| Page | ||||
|---|---|---|---|---|
| Reference and administrative | details ofthe Charity, its Trustees and Directors and | |||
| advisers | ||||
| Trustees' report |
2-8 | |||
| Independent examiner's report |
||||
| Statement offinancial activities | 10 | |||
| Balance sheet | ||||
| Notes to the financial statements | 12-26 | |||
| The following pages do not form |
part ofthe statutory | financial | statements: | |
| Detailed Statement of Financial Activities | 27 |
| Unrestricted | Restricted | Total | Total | |||
|---|---|---|---|---|---|---|
| funds | funds | funds | funds | |||
| 2023 | 2023 | 2023 | 2022 | |||
| Note | 6 | |||||
| Income from: | ||||||
| Donations and legacies |
2,669 | 2,669 | 105 | |||
| Charitable activities |
157,585 | 29„470 | 187,055 | 260,982 | ||
| Investments | 1,461 | 1,461 | 513 | |||
| Total income | 161,715 | 29,470 | 191,185 | 261,500 | ||
| Expenditure on: |
||||||
| Chaditable activities |
6 | 187,627 | 49,608 | 237,235 | 252,576 | |
| Total expenditure | 187,627 | 49,608 | 237,235 | 252,575 | ||
| Net (expenditure)/income | (25,912) | (20,138) | (46,050) | 9,024 | ||
| Transfers between |
funds | 15 | (732) | 732 | ||
| Net movement in |
funds | (26,644) | (19,406) | (46,050) | 9,024 | |
| Reconciliation of |
funds: | |||||
| Total funds brought | forward | 169,007 | 19,406 | 188,413 | 179,389 | |
| Net movement in funds |
(26,644) | (19,406) | (46,050) | 9,024 | ||
| Total funds carried forward | 142,363 | 142,363 | 188,413 |
| Note | 2023 6 |
2022f | ||||
|---|---|---|---|---|---|---|
| Fixed assets | ||||||
| Tangible assets | 1,101 | 3,833 | ||||
| Current assets | ||||||
| Debtors | 12 | 71,540 | 117,293 | |||
| Cash at bank and in | hand | 94,436 | 75,623 | |||
| 165,976 | 192,916 | |||||
| Creditors: amounts | falling due within one | |||||
| year | 13 | (24,714) | (8,136) | |||
| Net current assets | 141,262 | 184,780 | ||||
| Total net assets | 142,363 | 188,413 | ||||
| Charity funds | ||||||
| Restricted funds | 15 | 19,408 | ||||
| Unrestricted funds |
15 | 142,363 | 169,007 | |||
| Total funds | 142,363 | 188,413 |
| Unrestricted | Total | Total | |
|---|---|---|---|
| funds | funds | funds | |
| 2023 | 2023 | 2022 | |
| F | |||
| Deposit account interest | 1,461 | 1,461 | 513 |
| Total 2022 | 513 | 513 |
| Unrestricted | Restricted | |||||||
|---|---|---|---|---|---|---|---|---|
| funds | funds | Total | Total | |||||
| 2023 | 2023 | 2023 | 2022 | |||||
| F | F | F | ||||||
| Charitable | Activities | 185,594 | 49,608 | 235,202 | 250,334 | |||
| Expenditure | on generating | voluntary | income | 2,033 | 2„033 | 2,242 | ||
| Total 2023 | 187,627 | 49,608 | 237,235 | 252,576 | ||||
| Total 2022 | 168,631 | 83,945 | 252,576 | |||||
| Summary | by expenditure | type | ||||||
| Depreciatio | ||||||||
| Staff costs | n | Other costs | Total | Total | ||||
| 2023 F |
2023 | 2023 6 |
2023f | 2022f | ||||
| Charitable | Activities | 174,902 | 3,032 | 57,268 | 235,202 | 250,334 | ||
| Expenditure | on generating | |||||||
| voluntary | income | 2,033 | 2,033 | 2,242 | ||||
| Total 2023 | 176,935 | 3,032 | 57,268 | 237„235 | 252,576 | |||
| Total 2022 | 193,081 | 4,378 | 55,117 | 252,576 |
| Activities | ||||||
|---|---|---|---|---|---|---|
| undertaken | Total | Total | ||||
| directly | funds | funds | ||||
| 2023 | 2023f | 2022 6 |
||||
| Charitable | Activities | 235,202 | 235,202 | 250,334 | ||
| Expenditure | on generating | voluntary | income | 2,033 | 2,033 | 2,242 |
| Total 2023 | 237,235 | 237,235 | 252,576 | |||
| Total 2022 | 252,576 | 252,576 |
| Charitable | Voluntary | Total | Total | ||
|---|---|---|---|---|---|
| Activities | Income | funds | funds | ||
| 2023 | 2023 | 2023 | 2022 | ||
| F | F | ||||
| Staff costs | 173,415 | 2,033 | 175,448 | 191,462 | |
| Depreciation | 3,032 | 3,032 | 4,376 | ||
| Community | Advice & Information | 55,418 | 55,418 | 53,267 | |
| Governance | costs | 3,337 | 3,337 | 3,449 | |
| Total 2023 | 235,202 | 2,033 | 237,235 | 252,576 | |
| Total 2022 | 250,334 | 2,242 | 252,576 |
| 2023 | 2022 | |||||
|---|---|---|---|---|---|---|
| 6 | L' | |||||
| Wages and | salaries | 166,051 | 180,690 | |||
| Social security costs | 8,297 | 9,720 | ||||
| Other pension costs | 2,587 | 2,671 | ||||
| 176,935 | 193,081 | |||||
| The average | number of | persons employed | by the Charity | during the year was as follows: | ||
| 2023 | 2022 | |||||
| No. | No. | |||||
| Charitable | activities | |||||
| The average | headcount | expressed as full-time equivalents | was: | |||
| 2023 | 2022 | |||||
| No. | No. | |||||
| Charitable | activities |
| Property | Plant and | |||
|---|---|---|---|---|
| Improvements | machinery | Total | ||
| F | F | |||
| Cost orvaluation | ||||
| At 1 April 2022 | 34,009 | 84,241 | 118,250 | |
| Additions | 500 | 500 | ||
| At 31 March 2023 | 34,009 | 84,741 | 118,750 | |
| Depreciation | ||||
| At 1 April 2022 | 34,009 | 80,608 | 114,617 | |
| Charge for the year | 3,032 | 3,032 | ||
| At 31 March 2023 | 34,009 | 83,640 | 117,649 | |
| Net book value | ||||
| At 31 March 2023 | 1,101 | 1,101 | ||
| At 31March 2022 | 3,633 | 3,633 | ||
| 12. | Debtors | |||
| 2023 | 2022 | |||
| 5 | ||||
| Due within one year | ||||
| Prepayments and accrued income |
71,540 | 117,293 |
| 2023 | 2022 | ||
|---|---|---|---|
| Other taxation and social security | 6,564 | 4,986 | |
| Other creditors | 1,300 | 1,300 | |
| Accruals and deferred | income | 16,850 | 1,850 |
| 24,714 | 8,135 |
| Statement | offunds | - current | year | ||||
|---|---|---|---|---|---|---|---|
| Balance at | |||||||
| Balance at 1 | Transfers | 31 March | |||||
| April 2022 | Income | Expenditure | in/out | 2023 | |||
| 5 | 5 | F | E | 5 | |||
| Unrestricted | funds | ||||||
| Designated | funds | ||||||
| Designated | Property | ||||||
| Maintenance | Fund | 19,427 | (3,032) | 16,395 | |||
| Designated | Legal Services | ||||||
| Fund | 73,265 | 89,785 | (105,202) | 57,848 | |||
| 92,692 | 89,785 | (108,234) | 74,243 | ||||
| General funds | |||||||
| General Funds | 76„315 | 71,930 | (79,393) | (732) | 68,120 | ||
| Total Unrestricted | funds | 169,007 | 161,715 | (187,627) | (732) | 142,363 | |
| Restricted | funds | ||||||
| Community | Justice | Fund | 14,406 | 14,670 | (29,076) | ||
| Folkestone | & Hythe | DC Covid | |||||
| Support | 5,000 | (5,000) | |||||
| Trussell Trust | 1,924 | (1,924) | |||||
| Rainbow Centre - money | |||||||
| matters | 12„876 | (13,608) | 732 | ||||
| 19,406 | 29,470 | (49,608) | 732 | ||||
| Total offunds | 188,413 | 191,185 | (237,235) | 142,363 |
| Statement | offunds | - prior yea | r | ||||
|---|---|---|---|---|---|---|---|
| Balance at | |||||||
| Balance at | Transfers | 31March | |||||
| 1April 2021 5 |
Income 5 |
Expenditure | infout | 2022 f |
|||
| Unrestricted | funds | ||||||
| Designated | funds | ||||||
| Designated | Property | ||||||
| Maintenance | Fund | 23,328 | (3,901) | 19,427 | |||
| Designated | Legal Services | ||||||
| Fund | 82,099 | 91,118 | (99,952) | 73,265 | |||
| 105,427 | 91,118 | (103,853) | 92,692 | ||||
| General funds | |||||||
| General Funds | 73,485 | 68,418 | (64,778) | (810) | 76,315 | ||
| Total Unrestricted | funds | 178,912 | 159,536 | (168,631) | (810) | 169,007 | |
| Restdcted | funds | ||||||
| Community | Justice | Fund | 42,000 | (27,594) | 14,406 | ||
| Folkestone | 8 Hythe | DC Covid | |||||
| Support | 5,000 | 5,000 | |||||
| Help to Claim | 477 | 42,350 | (43,668) | 841 | |||
| Money Matters | 12,714 | (12,683) | (31) | ||||
| 477 | 102,064 | (83,945) | 810 | 19,406 | |||
| Total offunds | 179,389 | 261,600 | (252,576) | 188,413 |
| Summary | offunds - current ye | ar | ||||
|---|---|---|---|---|---|---|
| Balance at | ||||||
| Balance at 1 | Transfers | 31 March | ||||
| April 2022 E |
Income f |
Expenditure F |
in/out | 2023 E |
||
| Designated | funds | 92,692 | 89,785 | (108,234) | 74,243 | |
| General funds | 76,315 | 71,930 | (79,393) | (732) | 68,120 | |
| Restricted | funds | 19,406 | 29,470 | (49,608) | 732 | |
| 188,413 | 191,185 | (237,235) | 142,363 | |||
| Summary | offunds - prior year | |||||
| Balance at | ||||||
| Balance at | Transfers | 31March | ||||
| 1 April 2021 | Income | Expenditure | inlout | 2022 | ||
| Designated | funds | 105,427 | 91,118 | (103,853) | 92,692 | |
| General funds | 73,485 | 58,418 | (64,778) | (810) | 76,315 | |
| Restdicted | funds | 477 | 102,064 | (83,945) | 810 | 19,406 |
| 179,389 | 261,600 | (252,576) | 188,413 |
| Analysis | ofn | et assets between funds - current ye | ar | |
|---|---|---|---|---|
| Unrestricted | Total | |||
| funds | funds | |||
| 2023 | 2023 | |||
| Tangible | fixed | assets | 1,101 | 1,101 |
| Current | assets | 165,976 | 165,976 | |
| Creditors | due | within one year | (24,714) | (24,714) |
| Total | 142,363 | 1I42,363 |
| Unrestricted | Restricted | Total | |||
|---|---|---|---|---|---|
| funds | funds | funds | |||
| 2022 | 2022 | 2022 | |||
| 5 | 5 | ||||
| Tangible | fixed | assets | 3,633 | 3,633 | |
| Current | assets | 173,510 | 19,406 | 192,916 | |
| Creditors | due | within one year | (8,136) | (8,136) | |
| Total | 169,007 | 19,406 | 188,413 |
| 2023 E |
2022 f |
|||
|---|---|---|---|---|
| Not later than | 1 year | 13,913 | 13,913 | |
| Later than | 1 year and not later than 5years | 35„940 | 49,853 | |
| 49,853 | 63,766 |
| 2023 | 2022 | |||||
|---|---|---|---|---|---|---|
| F | ||||||
| Professional | services, | including | membership | fees | 2,613 | 2,936 |
| Publications | 218 | 575 | ||||
| Insurance | 1,100 | 1,100 | ||||
| 3,931 | 4,511 |
| 2023 | 2022 | ||||
|---|---|---|---|---|---|
| INCOME ANO ENDOWMENTS | |||||
| Donations and legacies |
|||||
| Donations | 2,669 | 105 | |||
| Investment income |
|||||
| Deposit account | interest | 1,461 | 513 | ||
| Charitable activities |
|||||
| Folkestone and Hythe District Council | 67,800 | 67,800 | |||
| Folkestone and Hythe District Council Covid Support | 5,000 | ||||
| Legal Aid Agency | 89,785 | 91,118 | |||
| Help to Claim | 42,350 | ||||
| Money Magers | 12,876 | 12,714 | |||
| Community Justice |
Fund | 14,670 | 42,000 | ||
| Trussel Trust | 1,924 | ||||
| 187,055 | 260,982 | ||||
| Total incoming | resources | 191,185 | 261,600 | ||
| EXPENDITURE | |||||
| Raising donations | and | legacies | |||
| Wages | 1,908 | 2,077 | |||
| Social security | 95 | 112 | |||
| Pensions | 30 | 31 | |||
| 2,033 | 2,220 | ||||
| Charitable activities |
|||||
| Wages | 162,749 | 177,096 | |||
| Social secmity | 8,132 | 9,526 | |||
| Pensions | 2,535 | 2,618 | |||
| Rent, rates and insurance | 18,805 | 20,562 | |||
| Light and heat | 4,860 | 4,504 | |||
| Telephone | 5,274 | 6,396 | |||
| Postage and stationery | 5,375 | 4,791 | |||
| Sundries | 5,192 | 2,076 | |||
| Training | 1,073 | 370 | |||
| Travel | 1,551 | 1,136 | |||
| Cleaning, repairs |
and maintenance | 3,552 | 2,670 | ||
| Computer and equipment |
5,930 | 4,913 | |||
| Publications | 628 | 767 | |||
| Legal fees | 3,177 | 5,082 | |||
| Depredation offixed assets |
3,032 | 4,378 | |||
| 231,865 | 246,885 | ||||
| SupportCosts | |||||
| Governance Costs | |||||
| Wages | 1,395 | 1,517 | |||
| Social security | 70 | 82 | |||
| Pensions | 22 | 22 | |||
| Independent examiner's |
remuneration | 1,850 | 1,850 | ||
| 3,337 | 3,471 | ||||
| Total resources | expended | 237,235 | 252,576 | ||
| Net Income | (46,050i | 9,024 |