| Unrestricted | Restricted | Total | Tata I |
|||||
|---|---|---|---|---|---|---|---|---|
| funds | funds | |||||||
| 2023 | 2023 | 2023 | 2022 | |||||
| Notes | 6 | F. | F. | F. | ||||
| Income from: | ||||||||
| Donations and legacies |
2,809 | 202,376 | 205,185 | 231,188 | ||||
| Charaable acbvrbes |
180,947 | 180,947 | 159,900 | |||||
| Investments | 900 | 900 | 896 | |||||
| Total Income | 184,656 | 202,376 | 387,032 | 391,984 | ||||
| Raising funds | 13,259 | 46,083 | 59,342 | 67,058 | ||||
| Charitable activities |
132,593 | 163,464 | 296,057 | 320,977 | ||||
| Total resources expended | 145,852 | 209,547 | 355,399 | 388,035 | ||||
| Net incoming/(outgoing) | resources | before transfers | ||||||
| 38,804 | (7,171) | 31,633 | 3,949 | |||||
| Gross transfers | between | funds | 1,445 | (1,445) | ||||
| Net movement | In funds | 40,249 | (8,616) | 31,633 | 3,949 | |||
| Fund balances | at 1 Apnl | 2022 | 221,659 | 13,062 | 234,721 | 230,772 | ||
| Fund balances | at 31 March 2023 | 261,908 | 4,446 | 266,354 | 234,721 |
| Prior financial | year | |||||||
|---|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Designated | Total | |||||
| funds | funds | funds | ||||||
| 2022 | 2022 | 2022 | 2022 | |||||
| Notes | 6 | F. | F. | F. | ||||
| Income from: | ||||||||
| Donations and |
legacies | 16,26D | 214,908 | 231,188 | ||||
| Charaable acbvrbes |
159,90D | 159,900 | ||||||
| Investments | 896 | 896 | ||||||
| Total Income | 177,076 | 214,908 | 391,984 | |||||
| Raising funds | 18,977 | 48,081 | 67,058 | |||||
| Charitable activities |
160,043 | 160,934 | 320,977 | |||||
| Total resources expended | 179,02D | 209,015 | 388,035 | |||||
| Net incoming/(outgoing) | resources | before | ||||||
| transfers | (1,944) | 5,893 | 3,949 | |||||
| Gross transters | between | funds | 3,109 | (3,109) | ||||
| Net movement | In funds | 1,165 | 5,893 | (3,109) | 3,949 | |||
| Fund balances | at 1 Apnl | 2021 | 220,494 | 7,169 | 3,109 | 230,772 | ||
| Fund balances | at 31 March 2022 | 221,659 | 13,062 | 234,721 |
| 2023 | 2022 | ||||||
|---|---|---|---|---|---|---|---|
| Notes | 6 | f. | |||||
| Fixed assets | |||||||
| 1angible assets | 12 | 2,849 | 6,427 | ||||
| Current assets | |||||||
| Debtors | 13 | 48,092 | 50,227 | ||||
| Cash at bank and | in | hand | 300,745 | 305,180 | |||
| 408,837 | 355,407 | ||||||
| Creditors: amounts | falling due within one | ||||||
| year | 14 | (145,332) | (127,113) | ||||
| Net current assets | 263,505 | 228,294 | |||||
| Total assets less | current liabilities | 266,354 | 234,721 | ||||
| Charity funds | |||||||
| Restncted funds |
18 | 4,446 | 13,062 | ||||
| Unrestncted funds |
261,908 | 221,659 | |||||
| 266,354 | 234,721 |
| Unrestricted | Restricted | Total | Unrestncted | Restncted | Tata I |
||
|---|---|---|---|---|---|---|---|
| funds | funds | funds | funds | ||||
| 2023 | 2023 | 2023 | 2022 | 2022 | 2022 | ||
| E | E | f | f | f | |||
| Donations | 2 159 | 2,159 | 10,280 | 1ii,280 | |||
| Legacies | receivable | 3,000 | 3,000 | ||||
| Supported | |||||||
| recaccrednations | 650 | ||||||
| Nabonal | Lottery - Giving | ||||||
| Children | a Voice | 9,932 | 9,932 | ||||
| Educabon | Trust | 400 | |||||
| The Peoples Post Code | |||||||
| Lottery | 9,976 | 9,976 | 9,976 | 9,976 | |||
| Ministry ofJustice CYPF | 192,000 | 192,000 | 192,000 | 192,f00 | |||
| 2809 | 202,376 | 205,185 | 16,280 | 214,908 | 231,188 |
| Unrestricted | Unrestricted | Unrestricted | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| funds | funds | |||||||||
| 2023 | 2022 | |||||||||
| E | F | |||||||||
| Membership | fees | 83,683 | 83,496 | |||||||
| Enhanced | accrednation | and re-accreditabon | fees | 78,560 | 57,300 | |||||
| Conference | & training | fees | 5,600 | 9,421 | ||||||
| Pnmary | purpose | trading | income | 4,244 | 103 | |||||
| Services | to members, | induding | CKB checks | 1,980 | 2,640 | |||||
| Income | from Safe Referrals | 6,880 | 6,940 | |||||||
| 180,947 | 159,900 |
| 5 | Raising funds | Raising funds | Raising funds | ||
|---|---|---|---|---|---|
| 2023 | 2022 | ||||
| f | 6 | ||||
| Premises | costs | 7,222 | 11,128 | ||
| Travel and | subsistence | 94 | 183 | ||
| Stationery, | postage and teleptione | 911 | 1,533 | ||
| Consultancy | and agency fees | 5,032 | 11,033 | ||
| Staff costs | 46,083 | 43,181 | |||
| 59,342 | 67,058 | ||||
| Analysts | by fund | ||||
| Unrestncted | funds | 13,259 | 18,977 | ||
| Restncted | funds | 46,083 | 48,081 | ||
| 59,342 | 67,058 |
| Total | Tote I | |||||
|---|---|---|---|---|---|---|
| 2023 | 2022 | |||||
| Staff costs | 169,257 | 164,707 | ||||
| Depremabon | and impairment | 4,427 | 5,330 | |||
| Operating lease - Land |
& buildings | 12,762 | 14,714 | |||
| Operabng lease - Plant |
& machinery | 2,522 | 2,510 | |||
| Office premises costs | 25,173 | 45,087 | ||||
| InformaUon, | education | and promobon | 4,506 | 5,125 | ||
| OBScheck | fees | 2,014 | 2,600 | |||
| Accreditation | assessors | 37,994 | 39,726 | |||
| Conference | costs | 649 | 635 | |||
| Travel and subsistence | 1,965 | 2,788 | ||||
| Consultancy | and agency fees | 755 | 1,271 | |||
| Training | 4,571 | 3,518 | ||||
| StaUonery, | postage and telephone | 3,876 | 6,538 | |||
| Bad debt write off | (2, 118) | |||||
| Bank charges | 121 | 140 | ||||
| 268,474 | 294,695 | |||||
| Share ofgovernance | costs (see note 7l | 27,583 | 26,282 | |||
| 296,057 | 320,977 | |||||
| Analysis by fund |
||||||
| Unrestncted | funds | 132,593 | 160,043 | |||
| Restncted funds |
163,464 | 160,934 | ||||
| 296,057 | 320,977 | |||||
| 7 | Governance costs | |||||
| 2023 | 2022 | |||||
| 6 | 6 | |||||
| Staff costs | 22,243 | 20,548 | ||||
| Independent | exwntnabon fees |
1,800 | 1,700 | |||
| Independent | exwniners | fees for other services | 2,256 | 1,860 | ||
| Legal and professional | 900 | |||||
| Insurance | 117 | 109 | ||||
| Committee | expenses | 1,167 | 1,165 | |||
| 27,583 | 26,282 |
| 8 | Net movement In funds |
2023 | 2022 | |||
|---|---|---|---|---|---|---|
| 6 | f | |||||
| Net movement in funds is stated after charging/(crediting) |
||||||
| Fees payable to the company's | independent | examiners | for the independent | |||
| examination of the company's |
finanaal statements |
1,800 | 1,700 | |||
| Depremabon of owned tangible |
fixed assets | 4,427 | 5,336 | |||
| Operating lease rentals —Land |
and buildings | 12,762 | 14,714 | |||
| Operating lease rentals - Plant |
and machinery | 2,522 | 2,510 |
| The trustees nefiher |
received | nor wawed | nor wawed | nor wawed | any remunerabon | any remunerabon | dunng the year (2023- | 7Nil) | ||
|---|---|---|---|---|---|---|---|---|---|---|
| The reimbursement | oftrustees | expenses | was as | follows | ||||||
| 2023 | 2022 | 2023 | 2022 | |||||||
| Number | Number | 6 | 6 | |||||||
| Travel & subsistence | 1,167 | 1,165 | ||||||||
| Employees | ||||||||||
| The total staff costs | and employees | benefit's was | as follows: | |||||||
| 2023 | 2022 | |||||||||
| 6 | f | |||||||||
| Wages and salaries | 208,183 | 201,031 | ||||||||
| Somal secunty costs | 16,224 | 14,972 | ||||||||
| Other pension costs | 13,176 | 12,433 | ||||||||
| 237,583 | 228,436 | |||||||||
| Remuneration of key management |
personnel | |||||||||
| The remuneration of key management |
personnel | is as follows | ||||||||
| Aggregate compensation |
51,176 | 47,360 |
| 12 | Tangible fixed asset | s | ||||
|---|---|---|---|---|---|---|
| Ccmputerslxtures, | fittings | Tete l | ||||
| equipment | end equipment | |||||
| Cost | ||||||
| At 1 Apnl 2022 | 21,872 | 7,438 | 29,310 | |||
| Additions | 849 | 849 | ||||
| At 31 March 2023 | 22,721 | 7,438 | 30,159 | |||
| Depreciation and Impairment |
||||||
| At 1 April 2022 |
16,397 | 6,486 | 22,883 | |||
| Depremabon charged |
in the year | 4,023 | 404 | 4,427 | ||
| At 31 March 2023 | 20,420 | 6,890 | 27,310 | |||
| Carrying amount |
||||||
| At 31 March 2023 | 2,301 | 2,849 | ||||
| At 31 March 2022 | 5,475 | 952 | 6,427 | |||
| 13 | Debtors | |||||
| 2023 | 2022 | |||||
| Amounts faglng due |
within one year. | 6 | 6 | |||
| Trade debtors | 36,887 | 40,399 | ||||
| Prepayments and accrued mcome |
11,205 | 9,828 | ||||
| 48,092 | 50,227 | |||||
| 14 | Creditors: amounts | falling due within one year | ||||
| 2023 | 2022 | |||||
| Notes | f | |||||
| Other taxation and somal secunty |
6,010 | 6,528 | ||||
| Deferred income |
16 | 97,777 | 102,093 | |||
| Trade creditors | 10,556 | 4,647 | ||||
| Other creditors | 21,920 | 20 | ||||
| Accruals | 9,069 | 13,825 | ||||
| 145,332 | 127,113 |
| II 0 |
Z 0 |
Z | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| G mtl.00 ID 0 2 K C \Ol ID N 0 N ID 3 8 N ID CL ID N0 Q G 0 C 8O. |
tl0 | Q Q05 Q 0 O. 0 ID tDN 0 K K. nn 0 0 (D0 3 |
Na 0 'tl G tD Dl N ID 00 D p. Dl n RR D Q G p N Q G0 C N p Ql Q Z 0 D 2 n 0 n a n 0 8 3 Dn 8 0 G 0 IL. III tp Q to $» p. Ol Ql p. N |
0 Z Dl 0 Dl 0 G Dl ID N a9 Q 80 Ol N 0 3 IO tp I |
O. to |
G I 0 0 m Dl n DlO. O ID G00 K Q0. Q2a 0 Q 8 0 |
0 PI tD 0 to 0 CJ 00 0 C u Dl N 0 to 0 tl tD 3 Ill tD p 0 |
G Q IO tp Q 2 N N N Q g. 9 0 5 G 8 0 n Dl0 0 M O' V |
N 0 0 0 M 8 Cl Dl N 0 2'0a ZDnnn M 2 0 IP 8 0 '0 30 2 N 00 |
'00 to tD N0 ID toa0 da 0 O. N |
Ir00O. 2 a. to |
m III m n DP |
rfI rrI 2 A S III O0Z ZC IIIO |
0Z CO V)0 A 0Z0 0Z I0o0Z A 0 mZ mM |
|
| 5' G Q ID |
to O. ttl Ql Dl d M 'Ql 8 Q30 0 |
0 0 N 8 5 G 0 Ql tp0 0 |
0 8 0 9 K G 0 N00 Q N |
G dl2 IO YN 3 G tp C 11 8 |
tD 0 X Ol 8 Dl Dl N CJ 8 |
tp ID0K D N Dl 0 3 dl 3 3 |
8 0 M n 0. N0 d000 Ip0 N0'0 IT |
||||||||
| tp O. Q 0 |
K Q |
Dl G K0 tO |
5 0 0 |
to ID IDa |
D N |
Dl0a Dl0 |
|||||||||
| (D O |
8 Q |
N0 ID |
0 0 |
CL 0 |
N 3 |
||||||||||
| Gl30 3 Q GN |
Dl ID N to O5. 0 |
Dl 0 |
8 dl Q0'd G ID |
N0 0 QO. ID N D N0 |
N 0 8 M 0 |
20 lp N 0 80 n K |
|||||||||
| n 0 |
Ip M |
Dl | 0 | 8 | |||||||||||
| N 5 |
'tl to 0 |
3 Ql |
00 | Dln Pj |
|||||||||||
| O Q N0 |
0 to Q |
G | tO 0 |
N | n0 3 |
||||||||||
| N | K. |
| 19 | Analysis of | net assets | net assets | between | funds | |||||
|---|---|---|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Unrestncted | Restncted | Total | |||||
| funds | funds | funds | funds | |||||||
| 2023 | 2023 | 2023 | 2022 | 2022 | 2022 | |||||
| E | E | E | E | |||||||
| Fund balances | at 31 | |||||||||
| March 2023 | are | |||||||||
| represented | by | |||||||||
| Tangible assets | 1 585 | 1,264 | 2,849 | 3,024 | 3,403 | 6,427 | ||||
| Current assets/(liabilities) |
260,323 | 3,182 | 263,505 | 218,635 | 9,659 | 228,294 | ||||
| 261.908 | 4,446 | 266,354 | 221,659 | 13,062 | 234,721 |