| Page | |||
|---|---|---|---|
| report | 1-2 | ||
| Independent examiner's |
report | ||
| Statement offinancial | activities | ||
| Balance sheet | |||
| Notes to the financial | statements |
| Unrestricted | Restricted | Total | Unrestricted | Restricted | Total | ||||
|---|---|---|---|---|---|---|---|---|---|
| funds | funds | funds | funds | ||||||
| 2023 | 2023 | 2023 | 2022 | 2022 | 2022 | ||||
| Notes | 8 | 6 | 8 | 8 | f | 8 | |||
| Income from: | |||||||||
| Donations | and | legacies | 10,648 | 9,184 | 19,832 | 15,084 | 8,013 | 23,097 | |
| Charitable | activities | 96,570 | 96,570 | 83,692 | 83,692 | ||||
| Investments | 234 | 234 | 29 | 29 | |||||
| Total income | 107,452 | 9,184 | 116,636 | 98,805 | 8,013 | 106,818 | |||
| Charitable | activities | 4 | 147,748 | 9,184 | 156,932 | 96,208 | 8,013 | 104,221 | |
| Net income/(expenditure) | and | ||||||||
| movement | in funds | (40,296) | (40,296) | 2,597 | 2,597 | ||||
| Reconciliation | offunds: | ||||||||
| Fund balances | at 1 November | ||||||||
| 2022 | 128,209 | 128,209 | 125,612 | 125,612 | |||||
| Fund balances | at 31 October | ||||||||
| 2023 | 87,913 | 87,913 | 128,209 | 128,209 |
| 2023 | 2022 | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| Notes | 6 | ||||||||
| Fixed assets | |||||||||
| Tangible assets | 8,498 | 7,617 | |||||||
| Current assets | |||||||||
| Stocks | 9 | 550 | 550 | ||||||
| Debtors | 10 | 143,296 | 149,256 | ||||||
| Cash at bank and | in | hand | 15,338 | 36,799 | |||||
| 159,184 | 186,605 | ||||||||
| Creditom: amounts | falling due within | 12 | |||||||
| one year | 69,803 | 50,789 | |||||||
| Net current assets | 89,381 | 135,816 | |||||||
| Total assets less | current liabilities | 97,879 | 143,433 | ||||||
| Creditors: amounts | falling due after | ||||||||
| more than one year | 13 | (9,966) | (15,224) | ||||||
| Net assets | 87,913 | 128,209 | |||||||
| The funds ofthe | |||||||||
| Unrestricted funds |
87,913 | 128,209 | |||||||
| 87,913 | 128,209 |
| Unresbicted | Restricted | Total | Total | ||
|---|---|---|---|---|---|
| funds | funds | 2023 | 2022 | ||
| Donations | and gifts | 4,735 | 4,735 | 87 | |
| Grants receivable | 4,782 | 9,184 | 13,966 | 21,879 | |
| Deferred | income | 1,131 | 1,131 | 1,131 | |
| 10,648 | 9,184 | 19,832 | 23,097 | ||
| For the year ended 31 October 2022 | 15,084 | 8,013 | 23,097 | ||
| Grants receivable for core activities | |||||
| NCC Support Funding |
8,013 | ||||
| Other | 4,782 | 9,184 | 13,966 | 13,866 | |
| 4,782 | 9,184 | 13,966 | 21,879 |
| 3 | Investments | Investments | |||
|---|---|---|---|---|---|
| Unrestricted | Unrestricted | ||||
| funds | funds | ||||
| 2023 | 2022 | ||||
| 8 | |||||
| Interest receivable | 29 | ||||
| 4 | Charitable | activities | |||
| Training | Training | ||||
| 2023 | 2022 | ||||
| Staff costs | 93,225 | 64,541 | |||
| Depreciation | and impairment | 398 | 2,637 | ||
| Training | 53,883 | 28,967 | |||
| 147,506 | 96,145 | ||||
| Share of support costs (see note ) | 9,426 | 8,076 | |||
| 156,932 | 104,221 | ||||
| Analysts | by fund | ||||
| Unrestricted | funds | 147,748 | 96,208 | ||
| Restricted | funds | 9,184 | 8,013 | ||
| 156,932 | 104,221 | ||||
| For the year ended 31 October 2022 | |||||
| Unrestricted | funds | 96,208 | |||
| Restricted | funds | 8,013 | |||
| 104,221 |
| The average | monthly number ofemployees during th |
e year was: | |
|---|---|---|---|
| 2023 | 2022 | ||
| Number | Number | ||
| Employment | costs | 2023 | 2022 |
| F | |||
| Wages and | salaries | 93,225 | 64,541 |
| Fixtures, | ||||||
|---|---|---|---|---|---|---|
| ntungs & |
||||||
| equipment | ||||||
| 8 | ||||||
| Cost | ||||||
| At 1 November | 2022 | 106,240 | ||||
| Additions | 1,279 | |||||
| At 31 October | 2023 | 107,519 | ||||
| Depreciation | and impairment | |||||
| At 1 November | 2022 | 98,623 | ||||
| Depreciation | charged | in the year | 398 | |||
| At 31 October | 2023 | 99,021 | ||||
| Carrying amount |
||||||
| At 31 October | 2023 | 8,498 | ||||
| At 31 October | 2022 | 7,617 | ||||
| 9 | Stocks | |||||
| 2023 | 2022f | |||||
| Finished goods and goods for resale |
550 | 550 |
| 10 | Debtors | ||||||
|---|---|---|---|---|---|---|---|
| Amounts falling due |
within one year: | 2023f | 2022 | ||||
| Trade debtors | 1 | ||||||
| Other debtors | 143,295 | 149,256 | |||||
| 143,296 | 149,256 | ||||||
| 11 | Loans and overdrafts | ||||||
| 2023 | 2022 | ||||||
| Bankloans | 11,149 | 15,276 | |||||
| Otherloans | 5,000 | 5,000 | |||||
| 16,149 | 20,276 | ||||||
| Payable within |
one year | 9,200 | 9,200 | ||||
| Payable after | one year | 6,949 | 11,076 | ||||
| 12 | Creditors: amounts | falling due within one year | |||||
| 2023 | 2022 | ||||||
| Notes | 8 | 6 | |||||
| Bankloans | 4,200 | 4,200 | |||||
| Other borrowings | 5,000 | 5,000 | |||||
| Other taxation | and soual security | 808 | 696 | ||||
| Trade creditors | 638 | 310 | |||||
| Other creditors | 58,012 | 39,475 | |||||
| Accruals and deferred | income | 1,145 | 1,108 | ||||
| 69,803 | 50,789 | ||||||
| 13 | Creditors: amounts | falling due after more than one year | |||||
| 2023 | 2022 | ||||||
| Notes | 8 | 6 | |||||
| Bankloans | 11 | 6,949 | 11,076 | ||||
| Deferred income |
14 | 3,017 | 4,148 | ||||
| 9,966 | 15,224 |
| 2023 | 2022 | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 6 | 8 | ||||||||||||||
| Arising | from government | grants | 4,148 | 5,279 | |||||||||||
| Released to restricted | funds | (1,131) | (1,131) | ||||||||||||
| 3,017 | 4,148 | ||||||||||||||
| 15 | Unrestricted | funds | |||||||||||||
| The unrestricted | funds | ofthe charity comprise the unexpended | balances ofdonations | and grants which are | |||||||||||
| not subject to | specific | conditions | by donors | and grantors as to | how they may be used. | These include | |||||||||
| designated funds |
which | have been set | aside out ofunrestricted | funds | by the trustees | for specific purposes. | |||||||||
| At | 1 | Incoming | Resources | At 31 | October | ||||||||||
| November | resources | expended | 2023 | ||||||||||||
| 2022 | |||||||||||||||
| 6 | |||||||||||||||
| General | funds | 128,209 | 107,452 | (147,748) | 87,913 | ||||||||||
| Previous year: | At | 1 | Incoming | Resources | At 31 | October | |||||||||
| November | resources | expended | 2022 | ||||||||||||
| 2021 | |||||||||||||||
| 6 | 6 | 6 | |||||||||||||
| General | funds | 125,612 | ge,eo5 | (96,208) | 128,209 | ||||||||||
| 18 | Analysis of net assets between | funds | |||||||||||||
| Unrestricted | Restricted | Total | Unrestricted | Restricted | Total | ||||||||||
| 2023 | 2023 | 2023 | 2022 | 2022 | 2022 | ||||||||||
| f | |||||||||||||||
| Fund balances | at | 31 | |||||||||||||
| October | 2023 | are | |||||||||||||
| represented by: |
|||||||||||||||
| Tangible | assets | 8,498 | 8,498 | 7,617 | 7,617 | ||||||||||
| Current | assets/(liabilities) | 89,381 | 89,381 | 135,816 | 135,816 | ||||||||||
| Long term liabilities | (9,966) | (9,966) | (15,224) | (15,224) | |||||||||||
| 87,913 | 87,913 | 128,209 | 128,209 |