OpenCharities

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

2023-09-30-accounts

Page
Trustees'
report
1-3
Independent
examiner's
report 4-5
Statement offinancial activities
Balance sheet
Notes to the financial statements 8-16

Unrestricted Restricted Total Unrestdcted Restricted Total
funds funds funds funds
Notes 2023
f
2023f 2023f 2022
E
2022
6
2022
f
Income from:
Donations
and
legacies 158,396 158,396 23,761 23,761
Other trading activities 40,067 106,417 146,484 137,329 137,329
Investments 495 495 27 27
Total Income 40,067 265,308 305,375 137,329 23,788 161,117
~ECh
Charitable
activities
38,600 116,336 154,936 100,599 76,808 177,407
Net Income/(expenditure) for
the year/
Net movement In funds 1,467 148,972 150,439 36,730 (53,020) (16,290)
Fund balances at 1
October 2022 60,663 81,116 141,779 23,933 134,136 158,069
Fund balances at 30
September 2023 62,130 230,088 292,218 60,663 81,116 141,779

2023 2022
Notes 6
Current assets
Debtors 24,825 9,764
Cash at bank and in hand 309,740 165,328
334,565 175,092
Creditors:
one year
amounts falling due within 12 42,347 33,313
Net current assets 292,218 141,779
The funds ofthe charity
Restricted income funds 14 230,088 81,116
Unrestricted funds 13 62,130 60,663
292,218 141,779

Unrestricted Restricted Total Unrestricted Total Unrestricted
funds funds funds
2023
f
2023 2023f 2022
f.
Charity shop 40,067 106,417 146,484 137,329
5 Investments
Restricted Restricted
funds funds
2023 2022
f. f
Interest receivable 495 27
6 Charitable activities
Raising Raising
funds funds
2023f 2022
f
Staff costs 67,361 58,907
Costs of raising funds 61,644 35,964
129,005 94,871
Grant funding of activities (ses nots 7) 56,552
Share of support costs (see note 8)
Share ofgovernance
costs (ses note 8)
15,371
10,560
15,304
10,680
154,936 177,407
Analysts
by
Unrestricted
fund
funds
38,600 100,599
Restricted funds 116,336 76,808
154,936 177,407

Raising funds Raising funds
2023 2022
6 6
Grants to institutions:
ForWards Appeal 56,552
Support costs Support Governance 2023 Support Governance 2022
costs costs costs costs
6 f E
Administration charge 15,000 15,000 15,000 15,000
Bank charges 371 371 304 304
Accountancy 10,560 10,560 10,680 10,680
15,371 10,560 25,931 15,304 10,680 25,984
Analysed
Charitable
between
activities
15,371 10,560 25,931 15,304 10,680 25,984

The average
monthly
number
ofemployees
during
the
year was:
2023 2022
Number Number
Employment
costs
2023
6
2022
9
Wages and salaries 56,162 49,114
Social security costs 3,123 2,731
Other pension costs 8,076 7,062
67,361 58,907

11 Debtors
2023 2022
Amounts
failing due
within one year: f E
Other debtors 17,479 3,187
Prepayments and accrued income 7,346 6,577
24,825 9,764
12 Creditors: amounts falling due within one year
2023f 2022
f
Other creditors 6,382
Accruals and deferred income 42,347 26,931
42,347 33,313

At 1 October Incoming Resources At 30
2022 resources expended September
2023
f f
General funds 60,663 40,067 (38,600) 62,130
Previous year: At1 October
2021
incoming
resources
Resources
expended
At 30
September
2022
f f E
General funds 23,933 137,329 (100,599) 60,663

15 Analysts of net assets of net assets between funds
Unrestricted Restricted Total Unrestricted Restricted Total
funds funds funds funds
2023
f
2023
f
2023
f
2022
f
2022
6
2022
f
Fund balances at 30
September 2023 are
represented
by:
Current assets/(liabilities) 62,130 230,088 292,218 60,663 81,116 141,779
62,130 230,088 292,218 60,663 81,116 141,779

2023
9
2022f
Within one year 24,900 24,300
Between two and five years 112,750 97,200
In over five years 11,625
149,275 121,500