| 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 |