**REGISTERED COMPANY NUMBER: 04723576 (England and Wales) REGISTERED CHARITY NUMBER: 1101078**
**Report of the Trustees and**
**Unaudited Financial Statements**
**for the Year Ended 31 December 2023**
**for free@last**
Locke Williams Associates LLP Chartered Accountants c/o Blackthorn House St Pauls Square Birmingham West Midlands B3 1RL
**free@last**
## **Contents of the Financial Statements for the Year Ended 31 December 2023**
||**Page**|
|---|---|
|**Reference and Administrative Details**|1|
|**Chair's Report**|2|
|**Director’s report**|3|
|**Report of the Trustees**|4 to 8|
|**Independent Examiner's Report**|9|
|**Statement of Financial Activities**|10|
|**Balance Sheet**|11 to 12|
|**Cash Flow Statement**|13|
|**Notes to the Cash Flow Statement**|14|
|**Notes to the Financial Statements**|15 to 24|
**free@last**
## **Reference and Administrative Details for the Year Ended 31 December 2023**
## **TRUSTEES**
**TRUSTEES** Rubina Darr Melissa Shervington (resigned 22.5.24) John Richard Moore Naomi Spencer Peter Mark Adkins Rachel Mckoy (resigned 14.3.23) Thomas Owen O'Brien Rashida Sharif Chloe Baker (resigned 13.6.23) Mitesh Bharatkumar Parmar (appointed 18.5.23) Matthew John Chapman (appointed 18.5.23) (resigned 1.5.24) Crystina Zoe Woolley (appointed 18.5.23) (resigned 7.8.23) **COMPANY SECRETARY** John Street **REGISTERED OFFICE** 49 Nechells Park Road Birmingham B7 5PR **REGISTERED COMPANY** 04723576 (England and Wales) **NUMBER REGISTERED CHARITY** 1101078 **NUMBER INDEPENDENT EXAMINER** Locke Williams Associates LLP Chartered Accountants c/o Blackthorn House St Pauls Square Birmingham West Midlands B3 1RL **BANKERS** HSBC 9 Queens Square Wolverhampton West Midlands WV1 1TE
Page 1
**free@last**
## **Chair's Report**
## **for the Year Ended 31 December 2023**
Nechells is my home, it is where I was born and raised and to lead an organisation that I grew up using, makes perfect sense to me. It is an absolute privilege to lead free@last, particularly during our 25th year of service, seeing first-hand the impact that this charity has had on thousands of children, young people and adults in our community.
free@last is an ever-changing organisation that meets the needs of our community and responds to the problems that our people encounter. It is hard enough living in poverty, without the additional strains externally added, putting even more pressure on the choices people make to survive.
As an organisation, we have continued to strengthen our team and our core structure, so we can be effective in the support we offer, and this, with the help of many, many people, has enabled us to keep doing what we do best, improving the lives of our children and young people. Thank you.
Naomi Spencer Chair of Trustees
Page 2
## **free@last**
## **Director’s report for the Year Ended 31 December 2023**
The world is full of people who talk about creating a fairer society, of 'levelling up' so that we have complete equality, but those who have the influence to make these systemic changes only ever speak these words, and never act on them. So once again, for another year, we have a community where 53% of the children who live here, live in poverty - nothing has changed! Although statistically it may seem this way, for those who have graciously invited our absolutely amazing team to be involved with their lives, we are making a difference, a significant difference, helping our children with a wealth of support, challenge, direction, experiences and opportunity. free@last really is improving the lives of the children and young people of Nechells.
Our team continues to face the same old challenges, as funding restricts our desire to increase our capacity of support and opportunities, but we continue to adapt and respond to peoples' needs, with the resources we have available. We continue to enable and equip local people to cope and work through the challenges they face, which are increasing every day, and we continue to be blessed with a great deal of support from many, many people who have given their time, resources and energy to help us provide for our community, and we are hugely grateful for the individual, community and business spirit that has shone through these challenging times.
We are forever thankful to all of those who share our struggles and make life a little easier to manage, your continued support and generosity is amazing, thank you.
## John Street
Page 3
## **free@last (Registered number: 04723576)**
## **Report of the Trustees for the Year Ended 31 December 2023**
The trustees who are also directors of the charity for the purposes of the Companies Act 2006, present their report with the financial statements of the charity for the year ended 31 December 2023. The trustees have adopted the provisions of Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) (effective 1 January 2019).
## **OBJECTIVES AND ACTIVITIES Vision**
To improve the lives of the children and young people of Nechells.
## **Mission**
free@last is committed to providing opportunities, activities, and support for children and young people in Nechells, and to further their interests by working with their families, other agencies and relevant professionals.
## **Values**
Giving opportunities to all young people in Nechells without distinction.
## **Aims and objectives**
To engage children and young people in a range of developmental and progressive activities which provide opportunities for success and to broaden their horizons.
To support children and young people through life's challenges and difficulties.
To support their families to provide the best possible environment for their children to grow, develop and flourish.
To take a multi-agency approach to improving the lives of children and young people.
## **Public benefit**
The trustees confirm that: in the exercise of their powers as charity trustees, they have due regard to the published guidance from the charity commission on the operation of the public benefit requirement; and the aims of the charity are carried out for the public benefit. The trustees consider the support to disadvantaged and poorer members of the community in Birmingham, and dissemination of lessons learned to the rest of the country, to be of public benefit, having had regard to the Charity Commission's general guidance on public benefit.
Page 4
## **free@last (Registered number: 04723576)**
## **Report of the Trustees for the Year Ended 31 December 2023**
## **ACHIEVEMENT AND PERFORMANCE Charitable activities CHILDREN & YOUNG PEOPLE**
## **Introduction**
The heart and soul of free@last is focused on the children and young people of Nechells, with the aim of broadening their horizons through a wide variety of opportunities and unconditional support to help them through the difficulties and challenges they face. We are a needs-led organisation that builds positive and meaningful relationships with young people and through these relationships we are able to constantly adapt and develop our work to reflect the desires and dreams of those we are here to serve.
## **Youth Activities**
Usually, at free@last we run several youth clubs to help give children aged between five and twenty five a safe environment to relax and have fun together whilst at the same time build confidence, new friendships and positive relationships. These clubs offer participants access to our other services as well as offsite trips and activities. Alongside the youth clubs we run other clubs and activities including a young peoples' Rotary group, business skills, and life skills for young people.
We have two youth led businesses, Brum Ting Ltd, and Faff Free. Both are run by teenagers, with the aim of generating income for themselves, whilst also giving opportunities to other young people to work and earn legitimate money.
## **FAMILIES**
We have formed a group of volunteers who are being trained to support parents and families with challenging and conflicting circumstances, which is very exciting for us.
We continue to support many whole families, providing support for children and parents, whole family activities, day trips and families residentials. During Christmas, we run several family orientated events, including our sit-down meal on Christmas Day, attended by 80 people. This is a wonderful way for them all to enjoy Christmas Day.
## **Advice & Guidance**
We continue to provide a specialist service helping local people with their personal debt and benefit problems. Our experience has shown that a supportive, understanding and approachable service is essential for those with financial difficulties to feel relaxed and comfortable discussing their personal circumstances with someone not known to them personally. With our advocacy service available for local people our aim is to have a positive influence on our clients' ability to be responsible for their own money management and benefits entitlement awareness.
We have also supported people with housing issues, addiction, the criminal justice system, parenting, food poverty, digital poverty, grief, and employability to name just a few of the many issues we have supported people through over this past year.
Page 5
## **free@last (Registered number: 04723576)**
## **Report of the Trustees for the Year Ended 31 December 2023**
## **What practical difference do we make?**
During the past couple of years, with all the trials and challenges of Covid-19, the energy and cost of living crisis, we have been affected by our own challenges. These have included team members moving on, lower income from our business trading and reduced financial support from our regular supporters, however, we have still provided a great deal of support and opportunities for the children and young people in our community, and many adults too.
Regardless of the challenges we have faced as an organisation, we have still provided an excellent array of opportunities for our children and families, from sporting activities, countryside and nature exploration, from caves to bushcraft, digital skills classes of over 150 people and women's badminton.
Our innovative and passionate team of supporters have pulled it 'out the bag' again and have continued to provide the support and the finances to help us continue serving our local community and improving the lives of our children and young people.
## **Businesses**
It is the intention of free@last to become as self-sustaining as possible through running our own businesses and generating our own income from a wide variety of sources. This accounting year has seen another decline in our business income, but we continue to work hard to create profitable opportunities to earn our own money and enable self-sustainability. Having begun negotiations with several shopping centres to expand and replicate our Family Fun Zone business we have signed a new lease on a large unit in Surrey, and open summer 2024. We are still aiming at increasing our business profit for free@last so that we can recruit staff members for at least 10 years, rather than losing key employees due to funding restrictions.
## **Family Fun Zone**
This is our activity-based unit situated at Star City - a highly popular local leisure and entertainment complex in Birmingham. We offer several pay and play activities including archery, crossbows, BB gun target shooting, arts & crafts and a soft play ball pit.
This business has suffered greatly since Covid-19, so has not achieved the expected income to contribute towards free@last's core costs, which has presented many new challenges.
Star City continues to show us fantastic support and all the profits from this venture go to free@last to be spent on core costs that other funders are unable to contribute
towards.
## **FINANCIAL REVIEW**
## **Principal financial management policies**
The company is small with limited resources. It operates on the basis of spending as little as possible on whatever it buys and ensures there are funds in the bank before making any commitment.
Page 6
## **free@last (Registered number: 04723576)**
## **Report of the Trustees for the Year Ended 31 December 2023**
## **General financial review**
Over the past year we have generated income through a variety of different means, including grant making trusts, our businesses, use of our centre, fundraising, events and general appeals. We have a solid financial position, which we have worked hard to achieve and are now in the process of growth, primarily through generating income through our own businesses, free@last Kid's Fund (a monthly giving scheme) and a calendar of events. Our future plans are to increase the impact and availability of our services to more people who live in Nechells.
Unrestricted funds have increased in the year from £69,350 to £96,015.
Restricted funds have decreased in the year from £2,031,951 to £1,973,913. This is in large part to the depreciation of the building and other assets held in these funds.
## **Reserves policy**
The trustees are working towards holding unrestricted reserves sufficient to meet the charity's day to day expenditure for six months. This target is a long way from being fulfilled and will take several years to achieve. Restricted funds will depend on timing of securing and receiving funding and timing of the expenditure on activities. activities.
## **FUTURE PLANS**
Over the following year our plans are as follows:
- We aim to increase the provision of our youth services to fill the gaps and enable all our young people to access services and support for improving their lives.
- We aim to provide new services to address some of the health inequalities and difficulties that our community faces, particularly sporting initiatives.
- Increase the involvement of young people and adults in social action in our neighbourhood.
- Generate more self-funded income through our businesses. We aim to develop the relationships we have with businesses and improve our partnership working in all 3 sectors.
## **STRUCTURE, GOVERNANCE AND MANAGEMENT**
## **Governing document and Charity Constitution**
free@last began in August 1999 and first registered as a Charity on 9th December 1999 and then became a charitable company limited by guarantee on 4th April 2003. The charity and company numbers and other information are included as a front sheet.
The company was established under a Memorandum of Association which established the objects and powers of the company. It is governed under its Articles of Association under which the board of directors (who are also Trustees of the charitable company) are elected at AGM to serve for a period of up to three years.
## **Recruitment and appointment of new trustees**
The trustees are appointed by the board. The company requires a minimum of three and a maximum of twelve trustees to be appointed. The board identify areas where particular knowledge or expertise is required and seek to recruit new trustees by advertising, personal contacts and recruitment events.
## **Organisational structure**
The charity is a small entity which is run on a daily and operational basis by the chief executive together with a number of employees and volunteers. The board of trustees meet a minimum of four times a year and take responsibility for decisions regarding services, the building, people and the businesses operated by the charity.
## **Induction and training of new trustees**
Potential trustees attend the premises and a board/committee meeting as part of the induction process to ensure they are familiar with the services provided and our procedures. They complete an application form and are then approved by the board before appointment.
Page 7
## **free@last (Registered number: 04723576)**
## **Report of the Trustees for the Year Ended 31 December 2023**
## **Risk management**
The trustees have a duty to identify and review the risks to which the charity is exposed and to ensure appropriate controls are in place to provide reasonable assurance against fraud and error. The major risks to which the charity is exposed, as identified by the trustees, have been reviewed and systems established to mitigate those risks.
This report has been prepared in accordance with the special provisions of Part 15 of the Companies Act 2006 relating to small companies.
> Approved by order of the board of trustees on ............................................. and signed on its behalf by: AL ATUINE. Oey.
................................................................. John Street - Secretary
Page 8
## **Independent Examiner's Report to the Trustees of free@last (Registered number: 04723576)**
## **Independent examiner's report to the trustees of free@last ('the Company')**
I report to the charity trustees on my examination of the accounts of the Company for the year ended 31 December 2023.
## **Responsibilities and basis of report**
As the charity's trustees of the Company (and also its directors for the purposes of company law) you are responsible for the preparation of the accounts in accordance with the requirements of the Companies Act 2006 ('the 2006 Act').
Having satisfied myself that the accounts of the Company are not required to be audited under Part 16 of the 2006 Act and are eligible for independent examination, I report in respect of my examination of your charity's accounts as carried out under Section 145 of the Charities Act 2011 ('the 2011 Act'). In carrying out my examination I have followed the Directions given by the Charity Commission under Section 145(5) (b) of the 2011 Act.
## **Independent examiner's statement**
Since your charity's gross income exceeded £250,000 your examiner must be a member of a listed body. I can confirm that I am qualified to undertake the examination because I am a member of the Institute of Chartered Accountants in England and Wales, which is one of the listed bodies.
I have completed my examination. I confirm that no matters have come to my attention in connection with the examination giving me cause to believe:
1. accounting records were not kept in respect of the Company as required by Section 386 of the 2006 Act; or
2. the accounts do not accord with those records; or
3. the accounts do not comply with the accounting requirements of Section 396 of the 2006 Act other than any requirement that the accounts give a true and fair view which is not a matter considered as part of an independent examination; or
4. the accounts have not been prepared in accordance with the methods and principles of the Statement of Recommended Practice for accounting and reporting by charities (applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102)).
I have no concerns and have come across no other matters in connection with the examination to which attention should be drawn in this report in order to enable a proper understanding of the accounts to be reached.
## Dulia. David Williams FCA FCCA
## David Williams FCA FCCA
Locke Williams Associates LLP Chartered Accountants c/o Blackthorn House St Pauls Square Birmingham West Midlands B3 1RL
Date: 29 July 2024
Page 9
## **free@last**
## **Statement of Financial Activities (Incorporating an Income and Expenditure Account) for the Year Ended 31 December 2023**
|Notes
**INCOME AND ENDOWMENTS FROM**
Donations and legacies
2
Other trading activities
3
Investment income
4
Other income
**Total**
**EXPENDITURE ON**
Raising funds
**Charitable activities**
Charitable
**Total**
**NET INCOME/(EXPENDITURE)**
**RECONCILIATION OF FUNDS**
Total funds brought forward
**TOTAL FUNDS CARRIED FORWARD**|Unrestricted
funds
£
**110,203**
**169,575**
**2,452**
**158**
**282,388**
**102,027**
**153,697 **
**255,724**
**26,664**
**69,350**
**96,014**|Restricted
funds
£
**152,237**
**-**
**-**
**-**
**152,237 **
**-**
**210,274**
**210,274**
**(58,037)**
**2,031,951**
**1,973,914**|**31.12.23**
**Total**
**funds**
**£**
**262,440**
**169,575**
**2,452**
**158**
**434,625**
**102,027**
**363,971**
**465,998**
**(31,373)**
**2,101,301**
**2,069,928**|31.12.22
Total
funds
£
298,971
162,585
291
-
461,847
109,937
371,959
481,896
(20,049)
2,121,350
2,101,301|
|---|---|---|---|---|
The notes form part of these financial statements
Page 10
## **free@last (Registered number: 04723576)**
## **Balance Sheet**
## **31 December 2023**
|Notes
**FIXED ASSETS**
Tangible assets
10
**CURRENT ASSETS**
Cash at bank and in hand
**CREDITORS**
Amounts falling due within one year
11
**NET CURRENT ASSETS**
**TOTAL ASSETS LESS CURRENT**
**LIABILITIES**
**CREDITORS**
Amounts falling due after more than one year 12
**NET ASSETS**
**FUNDS**
14
Unrestricted funds
Restricted funds
**TOTAL FUNDS**|Unrestricted
funds
£
**81,400**
**52,094**
**(18,416)**
**33,678**
**115,078**
**(19,063)**
**96,015**|Restricted
funds
£
**1,840,613**
**133,300**
**-**
**133,300**
**1,973,913**
**-**
**1,973,913**|**31.12.23**
**Total**
**funds**
**£**
**1,922,013**
**185,394**
**(18,416)**
**166,978**
**2,088,991**
**(19,063)**
**2,069,928**
**96,015**
**1,973,913**
**2,069,928**|31.12.22
Total
funds
£
1,962,951
190,273
(22,824)
167,449
2,130,400
(29,099)
2,101,301
69,350
2,031,951
2,101,301|
|---|---|---|---|---|
The charitable company is entitled to exemption from audit under Section 477 of the Companies Act 2006 for the year ended 31 December 2023.
The members have not required the company to obtain an audit of its financial statements for the year ended 31 December 2023 in accordance with Section 476 of the Companies Act 2006.
The trustees acknowledge their responsibilities for
- (a) ensuring that the charitable company keeps accounting records that comply with Sections 386 and 387 of the Companies Act 2006 and
- (b) preparing financial statements which give a true and fair view of the state of affairs of the charitable company as at the end of each financial year and of its surplus or deficit for each financial year in accordance with the requirements of Sections 394 and 395 and which otherwise comply with the requirements of the Companies Act 2006 relating to financial statements, so far as applicable to the charitable company.
The notes form part of these financial statements
Page 11
## **free@last (Registered number: 04723576)**
## **Balance Sheet - continued 31 December 2023**
These financial statements have been prepared in accordance with the provisions applicable to charitable companies subject to the small companies regime.
The financial statements were approved by the Board of Trustees and authorised for issue on ............................................. and were signed on its behalf by: cowl STUNG, OCIS.
............................................. John Richard Moore - Trustee
The notes form part of these financial statements
Page 12
## **free@last**
## **Cash Flow Statement**
|**for the Year Ended 31 December 2023**
**31.12.23**
Notes
**£**
**Cash flows from operating activities**
Cash generated from operations
1
**3,318**
Interest paid
**(860)**
Net cash provided by operating activities
**2,458**
**Cash flows from investing activities**
Purchase of tangible fixed assets
**-**
Interest received
**2,452 **
Net cash provided by/(used in) investing activities
**2,452 **
**Cash flows from financing activities**
Loan repayments in year
**(9,789)**
Net cash used in financing activities
**(9,789) **
**Change in cash and cash equivalents**
**in the reporting period**
**(4,879)**
**Cash and cash equivalents at the**
**beginning of the reporting period**
**190,273**
**Cash and cash equivalents at the end**
**of the reporting period**
**185,394 **|31.12.22
£
28,792
(1,103)
27,689
(36,880)
291
(36,589)
(9,545)
(9,545)
(18,445)
208,718
190,273|
|---|---|
The notes form part of these financial statements
Page 13
## **free@last**
## **Notes to the Cash Flow Statement for the Year Ended 31 December 2023**
## **1. RECONCILIATION OF NET EXPENDITURE TO NET CASH FLOW FROM OPERATING ACTIVITIES**
|**ACTIVITIES**|||
|---|---|---|
||**31.12.23**|31.12.22|
||**£**|£|
|**Net expenditure for the reporting period (as per the Statement**|||
|**of Financial Activities)**|**(31,373)**|(20,049)|
|**Adjustments for:**|||
|Depreciation charges|**40,938**|40,764|
|Interest received|**(2,452)**|(291)|
|Interest paid|**860**|1,103|
|Decrease in debtors|**-**|6,885|
|(Decrease)/increase in creditors|**(4,655)**|380|
|**Net cash provided by operations**|**3,318**|28,792|
## **2. ANALYSIS OF CHANGES IN NET FUNDS**
||At 1.1.23|Cash flow|**At 31.12.23**|
|---|---|---|---|
||£|£|**£**|
|**Net cash**||||
|Cash at bank and in hand|**190,273**|**(4,879)**|**185,394 **|
||**190,273**|**(4,879)**|**185,394 **|
|**Debt**||||
|Debts falling due within 1 year|**(9,788)**|**(247)**|**(10,035)**|
|Debts falling due after 1 year|**(29,099)**|**10,036**|**(19,063)**|
||**(38,887)**|**9,789**|**(29,098)**|
|**Total**|**151,386**|**4,910**|**156,296**|
The notes form part of these financial statements
Page 14
**free@last**
## **Notes to the Financial Statements for the Year Ended 31 December 2023**
## **1. ACCOUNTING POLICIES**
## **Basis of preparing the financial statements**
The financial statements of the charitable company, which is a public benefit entity under FRS 102, have been prepared in accordance with the Charities SORP (FRS 102) 'Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) (effective 1 January 2019)', Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.
## **Income**
All income is recognised in the Statement of Financial Activities once the charity has entitlement to the funds, it is probable that the income will be received and the amount can be measured reliably.
For donations to be recognised the charity will have been notified of the amounts and the settlement date in writing.
No amount is included in the financial statements for volunteer time in line with the Charities SORP (FRS 102). Further detail is given in the Trustees' Annual Report.
The charity receives grants in respect of its core activities. Income from government and other grants are recognised at fair value when the charity has entitlement after any performance conditions have been met, it is probable that the income will be received and the amount can be measured reliably. If entitlement is not met then these amounts are deferred.
Income from trading activities includes income earned from fundraising events and trading activities to raise funds for the charity. Income is received in exchange for supplying goods and services in order to raise funds and is recognised when entitlement has occurred.
Interest on funds held on deposit is included when receivable and the amount can be measured reliably by the charity; this is normally upon notification of the interest paid or payable by the Bank.
## **Expenditure**
Liabilities are recognised as expenditure as soon as there is a legal or constructive obligation committing the charity to that expenditure, it is probable that a transfer of economic benefits will be required in settlement and the amount of the obligation can be measured reliably.
Expenditure is accounted for on an accruals basis and has been classified under headings that aggregate all cost related to the category. Where costs cannot be directly attributed to particular headings they have been allocated to activities on a basis consistent with the use of resources.
Costs of raising funds includes direct staff and other costs for trading activities to raise funds.
## **Tangible fixed assets**
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.
|Long leasehold|- Over the period of the lease|
|---|---|
|Equipment|- 4% on cost|
|Fixtures and fittings|- 10% on cost|
|Motor vehicles|- 25% on reducing balance|
|Computer equipment|- 33% on cost|
The leasehold building is held under a 125 year lease with Birmingham City Council until August 2141.
Page 15
**free@last**
## **Notes to the Financial Statements - continued for the Year Ended 31 December 2023**
## **1. ACCOUNTING POLICIES - continued**
## **Debtors**
Trade and other debtors are recognised at the settlement amount due after any trade discount offered. Prepayments are valued at the amount prepaid net of any trade discounts due.
## **Cash and cash equivalents**
Cash and cash equivalents include cash in hand and deposits held at call with banks.
## **Creditors and provisions**
Creditors and provisions are recognised where the charity has a present obligation resulting from a past event that will probably result in the transfer of funds to a third party and the amount due to settle the obligation can be measured or estimated reliably. Creditors and provisions are normally recognised at their settlement amount after allowing for any trade discounts due.
## **Operating Leases**
Rentals payable under operating leases are charged against income on a straight line basis over the period of the lease.
## **Taxation**
The charity is registered with the Charity Commission and under the provisions of Section 478 Corporation Tax Act 2010, is exempt from liability to taxation on its charitable activities..
## **Fund accounting**
Unrestricted funds can be used in accordance with the charitable objectives at the discretion of the trustees.
Restricted funds can only be used for particular restricted purposes within the objects of the charity. Restrictions arise when specified by the donor or when funds are raised for particular restricted purposes.
Further explanation of the nature and purpose of each fund is included in the notes to the financial statements.
## **2. DONATIONS AND LEGACIES**
|Donations
Grants
**3.**
**OTHER TRADING ACTIVITIES**
Fundraising events
Family Fun Zone
Room hire fees
The Café
Climbing wall
Brumting|**31.12.23**
**£**
**75,832**
**186,608**
**262,440**
**31.12.23**
**£**
**69,978**
**89,384**
**9,760**
**-**
**275**
**178**
**169,575**|31.12.22
£
60,334
238,637
298,971
31.12.22
£
52,447
85,007
9,023
8,229
675
7,204
162,585|
|---|---|---|
Page 16
## **free@last**
## **Notes to the Financial Statements - continued for the Year Ended 31 December 2023**
## **4. INVESTMENT INCOME**
|**4.**|**INVESTMENT INCOME**|||
|---|---|---|---|
|||**31.12.23**|31.12.22|
|||**£**|£|
||Deposit account interest|**2,452 **|291|
|**5.**|**SUPPORT COSTS**|||
||||Governance|
||||costs|
||||£|
||Charitable||**2,040**|
||Support costs, included in the above, are as follows:|||
|||**31.12.23**|31.12.22|
||||Total|
|||Charitable|activities|
|||**£**|£|
||Accountancy and legal fees|**2,040**|**2,040**|
|**6.**|**NET INCOME/(EXPENDITURE)**|||
||Net income/(expenditure) is stated after charging/(crediting):|||
|||**31.12.23**|31.12.22|
|||**£**|£|
||Depreciation - owned assets|**40,937 **|40,762|
## **7. TRUSTEES' REMUNERATION AND BENEFITS**
There were no trustees' remuneration or other benefits for the year ended 31 December 2023 nor for the year ended 31 December 2022.
## **Trustees' expenses**
There were no trustees' expenses paid for the year ended 31 December 2023 nor for the year ended 31 December 2022.
## **8. STAFF COSTS**
|Wages and salaries
Social security costs
Other pension costs|**31.12.23**
**£**
**208,454**
**7,783**
**2,707 **
**218,944**|31.12.22
£
247,967
11,799
3,881
263,647|
|---|---|---|
The average monthly number of employees during the year was as follows:
||**31.12.23**|31.12.22|
|---|---|---|
|General employees|**17**|21|
No employees received emoluments in excess of £60,000.
Page 17
## **free@last**
## **Notes to the Financial Statements - continued for the Year Ended 31 December 2023**
## **8. STAFF COSTS - continued**
The total amount of employee benefits received by key management personnel for the period is £42,322 (2022 £40,275).
## **9. COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES**
|**INCOME AND ENDOWMENTS FROM**
Donations and legacies
Other trading activities
Investment income
**Total**
**EXPENDITURE ON**
Raising funds
**Charitable activities**
Charitable
**Total**
**NET INCOME/(EXPENDITURE)**
**RECONCILIATION OF FUNDS**
Total funds brought forward
**TOTAL FUNDS CARRIED FORWARD**
**10.**
**TANGIBLE FIXED ASSETS**
**COST**
At 1 January 2023 and
31 December 2023
**DEPRECIATION**
At 1 January 2023
Charge for year
At 31 December 2023
**NET BOOK VALUE**
At 31 December 2023
At 31 December 2022||Unrestricted
funds
£
69,612
162,585
291
232,488
109,937
226,836
336,773
(104,285)
173,635
69,350
Long
leasehold
£
**1,842,084 **
**65,088**
**14,737 **
**79,825**
**1,762,259**
1,776,996|Unrestricted
funds
£
69,612
162,585
291
232,488
109,937
226,836
336,773
(104,285)
173,635
69,350
Long
leasehold
£
**1,842,084 **
**65,088**
**14,737 **
**79,825**
**1,762,259**
1,776,996|Restricted
funds
£
229,359
-
-
229,359
-
145,123
145,123
84,236
1,947,715
2,031,951
Equipment
£
**125,480**
**22,137**
**7,220**
**29,357 **
**96,123**
103,343||Total
funds
£
298,971
162,585
291
461,847
109,937
371,959
481,896
(20,049)
2,121,350
2,101,301
Fixtures
and
fittings
£
**147,825**
**94,190**
**11,736**
**105,926**
**41,899**
53,635|
|---|---|---|---|---|---|---|
||||||||
||||||||
||||||||
||||||||
Page 18
## **free@last**
## **Notes to the Financial Statements - continued for the Year Ended 31 December 2023**
## **10. TANGIBLE FIXED ASSETS - continued**
|**COST**
At 1 January 2023 and
31 December 2023
**DEPRECIATION**
At 1 January 2023
Charge for year
At 31 December 2023
**NET BOOK VALUE**
At 31 December 2023
At 31 December 2022|Motor
vehicles
£
**60,354 **
**31,378**
**7,244**
**38,622**
**21,732 **
28,976|Computer
equipment
£
**35,797 **
**35,797**
**-**
**35,797 **
**-**
-|Totals
£
**2,211,540**
**248,590**
**40,937 **
**289,527**
**1,922,013**
1,962,950|
|---|---|---|---|
A legal charge is held against the property, in the name of The Big Lottery Fund, against the total sum of grant income received for the rebuild of £967,537. The charge remains in place for twenty five years from 15 August 2016.
## **11. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR**
||**31.12.23**|31.12.22|
|---|---|---|
||**£**|£|
|Bank loans and overdrafts (see note 13)|**10,035**|9,788|
|Trade creditors|**2,792**|7,560|
|Social security and other taxes|**3,429**|3,316|
|Accruals and deferred income|**2,160**|2,160|
||**18,416**|22,824|
## **12. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR**
|||**31.12.23**|31.12.22|
|---|---|---|---|
|||**£**|£|
|Bank loans (see note|13)|**19,063**|29,099|
## **13. LOANS**
An analysis of the maturity of loans is given below:
||**31.12.23**|31.12.22|
|---|---|---|
||**£**|£|
|Amounts falling due within one year on demand:|||
|Bank loans|**10,035**|9,788|
|Amounts falling due between two and five years:|||
|Bank loans|**19,063**|29,099|
The bank loan has been taken out under the Government backed Bounce Back Loan scheme and is repayable over sixty months commencing from November 2021. Interest is charged at a fixed rate of 2.5%.
Page 19
## **free@last**
## **Notes to the Financial Statements - continued for the Year Ended 31 December 2023**
## **14. MOVEMENT IN FUNDS**
|**Unrestricted funds**
General Activities
Building Fund
Youth and Children Activities
Family Activities
**Restricted funds**
General Activities
Building Fund
Youth Sports Coaches
Advice & Guidance
Norton Foundation - new computers
ENT Room
Barrow Cadbury
Covid-19 support grants
Henry Smith Charitable Trust
Dept for DCMS
Neighbourly Seeds of Change
Smurfitt Kappa SSK
Big Issue Investment
BVSC HAF
Wesylan Assurance
Relief Chest Scheme
St Thomas Dole Charity
**TOTAL FUNDS**|At 1.1.23
£
**57,623**
**6,859**
**1,782**
**3,086**
**69,350**
**928**
**1,862,650**
**57,635**
**9,072**
**4,882**
**927**
**38**
**3**
**41,166**
**30**
**400**
**20,220**
**34,000**
**-**
**-**
**-**
**-**
**2,031,951 **
**2,101,301 **|Net
movement
in funds
£
**27,700**
**(57)**
**(952)**
**(26) **
**26,665**
**(10)**
**(25,528)**
**(24,615)**
**(9,072)**
**(4,032)**
**-**
**(38)**
**(3)**
**4,691**
**(30)**
**-**
**(14,490)**
**(5,412)**
**4,501**
**8,000**
**3,320**
**4,680**
**(58,038)**
**(31,373) **|At
31.12.23
£
**85,323**
**6,802**
**830**
**3,060**
**96,015**
**918**
**1,837,122**
**33,020**
**-**
**850**
**927**
**-**
**-**
**45,857**
**-**
**400**
**5,730**
**28,588**
**4,501**
**8,000**
**3,320**
**4,680**
**1,973,913**
**2,069,928**|
|---|---|---|---|
Page 20
## **free@last**
## **Notes to the Financial Statements - continued for the Year Ended 31 December 2023**
## **14. MOVEMENT IN FUNDS - continued**
Net movement in funds, included in the above are as follows:
|**Unrestricted funds**
General Activities
Building Fund
Youth and Children Activities
Family Activities
**Restricted funds**
General Activities
Building Fund
Youth Sports Coaches
Advice & Guidance
Norton Foundation - new computers
Barrow Cadbury
Covid-19 support grants
Henry Smith Charitable Trust
Dept for DCMS
Smurfitt Kappa SSK
Big Issue Investment
BVSC HAF
Wesylan Assurance
Relief Chest Scheme
St Thomas Dole Charity
**TOTAL FUNDS**|Incoming
resources
£
**256,578**
**-**
**14,274**
**11,536**
**282,388**
**-**
**1**
**10,000**
**-**
**-**
**-**
**-**
**100,000**
**-**
**-**
**-**
**26,236**
**8,000**
**3,320**
**4,680**
**152,237 **
**434,625**|Resources
Movement
expended
in funds
£
£
**(228,878)**
**27,700**
**(57)**
**(57)**
**(15,226)**
**(952)**
**(11,562)**
**(26) **
**(255,723)**
**26,665**
**(10)**
**(10)**
**(25,529)**
**(25,528)**
**(34,615)**
**(24,615)**
**(9,072)**
**(9,072)**
**(4,032)**
**(4,032)**
**(38)**
**(38)**
**(3)**
**(3)**
**(95,309)**
**4,691**
**(30)**
**(30)**
**(14,490)**
**(14,490)**
**(5,412)**
**(5,412)**
**(21,735)**
**4,501**
**-**
**8,000**
**-**
**3,320**
**-**
**4,680**
**(210,275)**
**(58,038)**
**(465,998) **
**(31,373) **|
|---|---|---|
Page 21
## **free@last**
## **Notes to the Financial Statements - continued for the Year Ended 31 December 2023**
## **14. MOVEMENT IN FUNDS - continued**
**Comparatives for movement in funds**
|**Unrestricted funds**
General Activities
Building Fund
Youth and Children Activities
Family Activities
**Restricted funds**
General Activities
Building Fund
Youth Sports Coaches
Family Activities
Advice & Guidance
Norton Foundation - new computers
ENT Room
Barrow Cadbury
Covid-19 support grants
Henry Smith Charitable Trust
Dept for DCMS
Neighbourly Seeds of Change
Smurfitt Kappa SSK
Big Issue Investment
**TOTAL FUNDS**|At 1.1.22
£
161,851
6,916
1,782
3,086
173,635
938
1,883,578
31,656
302
11,365
4,882
927
38
7
13,592
30
400
-
-
1,947,715
2,121,350|Net
movement
in funds
£
(104,228)
(57)
-
-
(104,285)
(10)
(20,928)
25,979
(302)
(2,293)
-
-
-
(4)
27,574
-
-
20,220
34,000
84,236
(20,049)|At
31.12.22
£
57,623
6,859
1,782
3,086
69,350
928
1,862,650
57,635
-
9,072
4,882
927
38
3
41,166
30
400
20,220
34,000
2,031,951
2,101,301|
|---|---|---|---|
Page 22
## **free@last**
## **Notes to the Financial Statements - continued for the Year Ended 31 December 2023**
## **14. MOVEMENT IN FUNDS - continued**
Comparative net movement in funds, included in the above are as follows:
|**Unrestricted funds**
General Activities
Building Fund
**Restricted funds**
General Activities
Building Fund
Youth Sports Coaches
Family Activities
Advice & Guidance
Covid-19 support grants
Henry Smith Charitable Trust
Smurfitt Kappa SSK
Big Issue Investment
**TOTAL FUNDS**
**Purpose of funds**|Incoming
resources
£
232,488
-
232,488
-
1
61,708
2,300
650
-
100,000
30,700
34,000
229,359
461,847|Resources
Movement
expended
in funds
£
£
(336,716)
(104,228)
(57)
(57)
(336,773)
(104,285)
(10)
(10)
(20,929)
(20,928)
(35,729)
25,979
(2,602)
(302)
(2,943)
(2,293)
(4)
(4)
(72,426)
27,574
(10,480)
20,220
-
34,000
(145,123)
84,236
(481,896)
(20,049)|
|---|---|---|
General Activities - Specific Core expenses ie Salaries etc.
Building Fund - To raise money for the purchase of a new building, which the charity purchased in 2017/2018. The fund is now also for the general upkeep of the property in which the charity received restricted monies for.
Youth & Children Activities - To provide support and development services to children and young people within the local community through the funding of several full time and part time youth workers.
Family Activities - Families Project - To provide support and development services to families in the local community in the Nechells area.
Advice & Guidance - To provide free advice to residents of the Nechells area regarding financial difficulties and welfare benefit entitlements.
## **15. RELATED PARTY DISCLOSURES**
There were no related party transactions for the year ended 31 December 2023.
Page 23
**free@last**
## **Notes to the Financial Statements - continued for the Year Ended 31 December 2023**
## **16. COMPANY LIMITED BY GUARANTEE**
Free@last is a company limited by guarantee and accordingly does not have a share capital. Every member of the company undertakes to contribute such amount as may be required not exceeding £1 to the assets of the charitable company in the event of its being wound up while he or she is a member, or within one year after he or she ceases to be a member.
Page 24