| 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 |