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

Trustees M Littleford MBE, Chair MBE, Chair
P Kelly, Vice Chair
T Moody-Stuart
A Langley
D O'Gara
P Cocozza
S Hall
D Green
J Sanderson
M Abidin
V Owen (appointed 28 June 2022)
M De Waal (appointed 23 January 2023)
CEO K Napier MBE
Finance, Commercial and D Giwa
Business Director
Creative Director D Hicks MBE
Charity number 1085443
Company number 3904882
Registered office 8 High Street
Brentwood
Essex
CM14 4AB
Auditors M J Bushell Audit LLP
8 High Street
Brentwood
Essex
CM14 4AB
Bankers Lloyds Bank pic
High Street
Winchester
SO23 9DA
Page
Chair's report
CEO's report
Trustees'
report
3-15
Statement
ofTrustees'
responsibilities 16
Independent
auditor's
report 17 —19
Statement
offinancial
activities 20
Balance sheet 21
Statement
ofcash flows
22
Notes to the accounts 23-39

Unrestricted Restricted Total Total
Notes funds funds 2023
F
2022f
Income and endowments from:
Donations
and legacies
592,664 27,384 620,048 505,883
Charitable
activities
1,879,709 542,134 2,421,843 2,468,297
Investments 1,402 1,402 134
Other income 1,136 1,136 61
Total income 2,474,911 569,518 3,044,429 2,974,375
Ex enditure on:
Raising funds 163,239 163,239 95,156
Charitable
activities
2,307,592 1,184,668 3,492,260 2,728,472
Total resources expended 2,470,831 1,184,668 3,655,499 2,823,628
Net income/(expenditure) for the year/
Net movement
in funds
4,080 (615,150) (611,070) 150,747
Fund balances at 1 April 2022 1,097,753 783,910 1,881,663 1,730,916
Fund balances at 31 March 2023 1,101,833 168,760 1,270,593 1,881,663

2023 2022
Notes
Fixed assets
Tangible assets 14 9,441 14,561
Current assets
Debtors 15 1,162,583 1,219,424
Cash at bank and in hand 1,293,339 1,909,067
2,455,922 3,128,491
Creditors: amounts falling due within 16
one year (1,194,770) (1,261,389)
Net current assets 1,261,152 1,867,102
Total assets less current liabilities 1,270,593 1,881,663
Income funds
Restricted funds 19 168,760 783,910
Unrestricted
funds
1,101,833 1,097,753
1,270,593 1,881,663

2023 2022
Notes
Cash flows from operating activities
Cash (absorbed by)/generated from 23
operations (614,999) 146,893
Investing activities
Purchase oftangible
fixed
assets (2,131) (13,410)
Interest received 1,402 134
Net cash used in investing activities (729) (13,276)
Net cash used in financing activities
Net (decrease)/increase in cash and cash
equivalents (615,728) 133,617
Cash and cash equivalents at beginning of year 1,909,067 1,775,450
Cash and cash equivalents at end of year 1,293,339 1,909,067

Unrestricted Restricted Total Total
funds funds 2023 2022f
Donations
and gifts
43,523 27,384 70,907 21,742
Grants receivable
for core activities
549,141 549,141 484,141
592,664 27,384 620,048 505,883
For the year ended 31 March 2022 495,883 10,000 505,883
Grants receivable for core activities
Arts Council England
(Revenue
Grant) 484,141 484,141 484,141
Garfield Weston Foundation 50,000 50,000
Aura Leisure and Libraries 15,000 15,000
549,141 549,141 484,141

Life Skills 8 Health
&
Connected Other Total Total
Learning Wellbeing Communities 2023 2022
Sales within charitable
activities 1,271,727 63,279 503,537 46,166 1,884,709 1,361,513
Performance related
grants 384,634 60,000 92,500 537,134 1,106,784
1,656,361 123,279 596,037 46,166 2,421,843 2,468,297
Analysis
by
fund
Unrestricted funds 1,266,727 63,279 503,537 46,166 1,879,709
Restricted funds 389,634 60,000 92,500 542,134
1,656,361 123,279 596,037 46,166 2,421,843
For the year ended 31
March 2022
Unrestricted funds 1,014,220 69,088 278,205 1,361,513
Restricted
funds
282,356 701,928 122,500 1,106,784
1,296,576 771,016 400,705 2,468,297

Charitable
activities
(Continued)
Life Skills & Health & Connected Other Total Total
Learning Wellbeing Communities 2023 2022
f.
Performance
related grants
Arts Council England
(Grants for the Arts) 58,941 92,500 151,441 208,264
Balcombe Trust 15,000 15,000
Charity ofSir Richard
Whittington 75,000 75,000 75,000
Cyngor Llyfrau Cymru-
Books Council ofWales 12,309 12,309 12,963
Department
ofCulture,
Media and Sport 30,000
Goldsmiths 20,000
Libraries Connected 60,000 60,000 60,000
Open University 5,205 5,205
Science 8 Technology
Facilities Council 12,179 12,179 58,629
Sigrid Rausing Trust 25,000
Society of Chief
Librarians
(Wales)
206,000 206,000 250,000
Welsh Government 366,928
384,634 60,000 92,500 537,134 1,106,784

5 Other income Other income
Unrestricted Unrestricted
funds funds
2023 2022
f R
Royalties 84 61
Other income 1,052
1,136 61
6 Investments
Unrestricted Unrestricted
funds funds
2023 2022
F
Interest receivable 1,402 134
7 Raising funds
2023 2022f
Fundraisin and ublici
Staff costs 100,405 68,066
Other fundraising costs 31,982
Share ofsupport costs (see note 9) 30,852 27,090
163,239 95,156

Life Skills & Health & Connected Total Total
Learning Wellbeing Communities 2023 2022
E
Staff costs 545,675 131,393 337,515 1,014,583 1,001,929
Programme
materials
including
distribution 938,707 327,663 71,008 1,337,378 890,060
Website development 24,297 480 33,520 58,297 77,602
Activities, events and other operational
costs "I68,296 17,741 239,106 425,143 324,761
1,676,975 477,277 681,149 2,835,401 2,294,352
Share ofsupport costs (see note 9) 339,772 121,403 143,035 604,210 398,390
Share ofgovernance costs (see note
9) 31,139 8,862 12,648 52,649 35,730
2,047,886 607,542 836,832 3,492,260 2,728,472
Analysis
by fund
Unrestricted
funds
1,527,556 136,184 643,852 2,307,592
Restricted funds 520,330 471,358 192,980 1,184,668
2,047,886 60?,542 836,832 3,492,260
For the year ended 31 March 2022
Unrestricted
funds
1,246,849 148,317 338,529 1,733,695
Restricted funds 517,243 425,753 51,781 994,777
1,764,092 574,070 390,310 2,728,472

Support costs
Support Governance Total Total Basis ofallocation
costs
F
costs
E
2023f 2022
f
Staff costs 326,544 27,633 354,177 217,292 Time on activities
Depreciation 7,251 7,251 5,381 Time on activities
Premises costs 47,137 47,137 31,779 Time on activities
Communications and PR 28,764 28,764 68,847 Time on activities
Irrecoverable
VAT
15,116 15,116 24,853 Time on activities
Office and other support 210,250 210,250 93,273 Time on activities
costs
Audit fees 5,800 5,800 5,600 Governance
Accountancy 1,458 1,458 1,695 Governance
Legal and professional 17,758 17,758 12,490 Governance
635,062 52,649 687,711 461,210
Analysed
between:
Fundraising 30,852 30,852 27,090
Charitable
activities
604,210 52,649 656,859 434,120
635,062 52,649 687,711 461,210
Net (expenditure)/income 2023 2022
Net (expenditure)/income is stated after charging/(crediting):
Depreciation
of
owned tangible fixed assets 7,251 5,252
Loss on disposal oftangible fixed assets 129
Operating
lease
charges 43,322 24,689

The analysis
ofauditor's
remuneration remuneration is as follows:
2023 2022
K
I
Fees payable to the company's auditor for the audit ofthe company's annual
accounts 5,800 5,600
Other assurance
services
1,500 700
Taxation compliance
services
300
All other non-audit
services
1,158 995
Total non-audit fees 2,958 1,695

The average
monthly
number ofemployees
during the
year was:
2023 2022
Number Number
Voluntary
income generation
Life Skills 8 Learning
Health 5Wellbeing
Connected
Communities
Governance
27 24
Employment
costs
2023 2022
Wages and salaries 1,084,482 909,438
Other staff costs 219,433 241,591
Social security costs 111,600 90,813
Other pension costs 53,650 45,445
1,469,165 1,287,287
The num
were:
ber
of employees
whose annual
remuneration
wa
s F60,000 or more
2023 2022
Number Number
Between F60,000 and F70,000 1
Between F70,000 and f80,000
Between 280,000 and 690,000
Between F90,000 and F100,000
Between F100,000 and F110,000
Between f110,000 and 6120,000

14 Tangible fixed asset s
Computer
and office equipmentf
Cost
At 1 April 2022 31,331
Additions 2,131
At 31 March 2023 33,462
Depreciation
and impairment
At 1 April 2022 16,770
Depreciation
charged
in the year 7,251
At 31 March 2023 24,021
Carrying
amount
At 31 March 2023 9,441
At 31 March 2022 14,561
15 Debtors
2023 2022
Amounts
falling due
within one year:
Trade debtors 504,946 398,295
Other debtors 1,000 1,000
Prepayments
and accrued income
656,637 820,129
1,162,583 1,219,424
16 Creditors: amounts falling due within one year
2023 2022
Notes K
Other taxation and social security 75,928 118,340
Deferred income 17 508,509 696,605
Trade creditors 378,573 232,620
Accruals and deferred income 231,760 213,824
1,194,770 1,261,389

Deferred income
Other deferred
income
At 1 April 2022 696,605
Released
in year
(696,605)
Deferred
in year
508,509
At 31 March 2023 508,509
The deferred
income relates to income for projects taking place in the next period where the charity is not yet
entitled to the use ofthe resources.
The amounts
deferred at the year end are
as follows:
Summer
Reading Challenge 2023
431,424
Donations
(World Book Night)
29,250
Fees (Radio 2 Book Club, Big Eurovision Read, Reading Partners) 43,998
Subscriptions
(Reading
Friends)
3,837
508,509

non-cancellable
operating
leases, which fall due as follow
s:
2023f 2022f
Within one year 27,000 27,000
Between two and five years 66,279 93,279
93,279 120,279

2023 2022
Aggregate compensation 304,398 251,748

23 Cash generated
from
operations operations operations 2023 2022
F F
(Deficit)/surpus
for the
year (611,070) 150,747
Adjustments
for:
Investment
income recognised
in statement offinancial activities (1,402) (134)
(Gain)/loss
on disposal
oftangible fixed assets 129
Depreciation
and impairment
oftangible fixed assets
7,251 5,252
Movements
in working
capital:
Decrease
in debtors
56,841 24,230
Increase/(decrease)
in
creditors 121,477 (214,788)
(Decrease)/increase
in
deferred income (188,096) 181,457
Cash (absorbed
by)/generated
from operations (614,999) 146,893
24 Analysis ofchanges in net funds
The charity
had no debt during
the year.