OpenCharities

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

2022-03-31-accounts

Page
Trustees'
report
1-5
Statement
oftrustees'
responsibilities
Independent
examiner's
report
Statement offinancial activities
Balance sheet
Notes to the financial statements 10-25

Unrestricted Restricted Total Unrestricted Restricted Total
funds funds funds funds
2022 2022 2022 2021 2021 2021
Notes 8 8 6 6 8 8
f
Donations
and
legacies 2,503 2,503 8,054 8,054
Charitable
activities
95,413 84,396 179,809 57,336 233,031 290,367
Other trading
activities
9,642 9,642 22,645 22,645
Investments 21 21 44
Total income 107,579 84,396 191,975 88,079 233,031 321,110
~ECht
Charitable
activities
7 99,328 109,127 208,455 67,082 166,470 233,552
Net incoming/(outgoing)
resources
before transfers
8,251 (24,731) (16,480) 20,997 66,561 87,558
Gross transfers between
funds (2,113) 2,113 (2,408) 2,408
Net income/(expenditure) for
the year/
Net movement in funds 6,138 (22,618) (16,480) 18,589 68,969 87,558
Fund balances at 1 April 2021 14,189 88,965 103,154 (4,400) 19,996 15,596
Fund balances at 31March
2022 20,327 66,347 86,674 14,189 88,965 103,154

2022 2021
5 5
Fixed assets
Tangible assets 140 570
Cunent asseta
Debtors 12 40,235 29,663
Cash at bank and in hand 90,526 121,287
130,761 150,950
Creditors: amounts falling due within
one year 13 (44,227) (48,366)
Net current assets 86,534 102,584
Total assets less current liabilities 86,674 103,154
Income funds
Restricted funds 14 68,347 88,965
Unrestricted
funds
20,327 14,189
88,674 103,154

unrestricted Unrestricted
funds funds
2022f 2021
5
Donations and gifts 2,503 8,054

2022 2021f
Education and therapy 95,413 32,220
Grants 84,396 258,147
179,809 290,367
Analysis
by fund
Unrestricted
funds
95,413 57,336
Restricted funds 84,396 233,031
179,809 290,367
Grants
Wales Council for Voluntary Action 29,689
Wooden Spoon 5,000
The Edward
Gostling Foundation
5,000
Wales Coronavirus
Resilience Fund
5,000
Virgin Money Fund 1,166
Moondance
Foundation
33,566
Arts Council ofWales 25,728 31,321
Economic Resilience Fund 22,500
The National
I ottery People
and Places 82,212
GVS 800 200
Admiral 500
The Percy Bilton Charity 500
The Persimmon
Charitable
Foundation 5,000
People's Postcode Trust 19,060
Community
Fund Awards for All
9,088
Ty Cerdd 3,091
POBLTrust Funding 990
Monmouthshire
BSoc
1,600
C3SC 4,660
37 - CRF3 3,481
Coronavirus
Job Retention
Scheme 5,270 47,122
84,396 258,147

Unrestricted Unrestricted
funds funds
2022f 2021f
Management Charges 22,000
Other income 9,642 218
Fundraising events 427
Other trading activities 9,642 22,645

Unrestricted Unrestricted
funds funds
2022 2021
6 6
21 44

2022
6
2021f
Staff costs 84,227 103,028
Depreciation and impairment 429 450
Bad debt 12,287 16,766
Insurance 850 1,938
Consultancy and professional fees 40,752 33,057
Premises expenses 22,272 12,774
Project costs 11,413 3,954
Repairs and maintenance 5,158 14,156
Royalties 1,045 255
Telephone
and IT
4,780 10,081
183,213 196,459
Share of support costs (see note 8) 21,942 35,043
Share ofgovernance costs (see note 8) 3,300 2,050
208,455 233,552
Analysis
by
fund
Unrestricted funds 99,328 67,082
Restricted funds 109,127 166,470
208,455 233,552

Support cost s
Support Governance 2022 Support costs Governance 2021
costs costs costs
8
Staffcosts 6,829 6,829 8,354 8,354
Bank charges 314 314 451 451
HR, legal and
consultancy
fees
14,270 14,270 25,606 25,606
Subscriptions 79 79 130 130
Printing,
post
and
stationery 450 450 502 502
Accountancy fees 3,300 3,300 2,050 2,050
21,942 3,300 25,242 35,043 2,050 37,093
Analysed
between
Charitable
ecgvities
21,942 3,300 25,242 35,043 2,050 37,093

The average
monthly
number ofemployees
during th
e year was:
2022 2021
Number Number
Employment
costs
2022 2021
8 E
Wages and salaries 85,260 108,576
Social security costs 4,534 1,551
Other pension costs 1,262 1,255
91,056 111,382

Tangible fix ed assets
Leasehold Plant and Fixtures and Total
land and equipment ettings
buildings
f
Cost
At 1 April 2021 29,375 21,119 40,163 90,657
At 31 March 2022 29,375 21,119 40,163 90,657
Depreciation and impairment
At 1 April 2021 29,375 20,559 40,153 90,087
Depreciation charged in the year 420 10 430
At 31 March 2022 29,375 20,979 40,163 90,517
Canying
amount
At 31 March 2022 140 140
At 31 March 2021 560 10 570

Debtors Debtors
Amounts
falling due within one year:
2022f 2021f
Trade debtors 35,982 29,663
Prepayments and accrued income 4,253
40,235 29,663

Creditom : amounts
fa
glng due within one year
2022 2021
6
Payments received on account 1,613
Trade creditors 33,574 39,832
Amount owed to parent undertaking 4,440 4,890
Accruals and deferred income 4,600 3,844
44,227 48,366
NA~
II 0
NA~
II 0
NA~
II 0
0!
CO
IO
IA
CD
CO «r
CI
«
' IA
I
CO
ID
cno!
CO
ID
cno!
N'OI
Cbbb
W
O
ID CI N
N
cbutcor
N'OI
Cbbb
W
O
ID CI N
N
cbutcor
N'OI
Cbbb
W
O
ID CI N
N
cbutcor
N'OI
Cbbb
W
O
ID CI N
N
cbutcor
N'OI
Cbbb
W
O
ID CI N
N
cbutcor
N'OI
Cbbb
W
O
ID CI N
N
cbutcor
N'OI
Cbbb
W
O
ID CI N
N
cbutcor
I
C
Cl
g Al 'Cr Cb
N
ID
N
CI
ICe NN
IDp
CII I IO I I I I I I O
PL0 C
a
lb
0
Ib2
C0'0
C
C
CI 'g
50
N
0 a
N
4I
CN «or
ot
r
IA
Ltt
N
o
CO
O
CD
'«I
CON
O
O
co
r
O
IA
Io
CO
IO
CO
L«t
cb
I
O
r
IA
CO
co
0!
ol
g
O
lo
O
O
LI!
«
L«t
Cb
I CO
0!
Ct
Ct
8
m
Ot
'0
Ol N
c II
EOO
0 0
C N
Cll CO I I O
CO
O
CD
O 0 O ot
CO
t
COOChOLOCONCb
NOOotCICOIDI
lo 0! L«t
'«I Ib
IA
NN
I
CO
C
Cl
ICC0
ICc0'0
0
4I
0
C
IC
N
Ct
O
0
C
a
«I
IA O
0!
R
Ct
'LO
' ll IA
C«t
IO
CO
N
' Cb O
O
IA
O
O
O
IA
O
IO
O
0!
N
8
IC
br O
'«I
LC
CD'0
C
I-
N
ID'0
C
Cta
X
IDC
Ot
C
C N'0
Cl 4I
EmC
0 g
NNX4I
W Cb
N
CD
0!
N
IA
IA
OO CO N Cl
r«r
LO
LO
0
CI
IUDZI-Z0
O
((II-Z
OC O
ID
Ot
C
IC
Ia
E
8
IC'0
Ol
E
E0It0
0
CI 44
II 0
0
ICND
CL «(
O
O
O
O
IO
Cb
0!
0!
ID
Io
0NOO
NO
OO
YJ IA
CC N
IA
CV N
Cb N
I
I
I
I
I
O
O
IA
I
O
O
O
I
O
LD
O0!
I
N
N
I
I
I I I I CI
Ctt
ID0!
ot0!
I
IU
IUI-
I-
N
Q 0E 8
K
Ct
E
Cl
CE'.
OZ
Z
IUZI-0I-
(!!I
IUI-0Z
4
4
C
IU
0
NDC
'0
Cl0
Cl
K
m0e
O
IC'0
C
ID
E
8E
Cl
0
ct
m
e D D
m
Ct 0
LL
Da8
Ce- c
0 0
m
ceE
E o
0 0 0
OO2
C
LCe
oD a
N
0
Ie8&
IC
C 0
O o
C 8
«(
LIJ
0
4!Ze
I-
Ct
Zl
m
OO
0
O
C
P) E
.E D.
Oe
gEee
'0 C
6 «( I- I-
0
ID o
c b-
,0
ND
N
C
2 e
m
I- 0
e g «(
D O '0
gOC
I g
IC
0. 2&
N 'E
m
D. OO
Ot CO0
C p
N C
0 2
D I-
Pj
CtzE
Olo c
b Q 8
I- a. 2
O+)O
Pt! O
I
O S CI!

15 Analysis of net asseta between funds
Unrestricted Restricted Total Unrestricted Restricted Total
2022 2022 2022 2021 2021 2021
8 8 8 f 8 8
Fund balances at 31
March 2022 are
represented by:
Tangible assets 140 140 570 570
Current assets/(liabilities) 20,187 66,347 86,534 13,619 88,965 102,584
20,327 66,347 86,674 14,189 88,965 103,154

2022 2021
6 6
Within one year 20,646

Details ofthe charity's
sub
sidiaries
al 31 M
arch 2022 are as follows:
Name ofundertaking Registered Nature ofbusiness Class of %Held
office shares held Direct Indirect
Touch Trust Foundation Wales Trading Arm Ordinary 100.00
Limited Shares
Name ofundertaking Profit/(Loss) Capital and
Reservesf
Touch Trust Foundation
Limited (1,530) 9,306