OpenCharities

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

2023-10-31-accounts

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