OpenCharities

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

2022-09-30-accounts

Page
Trustees'
report
1-3
independent
examiner's
report 4-5
Statement offinancial activities
Balance sheet
Notes to the financial statements 8-15

Unrestricted Restricted Total Unrestricted Restricted Total
funds funds funds funds
Notes 2022
6
2022f 2022
f.
2021
6
2021
f.
2021
6
Income from:
Donations
and
legacies 23,761 23,761 71,061 71,061
Other trading activities 137,329 137,329 91,482 91,482
Investments 27 27 5
Total Income 137,329 23,788 161,117 91,482 71,066 162,548
~Ed t
Charitable
activities
6 100,599 76,808 177,407 82,217 96,437 178,654
Net Income/(expenditure) for
the year/
Net movement in funds 36,730 (53,020) (16,290) 9,265 (25,371) (16,106)
Fund balances at 1
October 2021 23,933 134,136 158,069 14,668 159,507 174,175
Fund balances at 30
September 2022 60,663 81,116 141,779 23,933 134,136 158,069

2022 2021
Notes 6 f
Current assets
Debtors 10 9,764 14,233
Cash at bank and in hand 165,328 169,992
175,092 184,225
Creditors: amounts falling due within
one year (33,313) (26,156)
Net current assets 141,779 158,069
Income funds
Restricted funds 12 81,116 134,136
Unrestricted funds 60,663 23,933
141,779 158,069

Restricted Restricted
funds funds
2022f 2021
6
Donations and gifts 23,761 25,752
Legacies receivable 42,809
Grants 2,500
23,761 71,061
4 Other trading activities
Unrestricted Unrestricted
funds funds
2022 2021
f f
Charity shop 137,329 91,482
5 Investments
Restricted Restricted
funds funds
2022 2021
6
Interest receivable 27

Raising Raising
funds funds
2022 2021
8 6
Staff costs 58,907 42,499
Costs of raising funds 35,964 32,030
94,871 74,529
Grant funding of activities (see note 7) 56,552 78,835
Share of support costs (see note 8) 15,304 15,000
Share ofgovernance costs (see note 8) 10,680 10,290
177,407 178,654
Analysis
by
fund
Unrestricted funds 100,599 82,217
Restricted
funds
76,808 96,437
177,407 178,654
7 Grants payable
Raising funds Raising funds
2022 2021
f
Grants to institutions:
ForWards Appeal 56,552 78,835

Support cast s
Support Governance 2022 Support Governance 2021
costs costs casts costs
6 6
Administration charge 15,000 15,000 15,000 15,000
Bank charges 304 304
Accountancy 10,680 10,680 10,290 10,290
15,304 10,680 25,984 15,000 10,290 25,290
Analysed between
Charitable activities 15,304 10,680 25,984 15,000 10,290 25,290

The average
monthly
num
ber ofemploye es
during
the
year was:
2022 2021
Number Number
Employment costs 2022 2021
6 f
Wages and salaries 49,114 35,434
Social security costs 2,731 1,970
Other pension costs 7,062 5,095
58,907 42,499
There were no employees whose annual remuneration was more than 660,000.
10 Debtors
2022 2021
Amounts
falling due within one year:
6 f
Other debtors 3,187 2,671
Prepayments and accrued income 6,577 11,562
9,764 14,233

Creditors: amounts
f
alling due within one year
2022
E
2021f
Other creditors 6,382 2,075
Accruals and deferred income 26,931 24,081
33,313 26,156

llllovement llllovement in funds Movement in funds
Balance at Incoming Resources Balance at Incoming Resources Balance at
1 October 2020 resources expendedl October 2021 resources expended 30September
2022
ForWards
Appeal 153,761 71,066 (96,437) 128,390 23,788 (76,808) 75,370
Bosom Pals
On The Road 5,746 5,746 5,746
159,507 71,066 (96,437) 134,136 23,788 (76,808) 81,116
13 Analysis of net assets between funds
Unrestricted Restricted Total Unrestricted Restricted Total
funds funds funds funds
2022 2022 2022 2021 2021 2021
f f. f f E E
Fund balances at 30
September 2022 are
represented by:
Current assets/(liabilities) 60,663 81,116 141,779 23,933 134,136 158,069
60,663 81,116 141,779 23,933 134,136 158,069

2022 2021
f f.
Within one year 24,300 19,517
Between two and five years 97,200
121,500 19,517