,498 18,842
Investment
property
12 88,000
142498 18,842
CURRENT ASSHS
Oebton 13 10,564 13,790
Cash at bank and in hand 2,114,062 1,175,631
2,124,626 1,189,421
CREDITORS
Amounts
falling due within one year
14 (33,606) (19,425)
NH CURRENT ASSHS '2,091.020 1,169,996
TOTAL ASSHS LESSCURRENT UABILmES 2,233,518 1,188,838
NH ASSHS 2.233,518 1,188,838
FUNDS 17
Unreshicted
funds
360.979 260,317
Restricted funds 1,872,539 928,521
TOTAL FUNDS 2,233,518 1.188,838

2022 2021
Notes E
Cash flows from operating activities
Cash generated
from operations
I 978,525 (529,920)
Net cash provided
by/(used
in] operating
activities 978,525 (529,920)
Cash flows from investing activifies
Purchase oftangible
fixed
assets (41,002) (7,980)
Sale oftangible
fixed assets
200
Interest received 908 1,990
Net cash used in investing activities (40,094) (5,790)
Change
in
cash and cash
equivalents in the reporting perIod 938,431 (535,710)
Cash and cash equivalents at the
beginning ofthe reporRng period 1,175,631 1,711,341
Cash and cash equivalents at the
end ofthe reporling
period
2,114,062 1,175,631

RECONCILIATION
OF NEI' INCOME/(EXPENDITURE)
RECONCILIATION
OF NEI' INCOME/(EXPENDITURE)
RECONCILIATION
OF NEI' INCOME/(EXPENDITURE)
RECONCILIATION
OF NEI' INCOME/(EXPENDITURE)
TO NET CASH FLOW FROM OPERATING FROM OPERATING
ACTIVITIES
2022 2021
E
Net income/(expenditure) for the reporting pediod (as per the
Statement of Financial ActiviTies) 1,044,680 (532,109)
Adjustments
for:
Depreciation
charges
5,345 4,428
Profit on disposal offixed assets [78)
Interest received (908) (1,990)
Non-cash
donations
(88,000)
Decrease in debtors 3,227 2,563
Increase/(decrease)
in
creditors 14,181 (2,734)
Net cash provided
by/(used
in) operations 978,525 (529,920)
2. ANALYSIS OF CHANGES IN NET FUNDS
At 1.4.21 Cash flow At 31.3.22
E
Net cash
Cash at bank and in hand 1,175,631 938,431 2,114,062
1,175,631 938.431 2,114,062
Total 1,175,631 938,431 2,114,062

2. DONATIONS
AND
LEGACIES LEGACIES LEGACIES
2022 2021
E
Donations 1,479,564 1,573,451
3, INVESTMENT INCOME
2022 2021
E
Rents received 5,731
Deposit account interest 908 1,990
6,639 1,990
4. RAISING FUNDS
Raising donations and legacies
2022 2021
Staff costs 93,161 94,868
Staff and office volunteer expenses 3,771 851
Advertising 18,283 27,598
Pdnting, postage and stationery 118,978 86,266
Sundry expenses 440 312
Computer
consultancy
and running costs 22,006 13,064
Motor and travel expenses 4,439 1,221
Consultancy
fees
26,460 28.556
Public relations 40,738 34,728
Fundraising
support
23,764 18,000
Bank charges and other fees 9,724 10,672
Exchange rate variances 1,745 2,399
Books and videos 1,028 4,975
Rental property expenses 1,727
Depreciation 3,281 3,329
369,545 326,839

2022 2021
5
4,482 4,074

OTHER
2022 2021
E
Staff costs 12,643 11,917
Pdnting, postage and stationery 1,946 2,159
Telephone 1,704 1,570
Office expenses 369 1,324
Computer
consultancy
and running costs 527 398
Office rent and running costs 28,465 28,465
Insurance 2,064 1,666
Sundry expenses 17
Licences and subscriptions 3,382 3,249
Payroll bureau costs 696 264
Legal and professional fees 13,619 17,466
Depreciation 2,064 1,099
Loss on sale of assets (78)
Support costs 4,482 4,074
71,978 73,621

2022 2021
Auditors' remuneration 4,482 4,074
Depreciation
-owned assets
5,346 4427
Surplus on disposal offixed assets [78)

STAFF COSTS
2022 2021
E
Wages and salariies 101,227 102,169
Social securiity costs 2,755 2,847
Other pension costs 1,822 1,769
105,804 106,785

The average monthly monthly number ofemployees ofemployees during the year was as follows:
2022 2021
Charitable
activities
6 6
No employees received emoluments in excess of260,000.
COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES
Unrestricted Restricted Total
fund fund funds
E E
INCOME AND ENDOWMENTS FROM
Donations and legacies 432,669 1,140,782 1,573,451
Investment
income
1,990 1,990
Total 434,659 1,140,782 1,575441
EXPENDITURE ON
Raising funds 326,839 326,839
Charitable
activiiies
Field transfers 1,707,090 1,707,090
Other 73,621 73,621
Total 400,460 1,707,090 2,107,550

10. COMPARATIVES
FOR THE STATEMENT OF FINANCIAL
COMPARATIVES
FOR THE STATEMENT OF FINANCIAL
COMPARATIVES
FOR THE STATEMENT OF FINANCIAL
ACTIVITIES - continued ACTIVITIES - continued
Unrestricted Restricted Total
fund fund funds
S E
NET INCOME/(EXPENDITURE) 34,199 (566,308) (532,109)
Transfers between funds 135,133 (135,133)
Net movement
in
funds 169,332 (701,441) (532,109)
RECONCILIATION OF FUNDS
Total funds brought forward 90,985 1,629,962 1,720,947
TOTAL FUNDS CARRIED FORWARD 260,317 928,521 1,188,838
11. TANGIBLE FIXEDASSETS
Computer
Fixtures equipment
an cl and
fittings software Totals
E E
COST
At
1 April 2021
25,217 64,412 89,629
Additions 10,755 30,247 41,002
At 31 March 2022 35,972 94,659 130,631
DEPRECIATION
At
1 April 2021
15,328 55459 70,787
Charge for year 2,065 3,281 5,346
At 31 March 2022 17,393 58,740 76,133
NET BOOK VALUE
At 31 March 2022 18,579 35,919 54,498
At 31 March 2021 9,889 8,953 18,842

FAIR VALUE
Additions 88,000
At 31 March 2022 88,000
NET BOOK VALUE
At 31 March 2022 88,000
At 31 March 2021

13. DEBTORS:AMOUNTS
F
ALI.ING DUE WITHIN ONE YEAR
2022 2021
S E
Other debtors 8,450 8,986
Prepayments 2,114 4,804
10,564 13.790
14L CREDITORS: AMOUNTS FALLING DUE WI1'HIN ONE YEAR
2022 2021
E E
Trade creditors 23,523 11,287
Other creditors 10,083 8,138
33,606 19,425

Minimum
lease payments
under non-cancellable
operating
leases fall due as follo
ws:
2022 2021
E
Within one year 18,977 27,825
Between one and five years 18,977
18,977 46,802

16. ANALYSIS O F NET ASSETS BETWE EN FUNDS
2022 2021
Unrestricted Restdicted Total Total
fund fund funds funds
E E E
Fixed assets 54,498 54,498 18,842
Investments 88,000 88,000
Current assets 340,087 1,784,539 2,124,626 1,189,421
Current
liabilities
(33,606) (33,606) (19,425)
360,979 1,872,539 2,233,518 1,188,838
17. MOVEMENT IN FUNDS
Net Transfers
movement between At
At 1.4.21 in funds funds 31.3.22
E E E E
Unrestricted funds
General fund 260,317 [16,068) 116,730 360,979
Restricted funds
Field donations 928,521 1,060,748 (116,730) 1,872,539
TOTAL FUNDS 1,188,838 1,044,680 2,233,518
Net movement
in funds, included
in
the above are as follows:
Incoming Resources Movement
resources expended in funds
E E
Unreshicted
funds
General fund 423,728 (439,796) (16,068)
Restricted funds
Field donations 1,062,475 (1,727) 1,060,748
TOTAL FUNDS 1,486,203 (441,523) 1,044,680

Net Transfers
movement between At
At 1.4.20 in funds funds 31.3.21
E E E
Unrestricted funds
General fund 90,985 34,199 135,133 260,317
Restrtcted funds
Field donations 1,629,962 (566,308) (135,133) 928,521
TOTALFUNDS 1,720,947 (532,109) 1,188,838
Comparative
net movement
in funds
, included
in the above are a
s follows:
Incoming Resources Movement
resources expended in funds
E E
Unrestricted
funds
General fund 434,659 (400,460) 34,199
Restricted funds
Field donations 1,140,782 (1,707,090) (566,308)
TOTAL FUNDS 1,575,441 (2,107,550) (532,109)
A current year 12months and prior year 12months co mbined
positio
n
isas follows
:
Net Transfers
movement between At
At 1.4.20 in funds funds 31.3.22
E
Unrestricted
funds
General fund 90,985 18,131 251,863 360,979
Restricted funds
Field donations 1,629,962 494,440 (251,863) 1,872,539
TOTAL FUNDS 1,720,947 512,571 2,233,518

included
in the above are as follows:
Incoming Resources Movement
resources expended in funds
E
Unrestricted
funds
General fund 858,387 (840,256) 18,131
Restricted funds
Field donations 2,203,257 (1,708,817) 494,440
TOTAL FUNDS 3,061,644 [2,549,073) 512,571