OpenCharities

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

2023-03-31-accounts

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