| 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 |