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

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