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
Trustees' annual
report (incorporating
the director's
report)
Independent
examiner's
report
to the trustees
Statement
of financial
activities
(including income and
expenditure
account)
Statement
of financial
position
Statement
ofcash flows
10
Notes to the financial statements
The following pages do not form part ofthe financial statements
Detailed statement
of financial
activities 20
Notes to the detailed statement of financial activities 21

Reference and adm inistrative inistrative details details
Registered charity name Oxclose and Distffct Young Peoples Project Limited
Charity registration number 1092908
Company registration number 04327256
Principal office and registered Ayton Centre
office Dunlin
Drive
Ayton
Washington
Tyne 8,Wear
NE38 OEB
The trustees
Mr 8Scaplehorn (Resigned 18October 2022)
Ms F Gethings (Resigned 28 March 2023)
Ms J Eland
Mr P Dawson
Ms P Hegarty (Chairperson) (Appointed 18October 2022)
Mr TCunningham (Resigned 6December 2022)
Mr Dl Johnson (Treasurer)
Independent examiner C Smith
CSAccounting Limited
5 McMillan Close
Saltwell
Business
Park
Low Fell
Tyne &Wear
NE9 5BF

2023 2022
Unrestdicted Restricted
funds funds Total funds Total funds
Note s E R
Income and endowments
Donations and legacies 5 49,073 144,273 193,346 176,488
Investment
income
6 208 208 8
Total income 49,281 144,273 193,554 176,496
Expenditure
Expenditure
on charitable
activities 7,8 68,952 144,273 213,225 180,148
Total expenditure 68,952 144,273 213,224 180,148
Net expenditure
and net movement
in
funds (19,671) (19,671) (3,652)
Reconciliation
offunds
Total funds brought forward 463,160 463,160 466,812
Total funds carried forward 443,489 443,489 463,160

2023 2022
Note R
Current assets
Debtors
Cash at bank and
in hand 14 499
460,507
2,226
463,274
461,006 465,500
Creditors: amounts falling due within one year 15 17,517 2,340
Net current assets 443,489 463,160
Total assets less current liabilities 443,489 463,160
Net assets 443,489 463,160
Funds ofthe charity
Unrestricted
funds
443,489 463,160
Total charity funds 18 443,489 463,160

2023 2022
s
Cash flows from operating activities
Net expenditure (19,670) (3,652)
Adjustments
for:
Depreciation
of tangible
Other interest receivable
fixed assets
and similar income
28,794
(208)
839
(8)
Changes
in:
Trade and other debtors
Trade and other creditors
1,727
15,177
(873)
Cash generated
from operations
25,820 (3,694)
Interest received 208
Net cash from/(used
in) operating
activities 26,028 (3,686)
Cash flows from investing activities
Purchase of tangible
assets
(28,794) (839)
Net cash used
in investing
activities (28,794) (839)
Net decrease
in cash and
Cash and cash equivalents
cash equivalents
at beginning
ofyear
(2,766)
463,274
(4,525)
467,799
Cash and cash equivalents at end ofyear 460,508 463,274

Expenditure
on charitable
activit
ies by fund type
Unrestricted Restricted Total Funds
Funds Funds 2023
E
Direct costs 8,891 25,492 34,383
Support costs 60,061 118,781 178,841
68,952 144,273 213,224
Unrestricted Restricted Total Funds
Funds Funds 2022
E
Direct costs 9,315 14,534 23,849
Support costs 78,643 77,657 156,299
87,958 92,191 180,148

8. Expenditure on charitable activiti es by activity type es by activity type
Activities
undertaken Support Total funds Total fund
directly costs 2023 2022
E E E
Charitable activity 34,383 178,841 213,224 180,148
9. Net expenditure
Net expenditure is stated after charging/(crediting):
2023 2022
E
Depreciation of tangible fixed assets 28,794 839
10. Independent examination fees
2023 2022
E
Fees payable to the independent examiner for:
Independent examination of the financial statements 1,800 1,800
11. Staff costs

13. Tangible fixed ass ets
Plant and Fixtures and Motor
machinery fittings vehicles Total
s
Cost
At
1 April
2022 18,795 12,917 46,226 77,938
Additions 28,794 28,794
Disposals (23,131) (23,131)
At 31 March 2023 18,795 12,917 51,889 83,601
Depreciation
At
1 April
2022 18,795 12,917 46,226 77,938
Charge for the year 28,794 28,794
Disposals (23,131) (23,131)
At 31 March 2023 18,795 12,917 51,889 83,601
Carrying amount
At 31 March 2023
At 31 March 2022
14. Debtors
2023 2022
s
Prepayments
and
accrued income 499 2,226
15. Creditors: amounts falling due within one year
2023 2022
K
Accruals and deferred income 17,629 2,340
Other creditors (112)
17,517 2,340
16. Deferred income
2023 2022
R
Amount
deferred
in year 15,289

Unreshict ed
funds
At
At 31 March 20
I April 2022 Income Expenditure 23
E
General funds 463,160 49,281 (68,952) 443,489
At
At 31 March 20
I April 2021 Income Expenditure 22
E E E E
General funds 464,412 86,706 (87,958) 463,160

At
At 31 March 20
I April 2022 Income Expenditure 23
E E
Restdcted Funds 144,273 (144,273)
At
At 31 March 20
I April 2021 Income Expenditure 22
8
Restricted Funds 2,400 89,791 (92,191)
19. Analysis of changes in net debt
At At
I Apr 2022 Cash flows 31 Mar 2023
E 8
Cash at bank and in hand 463,274 (2,766) 460,508

2023 2022
r.
Income and endowments
Donations and legacies
Donations 141 60
Room hire 7,528 4,258
Springboard 41,404 56,045
Sunderland
All Together
Sunderland
City Council
GMBC
Consortium 79,884
42,209
19,931
87,136
34,697
CJRS COVID 19Grants
Other small grants
2,249 (6,008)
300
193,346 176,488
Investment
income
Bank interest receivable 208
Total income 193,554 176,496
Expenditure
Expenditure
on charitable
activities
Wages and salaries 132,438 128,396
Employer's
NIC
Pension costs
Rates and water
Light and heat
Repairs and maintenance
6,767
4,472
1,489
3,909
3,817
6,794
6,436
452
3,717
959
Insurance
Motor vehicle expenses
Legal and professional
fees
Telephone
1,351
3,760
2,491
554
1,304
4,064
2,858
480
Cost ofreplacement
minibus
(after insurance claim) 17,793
Depreciation 839
Education
costs
8,892 9,217
Activity costs 25,492 14,632
213,225 180,148
Total expenditure 213,225 180,148
Net expenditure (19,671) (3,652)

2023 2022
S,
Expenditure
on charitable
activities
Activities undertaken directly
Education costs 8,892 9,217
Activity costs 25,492 14,632
34,384 23,849
Support costs
Wages/salaries 132,438 128,396
Employer's
NIC
6,767 6,794
Pension costs
Rates 8water
4,472
1,489
6,436
452
Light 8, heat 3,909 3,717
Establishment
costs
3,817 959
insurance 1,351 1,304
Motor and travel costs 3,760 4,064
Legal and professional fees 2,491 2,858
Telephone 554 480
Cost ofreplacement minibus (after insurance claim) 17,793
Depreciation 839
178,841 156,299
Expenditure
on chadtable
activities 213,225 180,148