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
Legal and Administrative
Information
Report ofthe Board ofTrustees (Incorporating the Directors' Report) 2-16
Independent
Examiner's
Report
17
Statement
of Financial
Activities
18
Balance Sheet 19
Statement
ofCash flows
20
Notes to the Financial Statements 21-30

Registered Company number 03565696(England 03565696(England and
Wales)
Registered Charity number 1069802
OSCR Number SC049296
Registered office Canopi
7-14Great Dover Street
Borough
London
England
SE14YR
Trustees (During the year and at Name Action/Date
the date of approval ofthese
financial statements)
Ms L Cowen Appointed 9June 2021
Ms P Gale
Mr J Griffiths Resigned 1 December 2021
Ms K Hitchcock Appointed 9June 2021
Dr N Hodson Appointed 9June 2021
DrT Lambert
Ms A Millar Appointed 9June 2021
Ms A Milner Resigned 15September 2021
Mr SNaik Appointed 9June 2021
Ms M Newman
Mr SSpencer
Secretary Mr T Barclay
Executive Team Ms G Shaw Chief Executive
Mr T Barclay Chief Operating Officer
Independent examiner Mark Cummins FCCA FOIE
T C Group
The Courtyard
Shoreham
Road
Upper Beeding
Steyning
West Sussex
BN44 3TN
Bankers
CAF Bank Metro Bank Lloyds Bank
St Bride Street 72-76 High St 6-8 Market Square
London Bromley Bromley
EC4A 47AD BR1 1EG BR1 1NA

Unrestricted Designated Restricted 2022 2021
funds funds funds Total Total
Note f K 5 5
INCOME FROM:
Donations
and grants
4 498,505 410,887 909,392 550,230
Charitable
activities
5 85,130 85,130 71,060
Investments 6 21 21 38
Total income 583,656 410,887 994,543 621,328
EXPENDITURE ON:
Raising funds:
Fundraising 43,074 43,074 43,753
Charitable
activities:
Training courses 1,924 1,924 16,432
Operation
of NAPAC
237,729 412,439 650,168 557,178
Total expenditure 282,727 412,439 695,166 617,363
Net income for the year 300,929 ~3,552) 299,322 3,965
1
f
0 1
f 0 13 ~302,000) 362,000
Net movement
in funds
61,071) 362,000 ~3,552 299,377 3,965
RECONCILATION OF
FUNDS
Total funds brought
forward 14 296,361 3,745 300,106 296,141
TOTALFUNDS
CARRIED FORWARD 14 235,290 362,000 2,193 599,483 300,106

2022 2021
Notes
Cash flows from operating
activities:
Net income/(expenditure)
for
the year 299,377 3,965
(Increase)/decrease
in debtors
10 (219,045) 45,329
Decrease
in creditors
12 (33,519) (2,548)
investment
income
(21) (38)
Net cash provided
by/(used
operating
activities
in) 46,792 46,708
Cashflows
from investing
activities
Interest income 21 38
Cash provided
by/(used
in)
investing
activities
21 38
Increase/(decrease)
in cash
46,813 46,746
Cash and cash equivalents
beginning
ofthe year
at the 118,836 72,090
Cash and cash equivalents
end ofthe year
at the 165,649 118,836
1 April
2021
Cashf low 31 INarch
2022
E
Cash at bank and in hand 118,836 46,813 165,649

Unrestricted Restricted 2022 Unrestricted Restricted 2021
funds funds Total funds Funds Total
E E
Legacies 363,677 363,677 7,247 7,247
Donations
Trusts 17,250 17,250
Partnerships
Consultancy
Adhoc
Charity Checkout
4,000
2,525
24,593
16,634
4,000
2,525
24,593
16,634
15,000
4,200
10,389
15,000
4,200
10,389
Justgiving
Paypal
General
Clothworkers
Manchester
City funds
Ministry ofJustice
Corporates
10,061
2,956
18,981
20,288
10,000
60,863 10,061
2,956
18,981
81,151
10,000
11,577
2,940
5,674
24,019
30,000
25,375
11,577
2,940
5,674
24,019
30,000
25,375
Fundraising
Other
Manager 7,540 7,540 32,793 32,793
Grants
Home Office 350,024 350,024 381,016 381,016
498,505 410,887 909,392 169,214 381,016 550,230

5. CHARITABLE ACTIVITES
2022 2021
6 F
Training courses 85,130 71,060
6. INVESTMENT INCOME
2022 2021
F E
Bank interest receivable 21 38

Wages Wages Other 2022 2021
Costs costs Total Total
E 6 6 E
Cost ofraising funds:
Fundraising 42,457 617 43,074 43753
Total cost of raising funds 42,457 617 43,074 43,753
Charitable
activity expenditure
Training courses 1,924 1,924 16,432
Operation
of NAPAC
437,059 213,109 650,168 557,178
Total charitable
expenditure
437,059 215,033 652,092 573,610
Total expenditure 479,516 215,650 695,166 617,363
2022 2021
Included
in the above is the following
governance costs:
Governance costs:
Current
independent
examiner remuneration for examination 3,600 3,600
Current
independent
examiner remuneration for other
services 15,895 18,894
Trustees' expenses 489 121
Total governance
costs
19,984 22,615

STAFF CO STS
2022 2021
F F
Wages and salaries
Employers
national
Pension costs
insurance 413,338
31,914
19,766
465,018
377,492
28,698
17,255
423,445
Other staff costs 14,498 14,177
479,516 437,622
The average


time equivalent
employees
during the year is anal
ysed
as follows:
2022 2021
Employee headcount Number Number
3 3
Management 15 14
Administration 18 17

Total Total
2022 2021
E
Trade debtors
Prepayments
Other debtors
and accrued income 14,450
451,353
1,166
40,875
205,884
1,165
466,969 247,924
CASH AT BANK AND IN HAND
Total Total
2022 2021
5 6
Cash
Cash
at bank
in hand
165,116
533
118,304
532
165,649 118,836

CREDITORS: AMOU NTS
FALLING DUE WITHIN ON
E YEAR
Total Total
2022 2021
F E
Trade creditors
Accruals and deferred
income
Social security and other taxes
Other creditors
14,560
7,120
8,283
3,172
5,248
50,809
7,024
3,573
33,135 66,654

31March 2022 Unrestricted
Funds
F
Designated
Funds
Restricted
Fundsf
Total
2022f
Current assets
Creditors: due within one year
268,425
(33,135)
362,000 2,193 632,618
(33,135)
235,290 362,000 2,193 599,483
31 March 2021 Unrestricted
Funds
f
Designated
Funds
f
Restricted
Funds
f
Total
2021
f
Current assets
Creditors: due within one year
363,015
(66,654)
3,745 374,760
(66,654)
296,361 3,745 300,106

31 Mar
Unrestricted Restricted 2021
funds funds Total
F F F
INCOME FROM:
Donations
and grants
169,214 381,016 550,230
Charitable
activities
71,060 71,060
Investments 38 38
Total income 240,312 381,016 621„328
EXPENDITURE ON:
Raising funds:
Fundraising 43,753 43,753
Charitable
activities:
Training courses 16,432 18,432
Operation
of NAPAC
172,733 384445 557,178
Total expenditure 232,918 384445 617,363
Net income for the year/Net
movement
in funds
7,394 (3,429) 3,965
RECONCILATION OF FUNDS
Total funds brought forward 288,967 7,174 296,141
TOTAL FUNDS CARRIED
FORWARD 296,361 3,745 300,106