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

Page
Reportofthe Trustees to 2
Independent Examiner's Report 3
StatementofFinancial Activities 4
Balance Sheet 5
Cash Flow Statement 6
Notes to the Cash Flow Statement 7
Notes to the Financial Statements 8
to
20
Detailed Statement of Financial Activities 21 to 22

Unrestricted
funds
Notes
£
INCOME AND ENDOWMENTS FROM
Donations and legacies
2
4,625
Charitable activities
5
Carers centre
115,323
Other trading activities
3
1,139
Investment income
4
865
Other income
Total
121,952
EXPENDITURE ON
Charitable activities
6
Carers centre
173,123
NET INCOME/(EXPENDITURE)
(51,171)
Transfers between funds
18
18,091
Net movementinfunds
(33,080)
RECONCILIATION OF FUNDS
Total funds brought forward
171,433
TOTAL FUNDS CARRIED FORWARD
138,353
2023
Restricted
Total
funds
funds
£
£
275
4,900
811,181
926,504
58
1,197
865
811,514
933,466
797,140
970,263
14,374
(36,797)
(18,091)
(3,717)
(36,797)
138,954
310,387
135,237
273,590
2022
Total
funds
£
14,327
787,604
789
19
11,778
814,517
832,973
(18,456)
(18,456)
328,843
310,387

FIXEDASSETS
Tangible assets
CURRENTASSETS
Debtors
Cash at bank
CREDITORS
Amounts falling due within one year
NETCURRENTASSETS
TOTAL ASSETS LESSCURRENTLIABILITIES
NETASSETS
FUNDS
Unrestricted funds
Restricted funds
TOTALFUNDS
Notes
14
15
16
18
Unrestricted
funds
£
7,396
3,670
167,276
170,946
(39,989)
130,957
138,353
138,353
Restricted
funds
£
(774)
136,011
135,237
135,237
135,237
135,237
2023
Total
funds
£
7,396
2,896
303,287
306,183
(39,989)
266,194
273,590
273,590
138,353
135,237
273,590
2022
Total
funds
£
8,002
8,656
328,488
337,144
(34,759)
302,385
310,387
310,387
171,433
138,954
310,387

Cash Flow Statement
Cash flows from operating activities
Cash generated from operations
for the year ended 30 March 2023
Notes
Netcash (used in)/providedbyoperating activities
Cash flows from investing activities
Purchaseoftangible fixed assets
Saleoftangible fixed assets
Interest received
Netcash (used in)/providedbyinvesting activities
Change in cash and cash equivalents in the
reporting period
Cash and cash equivalents at the beginningof
the reporting period
Cash and cash equivalents at the endofthe
reporting period
2
2

2023
£
(19,937)
(19,937)
(3,630)
865
(2,765)
(22,702)
325,989
303,287
2022
£
4,895
4,895
(5,950)
11,778
19
5,847
10,742
315,247
325,989

1. RECONCILIATION OF NET EXPENDITURE TO NET CASH FLOW FROM OPERATING ACTIVITIES OPERATING ACTIVITIES
2023 2022
£ £
Net expenditure for the reporting period (as per the StatementofFinancial
Activities) (36,797) (18,456)
Adjustments for:
Depreciation charges 4,236 4,587
Profit on disposaloffixed assets (11,778)
Interest received (865) (19)
Decrease in debtors 5,760 3,041
Increase in creditors 7,729 27,520
Net cash (used in)/providedbyoperations (19,937) 4,895
-- ---
2. ANALYSIS OF CASH AND CASH EQUIVALENTS
2023 2022
£ £
Notice deposits (less than 3 months) 303,287 328,488
Overdrafts included in bank loans and overdrafts falling due within one year (2,499)
Total cash and cash equivalents 303,287 325,989
At31.3.22 Cash flow At30.3.23
£ £ £
Net cash
Cash at bank 328,488 (25,201) 303,287
Bankoverdraft (2,499) 2,499
325,989 (22,702) 303,287
Total 325,989 (22,702) 303,287

Donations
Gift aid
3.
OTHER TRADINGACTMTIES
Fundraising events
4.
INVESTMENT INCOME
Deposit account interest
5.
INCOMEFROMCHARITABLEACTMTIES
6.
7.
Government grants
Other grants
Membership fees
Miscellaneous receipts
Activity
Carers centre
Carers centre
Carers centre
Carers centre
CHARITABLE ACTIVITIES COSTS
Carers centre
GRANTS PAYABLE
Carers centre
Direct
Costs
£
790,018
The total grants paid to institutions during the year was as follows:
Financial assistance grants
Grant
fundingof
activities
(see note
7)
£
169,743
2023
£
2,253
2,647
4,900
---
2023
£
1,197
--
2023
£
865
--
2023
£
838,755
68,842
24
18,883
926,504
Support
costs (see
note 8)
£
10,502
2023
£
169,743
2023
£
169,743
2022
£
13,471
856
14,327
---
2022
£
789
--
2022
£
19
--
2022
£
718,745
66,985
12
1,862
787,604
Totals
£
970,263
2022
£
130,156
2022
£
130,156

Governance
Management costs Totals
£ £ £
Carers centre 1,745 8,757 10,502

2023 2022
£ £
Depreciation - owned assets 4,236 4,587
Surplus on disposaloffixed assets (11,778)

Charity staff
Noemployees received emoluments in excessof£60,000.
COMPARATIVESFORTHE STATEMENT OF FINANCIAL ACTIVITIES
Unrestricted
funds
£
INCOME AND ENDOWMENTS FROM
Donations and legacies
14,155
Charitable activities
Carers centre
117,227
Other trading activities
789
Investment income
19
Other income
11,778
Total
143,968
EXPENDITURE ON
Charitable activities
Carers centre
209,674
NET INCOME/(EXPENDITURE)
(65,706)
Transfers between funds
61,019
Net movement in funds
(4,687)
2023
16

Restricted
funds
£
172
670,377
670,549
623,299
47,250
(61,019)
(13,769)
2022
12
--
Total
funds
£
14,327
787,604
789
19
11,778
814,517
832,973
(18,456)
(18,456)

Unrestricted Restricted Total
funds funds funds
£ £ £
RECONCILIATIONOFFUNDS
Total funds brought forward 176,121 152,722 328,843
TOTALFUNDS CARRIED FORWARD 171,434 138,953 310,387
13. INTANGIBLE FIXED ASSETS
Computer
software
£
COST
At31March 2022 and30March 2023 2,873
AMORTISATION
At31March 2022 and30March 2023 2,873
NETBOOKVALUE
At30 March 2023
--
At30 March 2022
--
14. TANGIBLE FIXED ASSETS
Fixtures
and Computer
fittings equipment Totals
£ £ £
COST
At31March 2022 19,410 60,299 79,709
Additions 2,259 1,371 3,630
At30 March 2023 21,669 61,670 83,339
DEPRECIATION
At31March 2022 17,464 54,243 71,707
Charge for year 686 3,550 4,236
At30 March 2023 18,150 57,793 75,943
NETBOOKVALUE
At30 March 2023 3,519 3,877 7,396
-- -- --
At30March 2022 1,946 6,056 8,002
-- -- --

15. DEBTORS: AMOUNTS FALLINGDUEWITHIN ONEYEAR
2023 2022
£ £
Trade debtors 2,000
Prepayments 2,896 6,656
2,896 8,656
-- --
16. CREDITORS: AMOUNTS FALLING DUE WITHIN ONEYEAR
2023 2022
£ £
Bank loans and overdrafts (see note 17) 2,499
Trade creditors 35,916 22,773
Accrued expenses 4,073 9,487
39,989 34,759
---
17. LOANS
Ananalysisofthe maturityofloansis given below:
2023 2022
£ £
Amounts falling due within one year on demand:
Bankoverdrafts 2,499

At
31.3.22
£
Unrestricted funds
General fund
38,860
Carers Centre Recognition fund
10,780
Contingency fund
37,191
Development Fund East
13,709
Development Fund West
48,645
Transport fund
10,000
Courage to care
2,492
Household support
4,905
NHS research
2,751
Staffdevelopment and support
2,100
171,433
Restricted funds
Emergency Card
7,412
Parent Carer Support East
8,475
CCG Capital Grant Fund
9,738
CINFund
530
Read and Connect Fund
4,104
Carer Breaks Monitoring
2,964
CWCSS Information and Advice
30,218
CWCSS Carers in Employment
6,363
CWCSS Primary Care
7,794
CWCSS Personal Budget Scheme
6,671
CWCSS Carers Essentials Scheme
12,038
CWCSS Third parties
14,699
Time for YACs
3,823
West breaks 21/22
2
East Breaks - relaxation/Working carers and
days out
17,924
Making carers count
6,199
LD - Winter Pressures
CYP Mentoring
Carer Break Funding For Third Parties Fund
138,954
TOTAL FUNDS
310,387
Net
Transfers
movement
between
in funds
funds
£
£
(34,252)
28,341
(919)
(1,534)
(625)
(10,128)
(5,625)
2,124
(4,000)
(2,804)
(2,751)
(907)
(51,171)
18,091
3,148
(5,000)
(5,347)
1,949
(3,000)
3,368
(3,898)
(1,690)
5,245
(6,000)
(29,599)
10,000
7,578
(5,000)
3,958
(5,000)
(1,250)
(10,559)
11,074
(776)
(9,925)
(1,000)
2,691
(2,000)
18,710
(3,000)
19,327
(2,000)
(1,579)
5,858
14,374
(18,091)
(36,797)
At
30.3.23
£
32,949
9,861
37,191
11,550
32,892
10,000
616
2,101
1,193
138,353
5,560
5,077
6,738
2,414
2,209
10,619
8,941
6,752
5,421
1,479
25,773
3,823
(774)
6,999
6,890
15,710
17,327
4,279
135,237
273,590

Unrestricted funds
General fund
Carers Centre Recognition fund
Development Fund East
Development Fund West
Courage to care
Household support
NHS research
Staff development and support
Restricted funds
Emergency Card
Parent Carer Support East
CINFund
Read and Connect Fund
Carer Breaks Monitoring
CWCSS Information and Advice
CWCSS Carers in Employment
CWCSS Primary Care
CWCSS Personal Budget Scheme
CWCSS Carers Essentials Scheme
CWCSS Third parties
West breaks 21/22
East Breaks - relaxation/Working carers and
days out
Making carers count
LD- Winter Pressures
CYP Mentoring
Carer Break Funding For Third Parties Fund
Clocktower Cafe Fund
TOTALFUNDS
Incoming
Resources
Movement
resources
expended
in funds
£
£
£
10,326
(44,578)
(34,252)
1,250
(2,169)
(919)
2,105
(3,639)
(1,534)
271
(10,399)
(10,128)
8,000
(5,876)
2,124
100,000
(102,804)
(2,804)
(2,751)
(2,751)
(907)
(907)
121,952
(173,123)
(51,171)
15,000
(11,852)
3,148
20,153
(25,500)
(5,347)
5,000
(1,632)
3,368
(1,690)
(1,690)
15,240
(9,995)
5,245
121,022
(150,621)
(29,599)
40,000
(32,422)
7,578
40,600
(36,642)
3,958
60,000
(61,250)
(1,250)
27,000
(37,559)
(10,559)
180,000
(168,926)
11,074
20,378
(21,154)
(776)
17,822
(27,747)
(9,925)
60,605
(57,914)
2,691
21,000
(2,290)
18,710
29,840
(10,513)
19,327
137,866
(139,445)
(1,579)
(12)
12
811,514
(797,140)
14,374
933,466
(970,263)
(36,797)

At
31.3.21
£
Unrestricted funds
General fund
62,666
Carers Centre Recognition fund
8,671
Contingency fund
21,832
Development Fund East
24,363
Development Fund West
46,958
Development Fund Warrington
1,631
Transport fund
10,000
Courage to care
Household support
NHS research
Staffdevelopment and support
176,121
Restricted funds
Emergency Card
5,003
Warrington
(13,439)
Parent Carer Support East
7,005
CCG Capital Grant Fund
9,738
Clocktower Cafe
(17,258)
CINFund
2,899
Read and Connect Fund
4,104
Carer Breaks Monitoring
(345)
You Care You Choose Fund
9,474
CWCSS Information and Advice
49,129
CWCSS Carers in Employment
269
CWCSS Primary Care
7,526
CWCSS Personal Budget Scheme
13,419
CWCSS Carers Essentials Scheme
(913)
Time ForMe(East Carers)
2,004
CWCSS Third parties
57,115
Artsdevelopment - community foundation
204
Artsdevelopment - other
4,093
Lottery Covidl9 support fund
3,215
Time for male carers
4,651
Time for YA Cs
4,829
West breaks 21/22
East Breaks - relaxation/Working carers and
days out
Making carers count
152,722
TOTAL FUNDS
328,843
Net
movement
infunds
£
(59,451)
109
(141)
(15,543)
(5,529)
5,592
4,905
4,751
(400)
(65,707)
4,359
3,320
(74)
(2,369)
3,309
(515)
33,989
8,694
8,268
(1,748)
12,951
(1,364)
(42,416)
(6,748)
(2,591)
(1,402)
(1,006)
1,372
19,710
11,512
47,251
(18,456)
Transfers
between
funds
£
35,645
2,000
15,500
4,889
7,216
(1,631)
(3,100)
(2,000)
2,500
61,019
(1,950)
13,439
(1,850)
17,332
(8,959)
(52,900)
(2,600)
(8,000)
(5,000)
(640)
(204)
2,655
(624)
(3,249)
(1,370)
(1,786)
(5,313)
(61,019)
At
30.3.22
£
38,860
10,780
37,191
13,709
48,645
10,000
2,492
4,905
2,751
2,100
171,433
7,412
8,475
9,738
530
4,104
2,964
30,218
6,363
7,794
6,671
12,038
14,699
3,823
2
17,924
6,199
138,954
310,387

Unrestricted funds
General fund
Carers Centre Recognition fund
Contingency fund
Development Fund East
Development Fund West
Courage to care
Household support
NHS research
Staff development and support
Restricted funds
Emergency Card
Parent Carer Support East
Clocktower Cafe
CIN Fund
Carer Breaks Monitoring
You Care You Choose Fund
CWCSS Information and Advice
CWCSS Carers in Employment
CWCSS Primary Care
CWCSS Personal Budget Scheme
CWCSS Carers Essentials Scheme
Time For Me (East Carers)
Carer Break Funding For Third Parties
CWCSS Third parties
Arts development - other
Lottery Covid19 support fund
Time for male carers
Time for YA Cs
West breaks 21/22
East Breaks - relaxation/Working carers and
days out
Making carers count
TOTAL FUNDS
Incoming
resources
£
39,254
1,709
2,617
10,000
80,600
9,787
143,967
15,000
20,437
18,739
126,582
29,750
40,600
53,685
32,426
132,009
128,009
20,378
23,722
29,213
670,550
814,517
Resources
Movement
expended
in funds
£
£
(98,705)
(59,451)
(1,600)
109
(141)
(141)
(18,160)
(15,543)
(5,529)
(5,529)
(4,408)
5,592
(75,695)
4,905
(5,036)
4,751
(400)
(400)
(209,674)
(65,707)
(10,641)
4,359
(17,117)
3,320
(74)
(74)
(2,369)
(2,369)
(15,430)
3,309
(515)
(515)
(92,593)
33,989
(21,056)
8,694
(32,332)
8,268
(55,433)
(1,748)
(19,475)
12,951
(1,364)
(1,364)
(132,009)
(170,425)
(42,416)
(6,748)
(6,748)
(2,591)
(2,591)
(1,402)
(1,402)
(1,006)
(1,006)
(19,006)
1,372
(4,012)
19,710
(17,701)
11,512
(623,299)
47,251
(832,973)
(18,456)

At
31.3.21
£
Unrestricted funds
General fund
62,666
Carers Centre Recognition fund
8,671
Contingency fund
21,832
Development Fund East
24,363
Development Fund West
46,958
Development Fund Warrington
1,631
Transport fund
10,000
Courage to care
Household support
NHS research
Staffdevelopment and support
176,121
Restricted funds
Emergency Card
5,003
Warrington
(13,439)
Parent Carer Support East
7,005
CCG Capital Grant Fund
9,738
Clocktower Cafe
(17,258)
CINFund
2,899
Read and Connect Fund
4,104
Carer Breaks Monitoring
(345)
You Care You Choose Fund
9,474
CWCSS Information and Advice
49,129
CWCSS Carers in Employment
269
CWCSS Primary Care
7,526
CWCSS Personal Budget Scheme
13,419
CWCSS Carers Essentials Scheme
(913)
Time For Me (East Carers)
2,004
CWCSS Third parties
57,115
Arts development - community foundation
204
Artsdevelopment - other
4,093
LotteryCovidl9support fund
3,215
Time for male carers
4,651
Time for YA Cs
4,829
West breaks 21/22
East Breaks - relaxation/Working carers and
days out
Making carers count
LD- Winter Pressures
CYP Mentoring
Carer Break Funding For Third Parties Fund
152,722
TOTAL FUNDS
328,843
Net
movement
in funds
£
(93,703)
(810)
(141)
(17,077)
(15,657)
7,716
2,101
2,000
(1,307)
(116,878)
7,507
(2,027)
(74)
999
(1,690)
8,554
(515)
4,390
16,272
12,226
(2,998)
2,392
(1,364)
(31,342)
(6,748)
(2,591)
(1,402)
(1,006)
596
9,785
14,203
18,710
19,327
(1,579)
61,625
(55,253)
Transfers
between
funds
£
63,986
2,000
15,500
4,264
1,591
(1,631)
(7,100)
(2,000)
2,500
79,110
(6,950)
13,439
99
(3,000)
17,332
(3,898)
(6,000)
(8,959)
(42,900)
(7,600)
(13,000)
(5,000)
(640)
(204)
2,655
(624)
(3,249)
(1,370)
(2,786)
(7,313)
(3,000)
(2,000)
5,858
(79,110)
At
30.3.23
£
32,949
9,861
37,191
11,550
32,892
10,000
616
2,101
1,193
138,353
5,560
5,077
6,738
2,414
2,209
10,619
8,941
6,752
5,421
1,479
25,773
3,823
(774)
6,999
6,890
15,710
17,327
4,279
135,237
273,590

Incoming Resources Movement
resources expended in funds
£ £ £
Unrestricted funds
General fund 49,580 (143,283) (93,703)
Carers Centre Recognition fund 2,959 (3,769) (810)
Contingency fund (141) (141)
Development Fund East 4,722 (21,799) (17,077)
Development Fund West 271 (15,928) (15,657)
Courage to care 18,000 (10,284) 7,716
Household support 180,600 (178,499) 2,101
NHS research 9,787 (7,787) 2,000
Staff development and support (1,307) (1,307)
265,919 (382,797) (116,878)
Restricted funds
Emergency Card 30,000 (22,493) 7,507
Parent Carer Support East 40,590 (42,617) (2,027)
Clocktower Cafe (74) (74)
CINFund 5,000 (4,001) 999
Read and Connect Fund (1,690) (1,690)
Carer Breaks Monitoring 33,979 (25,425) 8,554
You Care You Choose Fund (515) (515)
CWCSS Information and Advice 247,604 (243,214) 4,390
CWCSS Carers in Employment 69,750 (53,478) 16,272
CWCSS Primary Care 81,200 (68,974) 12,226
CWCSS Personal Budget Scheme 113,685 (116,683) (2,998)
CWCSS Carers Essentials Scheme 59,426 (57,034) 2,392
Time For Me (East Carers) (1,364) (1,364)
Carer Break Funding For Third Parties 132,009 (132,009)
CWCSS Third parties 308,009 (339,351) (31,342)
Arts development - other (6,748) (6,748)
Lottery Covidl9 support fund (2,591) (2,591)
Time for male carers (1,402) (1,402)
Time for Y ACs (1,006) (1,006)
West breaks 21/22 40,756 (40,160) 596
East Breaks - relaxation/Working carers and
days out 41,544 (31,759) 9,785
Making carers count 89,818 (75,615) 14,203
LD - Winter Pressures 21,000 (2,290) 18,710
CYP Mentoring 29,840 (10,513) 19,327
Carer Break Funding For Third Parties Fund 137,866 (139,445) (1,579)
Clocktower Cafe Fund (12) 12
1,482,064 (1,420,439) 61,625
TOTALFUNDS 1,747,983 (1,803,236) (55,253)

INCOMEANDENDOWMENTS
Donations and legacies
Donations
Gift aid
Other trading activities
Fundraising events
Investment income
Deposit account interest
Charitable activities
Government grants
Other grants
Membership fees
Miscellaneous receipts
Other income
Gain on saleoftangible fixed assets
Total incoming resources
EXPENDITURE
Charitable activities
Wages
Social security
Pensions
Rent, rates and utilities
Insurance
Light and heat
Telephone
Postage and stationery
Sundries
Project costs
Staff and volunteer expenses
Staff and volunteer training costs
Subscriptions and information
Repairs and maintenance
Carers Day
Vehicle running costs
Partner payments
Fixtures and fittings
Computer equipment
Grants paid
Support costs
Management
Sundries
2023
£
2,253
2,647
4,900
1,197
865
838,755
68,842
24
18,883
926,504
933,466
337,911
11,449
4,748
17,002
2,760
8,570
8,470
6,208
755
42,844
15,194
5,930
592
12,689
8,147
302,513
686
3,550
169,743
959,761
1,745
2022
£
13,471
856
14,327
789
19
718,745
66,985
12
1,862
787,604
11,778
814,517
277,787
11,480
4,132
19,370
3,569
3,293
8,428
4,448
683
30,910
7,935
4,426
828
10,496
3,878
616
296,576
395
4,192
130,156
823,598
658

Management
Governance costs
Bank charges
Accountancy and legal fees
Payroll fees
Total resources expended
Net expenditure
2023
£
1,448
5,221
2,088
8,757
970,263
(36,797)
2022
£
1,145
5,092
2,480
8,717
832,973
(18,456)