OpenCharities

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

2023-05-31-accounts

Trustees
The trustees and officers serving during the year and since the year end were as follows:
Dr Julia Mills OBE(Chair)
Mr John Sandiford Heigh (Treasurer)
Mrlan Kernohan
Ms Elizabeth Hess
Ms Mica Coleman Jones
Ms landra
MacCallum
Tchoudnowsky
Mr Mark Cooper
Independent examiner Victoria Anderson BA (Hone) FCA DChA
Clark Brownscombe Limited
2St Andrews
Place
Lewes, East Sussex
BN7 1UP
Bankers The Co-operative Bank pic
PO Box 101
1 Balloon Street
Manchester,
M604EP
CAF Bank Ltd
25 Kings Hill Avenue
Kings
Hill, West Mailing
Kent
ME194JQ
Aldemore
Bank
50St Mary Axe
London,
EC3A 8FR
Virgin Money
Jubilee House
Gosforth
Newcastle
Upon Tyne,
NE3 4PL
Approved by the Board ofTrustees and signed on its behalf by
06 February 2024

Notes Unrestricted Restricted 2023 2022
funds funds
Income and endowments from:
Donations
and legacies
140,953 297,750 438,703 274,055
Other trading
activites
1,927 1,927 346
Investments 9,546 9,546 7,238
Total 152,426 297,750 450,176 281,639
Expenditure
on:
Raising funds (4,301) (4,301) (2,741)
Charitable
activities
5/6 (102,659) (172,647) (275,306) (239,228)
Total (106,960) (172,847) (279,607) (241,969)
Net gains/(losses)
on investments
(12,469) (12,469) 5,573
Transfers
between funds
(19,885) 19,885
Other recognised
gains/losses
Net movement
in funds
13,112 144,988 158,100 45,243
Reconciliation
offunds
Total funds brought
forward
294,680 390,693 685,373 640,130
Total funds carried forward 307,792 535,681 843,473 685,373

Notes 2023 2022
Fixed assets
Tangible assets 12 261 575
Investments 13 257,387 274,302
257,648 274,877
Current assets
Debtors 14 22,501 19,477
Cash at bank and in hand 572,799 399,984
595,300 419,461
Creditors: amounts falling due within one year 15 (9,475) (8,965)
Net current assets 585,825 410,496
Total assets less current liabilities 843,473 685,373
Net assets 843,473 685,373
The funds ofthe charity
Restricted income funds 16 535,681 390,693
unrestricted income funds 16 307,792 294,680
Totalfunds 843,473 685,373

Unrestricted Restricted 2023 2022
funds funds
5 6
Donations received 140,953 297,750 438,703 274,055
140,953 297,750 438,703 274,055

ncome earne d from other activities
2023 2022
6
Unrestricted funds
Fund raising and Publicity 1,927 346
1,927 346

nvestment
in
come
2023 2022
5
Unrestricted funds
Income from listed investments 7,560 6,681
Income from cash/settlements 1,986 557
held
in an investment
porffolio
9,546 7,238

osts of charitable
activities
by fund type
Unrestricted Restricted 2023 2022
funds funds
f 5 6 f
Bursary Programme 172,647 172,647 140,703
Support costs 102,659 102,659 98,525
102,659 172,647 275,306 239,228

Costs ofcharitable
activities
by activity type
Grant Support 2023 2022
funding of costs
activities
8
Supportcosts
Bursary Programme 172,647 102,659 275,306 239,228

Bursary Programme Bursary Programme
Other Office Expenses
Investment
Management Costs
Webslte and IT
Staff Costs
Accountancy
Consultancy
Governance costs
2023 2022
5,809 6,748
2,319 2,418
7,745 7,598
68,176 60,081
12,000 12,000
4,900 8,000
1,710 1,680
102,659 98,525

2023 2022
Depreciation ofowned fixed assets 314 2,858
Accountancy fees 1,710 1,680
Staff pension contributions 1,546 1,559

Total staff costs for the year ended 31 May 2023were:
2023 2022
6
Salaries and wages 65,389 57,167
Social security costs 1,241 1,361
Pension costs 1,546 1,559
88,176 80,087
2023 2022
2

11.Comparative
for t
he State ment ofFinancial Activities
Unrestricted Restricted 2022
funds funds
6
Income and endowments from:
Donations
and legacies
84,305 189,750 274,055
Other trading
activites
346 346
Investments 7,238 7,238
Total 91,889 189,750 281,639
Expenditure
on:
Raising funds (2,741) (2,741)
Charitable
activities
(98,525) (140,703) (239,228)
Total (101,266) (140,703) (241,969)
Net gains/(losses) on investments 5,573 5,573
Transfers
between
funds 32,054 (32,054)
Other recognised gains/losses
Net movement
In funds
28,250 16,993 45,243
Reconciliation
offunds
Total funds brought forward 266,430 373,700 540,130
Total funds carried forward 294,680 390,693 685,373
12.Tangible fixed assets
Office
Cost or valuation equipment
At 01 June 2022 25,643
At 31 May 2023 25,643
Depreciation
At 01 June 2022 25,068
Charge for year 314
At 31 May 2023 25,382
Net book values
At 31 May 2023 261
At 31 May 2022 575

.Analysis ofi nvestm e nts
between funds as at year ended 31 May 2023
2023 2022
6
Unrestricted funds
Listed investments 257,367 274,302
257,387 274,302
Debtors
2023 2022
Amounts
due
within one year:
Trade debtors 15,111 15,000
Prepayments and accrued income 7,390 4,477
22,501 19,477
Creditors: amounts falling due within one year
2023 2022
8 6
Other creditors 1,918 1,411
Accruals and deferred income 7,557 7,554
9,475 8,965

Balance at Incoming Outgoing Transfers Gains and Balance at
01/06/2022 resources resources losses 31/05/2023
6 8 6 6
General
Designated funds 219,680 152,426 (106,960) (19,885) (12,469) 232,792
General 75,000 75,000
294,880 152,426 (106,960) (19,885) (12,469) 307,792

Balance at Incoming Outgoing Transfers Gains and Balance at
01/06/2021 resources resources losses 31/05/2022
6 6 6
General
Deegnated funds 191,430 91,889 (101,265) 32,054 5573 219,680
General 75,000 75,000
266,430 91,889 (101,266) 32,054 5,573 294,680

Restricted Funds
Balance at Incoming Outgoing Transfers Balance at
01/06/2022 resources resources 31/05/2023
6 f
Badged Bursaries 390,693 297,750 (172,847) 19,885 535,881
390,693 297,750 (172,647) 19,885 535,681
Restricted Funds - Previous year
Balance at Incoming Outgoing Transfers Balance at
01/06/2021 resources resources 31/05/2022
6
Badged Bursaries 373,700 189,750 (140,703) (32,054) 390,693
373,700 189,750 (140,703) (32,054) 390,693

Analysis of ne t assets between funds
Tangible Investments Net current Net Assets
fixed assets assetsl
lgablgtles)
6
Unrestricted funds
General
Designated funds 261 167,387 45,144 232,792
General 70,000 5,000 75,000
Restricted funds
Badged Bursaries 535,681 535,681
261 257,387 585,825 843,473
Previous year
Tangible Investments Net current Net Assets
fixed assets assets I
lliabilities)
6
Unrestricted funds
General
Designated funds 575 204,302 14,803 219,660
General 70,000 5,000 75,000
Restricted funds
Badged Bursaries 390,693 390,693
575 274,302 410,496 685,373