Charity Tegistrdtion number.. 1106667
Samphire
Annual Report and Financial Stateinents
for the Year Ended 31 Marcli 2024
Chartered Accountants

Samphire
Contents (continued)
Reference and Administrative D¢tails
Trustees, Report
Statement of Trustees, Responsibilitie5
Independent Examiner's Report
Siateinent of Financial Activities
Balance Sheet
Notes to the Financial Statements
7t0 13
D¢tailed statement of financial activities
14

Samphire
Reference and Administrative Details
Chairman
Caroline Howden
Trustees
Floortje Hoette
Jayne Strangye, Treasurer
Dominic Howden
Miriam Wood
Charity Registration Number
1106667
Principal Office
56 Castle Street
Dover
Kent
CT16 IPJ
Independent Ex8miner
BizNav
Chilrtered Accountants
5 Nortl) Court
Aniistrong Road
Maidsione
Keiit
ME156JZ
Page I

Samphire
Trustees, Report
The truslees presenl the annual report together with the financial statements of Ihe charity for the year ended 31
March 2024.
Objective5 and gctivities
Objecls aiid alnLS
The promotion of social inclusion among migrant communities (including those who have experienced
immigration delenlion)
Publlc beiiefll
l. Providing a local network group that encourages and enables members of migrant communilies lo participate
Inore effectively with the wider coinmunity:
2. Increasing and coordinating opportunilies for members of migrant commuiiities to engage with service
providers, and lo enable those providers to adapt services to address the needs of that community,.
3. Raising public awareness of the issues affecting migranls (including Ihose who have experienced immigration
detention).
The trustees confirni that they have complied with the requirements of section 17 of the Charities Act 201 I to
have due regard to the public benefit guidance published by the Charity Commission for England and Wales.
Structur¢* governance And management
Nalure ofxoveriilng docuiiieiil
The Charity is governed by constitution adopied 13 May 2004 and a5 most recently amended on 29 Sepiember
2016.
The annual report was approved by the trustees of the charity on .................... and signed on its behalf by:
Caroline Howden
Chainnan and trustee
Jf4YN
Page 2

Samphire
Statement of Trustees, Responsibilities
The trustees are responsible for preparing the truslees, report and the financial statements in accordance with the
United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice) and
applicable law and regulations.
The law applicable to charities requires the trustees to prepare financial stateinents for each financial year ivhich
give a true and fair view of the state of affairs of the charity and of the incoTning resource5 and application or
resources of the charity for that period. In preparing these financial 5tatemen15, the Iru5tee5 are required to..
selecl suitable accounting policies and then apply them consist¢ntly'
observe the methods and principles in the Charities SORP.
make judgeinents and estimates that are reasonable and prudent;
slate wheil)er applicable accounting standards have been followed. subject to any mal¢rial departures disclosed
and explained in the financial Statements. and
prepare Il)e financial statements on the going concern basis unless it is inappropriate to presume that the charity
Ivill coiilinue in business.
The trustees are responsible for keeping proper accounting records Ihat disclose with reasonable accuracy at any
tiiiie the financial position of the charity and enable them lo ensure that the financial statements comply with Ihe
Charities Act 201 l. Ihe Charities (Accounts and Reports) Regulations 2008, and the provisions of the constiluiion.
The Irustecs are also responsible for safeguarding the assels of lh¢ charity and hence for 13king reasonable steps
for Ilie prcvenlion and deteclion of fraud and other irreg)ularilies.
The trustees are responsible for the mainlenance and integrity of the corporate and financial informalion included
on ihe charitable company's website. Legislation governing the preparation and dissemination of financial
statements may differ from legislation in other jurisdictions.
Contingent Liability
At 31 March 2024 the charity has a contingent liability estimated at £26,000 in relation to a legal case
Approved by the truslee5 of the charity on 51h December 2024.. and signed on its behalf by..
Caroline Howden
Chairman and Trustee
S T1￿fl￿G. É
Page 3

Samphire
Independent Examiner's Report to the trustees of Samphire
I report to the trustees on my examination of the accounts of Samphire for the year ended 31 March 2024.
Responsibilities and basis of report
As the charity trustees of Samphire you are responsible for the preparation of the accounts in accordance with the
requir¢Inents of the Charili¢s Act 2011 ('the Acl,).
I report in respect of my examination of the Samphire's accounts carried out under seclion 145 of the 201 l Act
and in carrying out my exaininalion I have followed all the applicable Directions given by ihe Charity Commission
under section 145(5)(b) of the Act.
Independent examiner's statement
Sii)ce Sainphire's gross income exceeded £250.000 your examiner musl be a member of a body listed iii section
145 of the 201 l Act. I confirn) that l am qualified to undertake ihe examination becaus¢ l am a member of Institute
of Chartered Accountants in England & Wales, which is one of the listed bodies.
I have completed my examination. I confirni that no material Tnatters have come to my attention in connection
with the examination giving me cause to believe that in any material respect:
l. accounting record5 were not kept in respect of Samphire as requir¢d by section 130 of the Act; or
2. the accounts do not accord with those records. or
3. the accounts do not coinply with Ihe accounting requirements concerning the forin and content of accounts
sel out in Ihe Charities (Accounts and Reports) Regulations 2008 other than any requireiiienl that the
accounts give a 'lrue and fair view, which is not a matter considered as part of an independent examination.
I have no concerns and have come across no other matters in connection with the examination lo which attention
should be drawn in this report in order to enable a proper understanding of the accounls to b¢ reached.
Peter O'Donnell
BizNav Cliartered Accountants
Institute of Chartered Accountants in England & Wales
5 North Court
Annstrong Road
Maidstone
Kent
ME15 6 JZ
Dale.. 5 December 2024
Page 4

Samphire
Statement of Financial Activities for the Year Ended 31 March 2024
Unrestricted Restricted
funds
funds
te
Total
Total
2024
2023
Income and Endowments from:
Donations, legacies and grants
Investsneiit income
67,699
238,814
605
306.513
2,016
308,527
303.429
157
Total income
69,109
239,419
303,586
Expenditure on:
Charitable activities
{93,980) (229,366) (323.346) (249,602)
(226)
(2,378)
(2.604)
(3,563)
(94,206) {231,744) (325,950) (253,165)
(25,096)
7,675
(17,423)
50,421
i 0,000
( i 0,000)
Other expenditure
Total expenditure
Net incoine/{expendilure)
Gross transfers between funds
Net moveinent in funds
(15.096)
(2.325) (17,423)
50,421
Reeoncililltion of funds
Total funds brought fO￿ard
79,304
94.171
173,475
156,054
123,054
Total funds carried forward
64.208
91.846
173,475
All of the charity's activities derive from continuing operations during Ihe above two periods.
The funds breakdown for 2023 is shown in note 15.
The notes on pages 7 to 13 forni an integral part of these financial statement5.
Page 5

Samphire
(Registration number: 1106667)
Balanee Sheet as at 31 March 2024
Note
2024
2023
Fixed assets
Tangible assets
Current assets
3,439
4.761
Debtors
12
Cash ai bank and in hand
13
155,057
155,057
(2,442)
173,164
173,167
(4,453)
Creditors.. Amounts falling due within one ye8r
14
Net current assets
152.615
156.054
168,714
173,475
Net assels
Funds of the charity:
Restricted funds
91,846
64,208
156,054
94,171
79,304
173,475
Unreslricled funds
To¢81 funds
15
The financial staleinents on pages 5 to 13 were approved by the truslees, and aulhorised for issue on
and signed on their behalf by..
Caroline Howden
Chairman and trustee
Jayne Strange
Trustee & Treasurer
The notes on pages 7 to 13 forn) an integral part of these financial statements.
Page 6

Samphire
Notes to the Financial Statements for the Year Ended 31 March 2024
l Aceounting policies
Statement of compliance
The financial slalements have been prepared in accordance with the second edition of the Charities Statemenl of
Recommended Praclice issued in October 2019, the Financial Reporting Standard applicable in the United
Kingdom and Republic of Ireland (FRS 102) and the Charities Act 2011.
Basis of preparation
Sainphire Ineets tl)e definition of a public benefit entity under FRS 102. The accounts (financial statemenis) have
beeii prepared ui)der the historical cost convention with items recognised at cost or transaction value unless
othenyise slated in the relevant note(s) to these accounls.
Income and endowments
Voluntary income including donations, gifts. legacies and grants that provide core fundingy or are of a general
nulure is recognised when the charity has enlitlemenl to the income. il is probable ihai the income will be received
and 11)e ainount can be measured with sufficient reliability.
D(iiiatl()iiJ aiicl legacles
Donations and legacies are recognised on a receivable basi5 when receipt is probable and the amounl can be
reliably measured.
GraiiÉ.s recelvable
Grants are recognised when the charity has an entiilernent to the funds and any conditions linked io the granls
have been mel. Whcr¢ perforniance conditions are altach¢d to the grant and are yet to be mel. the incorne is
recognised as a liability and included on the balance sheet as deferr¢d income to be released.
liive.Fiiiieiil liic()nie
Dividends are recogni5ed once the dividend has been declared and notification has been received of the dividend
due.
Expenditure
All expendilure is recoLynised once there is a legal or constructive obli&yation to that expenditure, il is probable
settlement is required and the amount can be measured reliably. All costs are allocated lo (he applic<ible
expenditure heading that aggregFate similar costs to thal category. Where costs cannot be directly allributed to
particular headings they have been allocated on a basis consislent wilh the use of resources, wilh central staff costs
allocated on the basis of tiine spenl, and depreciation charges allocated on the portion of the asset's use. Other
support costs are allocal¢d based on the spread of staff costs.
Cliftrllable aclivilies
Charitable expenditure comprises those costs incurred by Ihe charity in the delivery of its activities and services
for its beneficiaries. It includes both costs that can be allocated directly to such activities and those costs of an
indirect nature necessary to support them.
Support Costs
Support costs include central functions and have been allocated to activity cost categories on a basis consistent
with tlie use of resources, for example, allocating property costs by floor areas. or per capita, staff costs by the
time spent and other costs by their usage.
Page 7

Sarnphire
Notes to the Financial Statements for the Year Ended 31 March 2024 (continued)
Governance costs
These include the costs attributable lo the charity's compliance with conslitulional and statutory requirements.
including audit. strategic management and trustees. meetings and reimbursed expenses.
Taxation
The charity is considered to pass the tests set out in Paragraph I Schedul¢ 6 of th¢ Finance Act 201 O and therefore
it nieets the definition of a charitable Company for UK corporation purposes. Accordingly, the charity is
potentially exeinpt from taxation in respect of income or capital gains received within categories covered by
Chapter 3 Part I l of the Corporation Tax Aci 2010 or Section 256 of ihe Taxalion of Chargeable Gains Aci 1992,
to the ext¢nt thal such income or gains are applied exclusively to charilable purpose5.
Tangible fixed assets
Individual fixed assets costing £300.00 or more are initially recorded al c051.
Depreciation and Amortisation
Depreciation is provided on tangible fixed assets so as to write off the cost or valuation, less any estimated residual
value, over their expected useful economic life as follows:
Asset class
Officc and computer equipment
Depreelatlon method and rate
3 year straibl)I l ine
TrRde debtor5
Trade debtors are amounts due from cuslomers for merchandise sold or services performed in the ordinary course
of business.
Trade debtors are recognised initially at the transaction price. They are subsequently measured at ainortised cost
using the effeclive interest method. less provision for impairment. A provision for ihe impainnent of trade debiors
is established when there is objLctive evidence that the charity will noi be able lo Collect all amounts due according
to tlie original terms of the receivables.
CHsh and eash equivalents
C1< sh and ca511 equivalents comprise cash on hand and all deposits, and other short-terni highly liquid inveslments
that are readily convertible to a known amount of cash and ar¢ subject lo an insignificant risk of change in value.
Trade creditors
are obligations to pay for goods or services that have been acquired in ihe ordinary course of business froin
suppliers. Accounts payable are classified as current liabilities if the Charity does not have an unconditional right,
at the end of the reporting period, to defer settlemenl of the creditor for at least twelve months after the reporting
date. Ir there 15 an unconditional right to defer settlement for ai least twelve months after the reporting date, Ihey
are presented as non-current liabilities.
are recognised initially at the transaction pric¢ and subsequently measured at amortised cost using the effective
interest Inethod.
Page 8

Samphire
Notes to the Financial Statements for the Year Ended 31 March 2024 (continued)
Fund structure
Unrestricted income funds are general funds that are available for use at the trustees, discretion in furtherance of
the objectives of the charity.
Restricted income fund5 are those donated for use in a particular ar¢a or for specific purposes. the use of which is
restricled to that area or purpose.
Pensions and other post retirement obligations
The charity operales a defined contribution pension scheme which is a pension plan under which fixed
contributions are paid into a pension fund and the charity has no legal or construclive obligation to pay further
contributions even if the fund does not hold sufficient assels lo pay all employees the ben¢fils relating lo einployee
service in the current and prior periods.
Contributions to defined contribution plans are recognised in the Statement of Financial Activitie5 when they are
due. If contribution payinents exceed thc contribution due for service, the excess is recobinised as a prepayment.
2 Income from dongtions, leg8cies and grants
UDrestrlcted
funds
General
Reslrieted
funds
Total
funds
Grants received
Donation5
Charilable Activilies
60,015
7.384
300
235,676
3,138
295,691
10,522
300
TotAI for 2024
67,699
238,814
306,513
Total for 2023
99.449
204,137
303,586
3 Investment income
Unrestricted
fund5
General
Restricted
funds
Total
funds
Interest receivable and siinilar income.
Interest receivable on bank deposits
605
2,016
Tot81 for 2024
605
Total for 2023
157
157
Page 9

Samphire
Notes to the Financial Statements for the Year Ended 31 March 2024 (continued)
4 Expenditure on eharitgble aetivities
Unrestricted
funds
General
Restricted
funds
Total
fund5
Note
Allocaled support cosls
Governance costs
94,206
229.543
323,749
2,201
Total for 2024
94,206
231744
325,950
Total for 2023
225 328
249,602
S Other Expendlture
UDrestrlcted
funds
General
Restricted
funds
Total
fund5
Note
Depreciation, amortisation and other
similar costs
226
2,378
2.604
Total for 2024
226
2,604
Total for 2023
226
3,563
6 Analysis of governance and support costs
Unrestricted
funds
General
Restricted
funds
Total
fund5
Note
Independeiil examiner fees
Exainination of the financial statements
2,201
2,201
Total for 2024
2,201
Total for 2023
2,568
Page 10

Samphire
Notes to the Financial Statements for the Year Ended 31 March 2024 (continued)
7 Trustees remuneration and expenses
No trustees, nor any persons connected with ihem. have received any remuneration from the charity during the
year.
No trustees have received any reimbursed expenses or any other benefits froin the charity during the year.
8 Staff costs
The aggregaie payroll costs were as follows..
2024
2023
Stoff costs durlng the year were:
Wages and salaries
Social secui'ily Costs
Pei)sion costs
Other staff cosls
209,042
12.632
11.863
149,507
1,336
8,180
5,073
164 096
239 142
No employee received emoluments of more than £60,000 during ihe year
9 Independent examiner's remuneration
2024
2023
Exainination of the financial slateinents
10 T8xation
The charity is a registered charity and is therefore exempl from taxation.
Page I

Samphire
Notes to the Financial Statements for the Year Ended 31 March 2024 (eontinued)
I l Tangible fjxed assets
Furniture 8nd
equipment
Total
Cost
Al l April 2023
Additions
11,922
1.282
11,922
1.282
At 31 March 2024
13.204
Depreciation
At l April 2023
Charge for the year
7,161
2.604
7,161
At 31 March 2024
9.765
9.765
Net book value
At 31 March 2024
3.439
3,439
Al 31 March 2023
4.761
4,761
12 Debtors
2024
2023
Other debtors
13 Cash and eash equlvalents
2024
2023
Cash on hand
Cash at bank
52
155,005
155,057
29
173,135
173 164
14 Creditors: amounts falllng due within one year
2024
2023
Trade creditors
Other taxation and social security
A¢crua15
1,200
701
2,552
4,453
2,442
Pag¢ 12

Samphire
Notes to the Financial Statements for the Year Ended 31 March 2024 (continued)
IS Funds
Balance at I
April 2023
Ineoming
resources
Resource5
expended
Balance at 31
March 2024
Transfers
Unrestricted funds
General - Reserve fund
79,304
69.110
(94.206)
10.000
64,208
Re5trieled funds
239419
231.744
iooooj
91,846
Total funds
173 475
Balance at I
April 2022
308,529
Incoming
resources
325.950
Resources
expended
156,054
Balance at 31
March 2023
Transfers
Unrestricted funds
General - Reserve fund
9,762
99,449
(24,500)
(5,407)
79,304
Restricted funds
113292
204 137
228 665
94,171
Total funds
123 054
303 586
253 165
173,475
16 Analysis of net assets between funds
Unrestricted
funds
General
Total funds at 31
March
2024
Restricted
funds
Tangible fixed asset5
Current assets
Current liabilities
225
63,983
3,214
91,704
3,439
155,057
Total nel assets
64.208
UDre5trieted
funds
General
156,054
Tothl funds Ht 31
March
2023
Restrleted
funds
Tangible f5xed assets
Current assels
Current liabilitie5
451
79,554
701
4,310
93,613
3,752
4,761
173.167
Tolal net a55els
173,475
Page 13

Samphire
Detailed Statement of Financial Activities for the Year Ended 31 March 2024
Total
2024
Total
2023
Incottje And Endowmenls from:
Donations and legacies {analysed below)
Investment income (analysed below)
306,513
303,429
157
Total income
308,527
303 586
Expenditure on:
Charitable activitie5 (analy5ed below)
Olher expenditure (analysed below)
(323,346)
(249,602)
Tolal expenditure
325.950
253,165
Nel income /(Expenditure)
Net movement in funds
(17,423)
50.421
Reconciliation of funds
Total funds broughi forward
173 475
123,054
Total funds carried forward
156054
173,475
This page does not forn] part ofthe statutory financial statements.
Page 14

Samphire
Detailed Statement of Financial Activities for the Year Ended 31 March 2024
(continued)
Total
Total
2024
2023
Doiialloiis and legacles
Donations and legacies
Grants, including capital grants
Charitable Activities
10,522
295,691
300
31,436
271.993
306,513
303,429
liive.sliiieiii liicome
Interest on cash deposits
2,016
157
Cliarlkahle ncllvllle.I
Multi-cultural Festival costs
Legal project
Wages and salaries
Staff NIC (Eniployers)
Staff pe115ions (Defined contribution) - pension scheme I
Human Resources
(9,656)
(5,370)
(209,042)
(12,632)
(11,863)
(4,171)
(220)
{1.214)
(2,828)
(3.466)
(151)
(7,004)
(114)
(87)
(6,660)
(7,124)
(5,672)
(149,507)
(1,336)
(8,180)
Recruitineiil Expense5
Staff training
Phone Cards
(3,796)
(1,277)
(2,334)
Steerin&y Group Data
Ex-Delain¢¢ Project
Ex-Delainee - Emergency Food & Accommodation
Ex-detainee expenses
Ex-Delaine¢ - Travel
Ex-Detainee Conference
EX-Detainee Christinas Appeal
Ex Detainee Activities
Community champion project
Roma Community Engagement
Napier Barrack5 (BLF)
Rent
(284)
(2,973)
(276)
(63)
(6,631)
(735)
(3,463)
(6.023)
{2,441)
(1,683)
(3.899)
(5.096)
(688)
(138)
(2,265)
(5,569)
(470)
(19)
Rates
Water rates
This page does not forni part of the statutory financial slatemenls.
Page 15

Samphire
Detailed Statement of Financial Activities for the Year Ended 31 March 2024
(continued)
Light, heat and power
Insurance
(1.645)
(3,480)
(2,708)
(3.612)
(8,436)
(1,331)
(1,630)
(1,561)
(499)
(2,209)
(3,975)
(579)
(549)
(33)
(452)
(23)
(2,201)
(323,346)
(1,506)
(1.817)
{2,365)
(2,621)
(8,256)
(1,900)
(1.397)
(1,049)
(817)
(3,112)
(77)
(1,871)
(5,103)
(7,146)
Repairs and maintenanc¢
Telephone and internet access
Coinputer software and maintenance costs
Printing, postage and stationery
Hire of plant and machinery (Operating leases)
Sundry expenses
Cleaning
Travel and subsistence
Advertising and markeling
Staff eiitertaining and refreshinents
Consuliancy fees
Legal Fees
Professional fees
Bank charges
Accountancy fees
(2,568)
(249.602)
Ollier e.Ypeii(Illiire
Depreciaiioi) of office equipment
Depreciation of office equipment
Depreciation of office equipment
(907)
(1,471)
(226)
(2,604)
(1,866)
(1,471)
(226)
(3,563)
Thts pagye does not fonn part of the statutory financial statements.
Page 17