| 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 |