| Urvestrtcted | Restricted | Total | Total | ||||
|---|---|---|---|---|---|---|---|
| Nels | Frmds 2 |
Funds 2 |
2023 8 |
2022f | |||
| Income snd end owmervs | fhxn; | ||||||
| Donations and leg |
ades | 39,170 | |||||
| Chwtbstde acUvIUes |
276,879 | 312,407 | 688,288 | 786,3M | |||
| Other trading ac5vltles |
41,823 | 41,823 | 33,882 | ||||
| 347,396 | 312,407 | ||||||
| Expendlhse on: |
|||||||
| Rabbtg frsrds | 3,100 | 3,100 | 9,786 | ||||
| Charitable ac8vtUes |
436,179 | 839,663 | 678,589 | ||||
| Total expend Uure | 439,279 | 842,763 | M8,375 | ||||
| Net (~re)/Income | (91,883) | (91,077) | (182,961) | 189,883 | |||
| Trarafers between | funds | 51,123 | (51,123) | ||||
| Other recognbed | gains: | ||||||
| Net movement In |
funds | (40,760) | (142,200) | (182,961) | |||
| ReconcasUon ofltmds; | |||||||
| Frmds blrwd | 362,440 | 320,494 | 682,934 | 813,070 | |||
| Funds orred | 321,679 | 178~ | 499,973 |
| Note | 2023 | 2022 | ||||
|---|---|---|---|---|---|---|
| 5 | f | 5 | ||||
| Fixed Assets | ||||||
| Tangible assets | 208,248 | 218,214 | ||||
| Current Assets | ||||||
| Work In Progress |
12 | 12,400 | ||||
| Debtors | 13 | 44,447 | 7,540 | |||
| Cash at bank and | in hand | 14 | 252,504 | 477,340 | ||
| 309,351 | 484,880 | |||||
| Creditors: Amounts | falling due within one | |||||
| )rear | 15 | (17,626) | (20,160) | |||
| Net Current Assets | 291,725 | 484,720 | ||||
| Total Net Assets | 499,973 | 682,934 | ||||
| Funds ofthe charity | ||||||
| Designated Funds |
219,092 | 218,214 | ||||
| General Fund | 102,587 | 144,226 | ||||
| Total Unrestricted | Funds | 16 | 321,679 | 362,440 | ||
| Restricted Funds | 17 | 178,294 | 320,494 | |||
| Total Funds | 499,973 | 682,934 |
| Freehold land |
No depreciation | is charged |
|---|---|---|
| Freehold buildings |
2% | pa on cost |
| Plant and machinery | 33% | pa on cost |
| Fixtures and fittings | 25% | pa on cost |
| 2023f | 2022f | |||
|---|---|---|---|---|
| Donaticns | and | legacies | 27,454 | |
| 27,454 | 36,936 |
| Charttable Activity |
I | ncome | |||
|---|---|---|---|---|---|
| 2023f | 2022 F |
||||
| Seiton MBC | 210,087 | 469,845 | |||
| South Sefton CCG | 54,712 | 29,327 | |||
| Southport and Formby |
CCG | 23,105 | 23,105 | ||
| Hedksy Trust | 3,000 | ||||
| Hemby Trust | 5,000 | ||||
| Uoyds Foundation | 893 | 24,998 | |||
| Albert Gubay |
8,277 | 33,106 | |||
| OPCC DA2022 | 54,500 | ||||
| Children In Need |
29,848 | 30,493 | |||
| Light For Ufe | 5,000 | ||||
| Burbo Bank | 10,000 | ||||
| Swan Womens Centre | 15,000 | ||||
| SCVS - Winter Clothing | 3,000 | ||||
| John Moores Foundation | 10,000 | ||||
| Merseyside Womens | Fund | 9,490 | |||
| Garfield Wsston | |||||
| PH Holt | 10,000 | ||||
| Next Steps | 9,500 | ||||
| National Lottery Reaching Communities |
94,502 | 91,794 | |||
| COPVA | 29,012 | ||||
| Other Unsecured | 13,380 | 46,212 | |||
| 588,288 | res,eeo | ||||
| Income from charitable | activities has been applied to the following | activities: | |||
| 2023f | 2022f | ||||
| Support service to victims of domestic abuse | 588,286 | res,3eo | |||
| 588,286 | 785,360 |
| Other trading activity Income |
||
|---|---|---|
| 2023 | 2022 | |
| Fundraising events |
16,604 | 17,495 |
| Shop Income | 15,083 | 16,187 |
| Student Placements | 10,076 | |
| Training delivery IGuest speaking | 60 | |
| 41,823 |
| 2023 | 2022 | ||
|---|---|---|---|
| Fundraising | costs | 1,987 | 8,844 |
| 500Club | 1,113 | 1,142 | |
| 3,100 | 9,786 |
| Activifies | ||||||||
|---|---|---|---|---|---|---|---|---|
| Undertaken | Support | Total | Total | |||||
| Directly 8 |
Costsf | 2023 | 2022 8 |
|||||
| Support | service | to | victims | of | ||||
| domestc | abuse | 788,922 | 70,741 | 839,663 | 678,589 | |||
| 768,922 | 70,741 | 839,863 | 878,589 |
| 2023 | 2022 | |||
|---|---|---|---|---|
| 6 | F | |||
| Wages and Sahrries Sodal Security costs Pension costs |
567,450 51,369 11,636 |
468,480 28,521 9,710 |
||
| 630,455 | 506,691 | |||
| The average | number ofemployees | during the 2023was: | ||
| 2023 | 2022 | |||
| Number | Number | |||
| Direct charitable activities |
18 | |||
| Management | and administration | 3 | ||
| 25 | 21 |
| Net income isstated after charging: | ||
|---|---|---|
| 2023f | 2022 | |
| Operating leases - equipment | 736 | 1,401 |
| Depredation | 9,046 | 9,183 |
| Tangible Fixed Assets |
||||
|---|---|---|---|---|
| Fresh okl | ||||
| (and 8 | Fbduras 8 | |||
| Bu8dtngs | Equi 0 nant | Total | ||
| 2 | 2 | 2 | ||
| Cost /)/bkmson | ||||
| At 1Apr0 2022 | 418,807 | 1,381 | 35,805 | |
| Dl epos ala | (921) | (921) | ||
| At 31 March 2023 | 418,807 | 1,381 | ||
| At 1Apr0 2022 | 202,183 | 1,381 | 34415 | 237,759 |
| Forthe year | 8,376 | 669 | 9,045 | |
| At 31 March 2023 | 210,559 | 1,381 | ||
| Net BookAmounts | ||||
| At 31 March 2023 | 208,248 | |||
| At 31 Mach 2022 | 218,824 | 1,690 | 218,214 |
| 2023 | 2022 | |||||
|---|---|---|---|---|---|---|
| E | E | |||||
| Amounts falling due within one year |
||||||
| Trade | debtors | 7,540 | ||||
| Prepayments | and accrued income | 44,447 | ||||
| 7,540 | ||||||
| 14. | Cash | at bank and In | hand | |||
| 2023 | 2022 | |||||
| E | E | |||||
| Cash | at bank | 252,421 | 477,171 | |||
| Cash | in hand | 169 | ||||
| 252,504 | 477,340 | |||||
| 16. | Creditors: Amounts | falling due within one year | ||||
| 2023 | 2022 | |||||
| E | E | |||||
| Trade | creditom | 904 | 9,430 | |||
| Other | taxes and social | securfly | 13,142 | 8,334 | ||
| Other | creditors | 2,542 | 1,871 | |||
| Accrusls and | deferred | Income | 1,038 | 525 | ||
| 17,626 | 20,180 |
| Balance | |||||||
|---|---|---|---|---|---|---|---|
| brought | Trarwfela | ||||||
| forward | between | ||||||
| 2021 | Income | Expendlmra | funda | ||||
| E | E | E | E | ||||
| General | Fund | 161,457 | 356,533 | (371,595I | 7,921 | 144,228 | |
| Designated | Funds | ||||||
| RxedAsset | Fund | 225,136 | (7,921) | 215,214 | |||
| Total Funds | (preorcus rear) | 377,802 | 356,533 | (371,595I | |||
| Balance | Bsbmce | ||||||
| brougM | Transfers | cerdwt | |||||
| forwanl | between | forward | |||||
| 2022 | Income | Expenditure | funds | 2023 | |||
| E | E | E | E | E | |||
| Gmwral | Fund | 144,228 | 344,893 | (428,761) | 42219 | 102,687 | |
| Designated | Funds | ||||||
| Fhsd Asset | Ftaxi | 218214 | (9,048) | - | 209,168 | ||
| Shop Ragt | (276) | 3,756 | 3,481 | ||||
| SWACA | Wegbre Fund | 2,603 | (1,208) | 6,148 | 6,443 | ||
| Total Ftada | (cunent year) | 362,440 | 347,396 | (439,280) | 61,123 | 321,679 |
| Restrtcted Fun |
d | s | |||||
|---|---|---|---|---|---|---|---|
| Balance | Balance | ||||||
| brought | Trsnefms | carried | |||||
| forward | between | forward | |||||
| 2021 | Income | xpendlbm | frsxls | 2022 | |||
| Uoyds~ | E 72,499 |
E 24,998 |
E (24,998) |
E | E 124IQ |
||
| G/ofxd Clvfdrtm In Need John Moorss~ Lodwy Reaching Commroxses Steve Morgan~ |
9,879 16,544 3,333 22921 8,585 |
91,794 | (9,879) (26,566) P,333) (78,38f) (8,586) |
(6,000) | 20,451 3(,334 |
||
| Oprer mstrfcted funds | 52,705 | 354,420 | (165,918) | 6,000 | 265,210 | ||
| Total Furlds (previous | yare) | 601,705 | (315680) | ||||
| Transfers | |||||||
| betwrxm | |||||||
| Income | Expend lhse | frsxts | |||||
| E | E | E | |||||
| Uoyds Foundation ChMren In Need |
12,4}9 20,461 |
893 29,848 |
(15,178) (28,040) |
1,786 (22~) |
|||
| Lottery Reaching Communltles | 31,334 | 94,502 | (91,441) | (34,395) | |||
| Other restricted funds |
256,210 | 187,184 | (268,826) | 3,745 | |||
| Total Fraxls (cunent year) | 320,494 | 312,407 | (403,484) | (51,123) | 178,294 | ||
| Other Funds | |||||||
| Scmwttx Foundason | 6,000 | (5,000) | |||||
| Albst Gubsy | 3O,933 | 8,277 | (55,536) | 16,325 | |||
| Jaguar Landrovar shop reQI | 1,000 | (1,000) | |||||
| Soroptlmbrts shop rath |
2,766 | (2,758) | |||||
| Ceglg ptc | 6,148 | (6,148) | |||||
| Burbo Bank | 5,962 | (8,330) | 2,378 | ||||
| Uverpods Womens | Hospsal | 18,000 | 18,000 | ||||
| SMBC - MOJ COPVA | 133,761 | 29,012 | (72,076) | (10,000) | 80,888 | ||
| Hedsy Trust | 3,000 | 3,000 | |||||
| Hamby Trust | 6,000 | 6,000 | |||||
| John Moores | 10,000 | 10,000 | |||||
| Manmyslde Womans |
Fund | 9,4M | 9,49O | ||||
| Soulhport Hub |
13,170 | 10,000 | (23,186) | 19,000 | 19,005 | ||
| Southporl Hub -Adta |
Caseworker | 17,388 | (17,388) | ||||
| SMBC DAAPP | 20,000 | ||||||
| Canal 8River Tost | 3,113 | 3,113 | |||||
| Nmd steps | Q,MQ | (5,000) | (4,600) | ||||
| OPCC DA2022 | 64,600 | (49,789) | (4,731) | ||||
| PH Holt | 10,000 | 10,000 | |||||
| Refuge | 26,386 | (24,683) | (822) | ||||
| Swart Ccunssa rlg | 10,000 | (10,MO) | |||||
| Wlrter Clothing | 3,000 | (3,000) | |||||
| Total other funds (current year) | 2%,210 | 187,184 | (288,825) | 3,746 | 178,294 |
| Atmlysts of Net Assets |
||||
|---|---|---|---|---|
| Previous year ended 31 March 2022 | ||||
| Unrestricted | Restrtcted | Total | ||
| Funds | Fullds | Funds | ||
| 6 | 2 | 6 | ||
| Rxed Assets | 218,214 | 218,214 | ||
| Cunant Assets | 144,22S | 484,880 | ||
| Current Usbtates | (20,180) | (20,180) | ||
| 218,214 | 882,934 | |||
| Comet year ended 31 March 2023 | ||||
| Unrestrlrd ed |
Desl9natad | Rash)cled | Totals | |
| Fuxls | Frants | Fuxls | Funds | |
| 6 | 6 | 6 | 2 | |
| Fbad Assets | 208,248 | 208,248 | ||
| Cunant Assets | 102,687 | 10,844 | 196,920 | 309,361 |
| Current Ltahedes | (17,S28) | (17,826) | ||
| 102,687 | 219,092 | 178,294 | 499,873 |
| UnrestrhM | Restdcted | Total | ||
|---|---|---|---|---|
| Fund 5 |
Fundf | Funds | ||
| Income | ||||
| Donations and |
hgacies | 39,176 | 39,176 | |
| Comparative activities |
283,675 | 501,705 | 785,380 | |
| Other Trading AcUvities | 33,682 | 33,682 | ||
| Total income | 356,533 | 501,705 | 858,238 | |
| Expenditure on |
||||
| Raising funds | 9,786 | 9,786 | ||
| Charitable activities |
361,909 | 316,880 | 878,589 | |
| 371,695 | 316,680 | 688,375 | ||
| Net (expenditure)/income | (15,182) | 185,025 | 169,883 | |
| Other Recognised gains: | ||||
| Net movement | In funds | (16,182) | 185,025 | 169,863 |