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
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