OpenCharities

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

2022-12-31-accounts

Page
Report ofthe Trustees I to 4
Independent
Examiner's
Report 5 to 6
Statement ofFinancial Activities
Balance Sheet 8 to 9
Notes tothe Financial Statements IO to 16
Detailed Statement
of
Financial Activities 17 to 18

31.12.22 31.12.21
Unrestricted Restricted Total Total
fund fund funds funds
Notes E
INCOME AND ENDOWMENTS FROM
Donations
and legacies
58,005 58,005 61,531
Charitable
activities
Evaluation fee 9,246 9,246 7,550
Courses and conferences 324,287 324,287 185,637
Investment
income
3 25,472 25,472 21,831
Total 407,764 9,246 417,010 276,549
EXPENDITURE ON
Charitable
activities
Evaluation fee 5,101 5,101
Courses and conferences 379,132 379,132 283,155
Other 6,054 6,054 7,030
Total 390,287 390,287 290,185
Net gains/(losses)
on investments
(25,764) (25,764) 53,783
NET INCOME/(EXPENDITURE) (8,287) 9,246 959 40,147
RECONCILIATION OF FUNDS
Total funds brought forward 787,077 80,970 868,047 827,900
TOTAL FUNDS CARRIED FORWARD 778,790 90,216 869,006 868,047

31.12.22 3I.I2.2 I
Unrestricted Restricted Total Total
fund fund funds funds
Notes 6 6 6
FIXEDASSETS
Tangible assets 13,344 13,344 15,699
Investments 434,005 434,005 459,769
447,349 447,349 475,468
CURRENT ASSETS
Cash at bank 403,197 90,216 493,413 478,869
CREDITORS
Amounts
falling due within one year
9 (6,041) (6,041) (7,980)
NET CURRENT ASSETS 397,156 90,216 487,372 470,889
TOTAL ASSETS LESSCURRENT
LIABILITIES 844,505 90,216 934,721 946,357
ACCRUALS AND DEFERRED INCOME 10 (65,715) (65,715) (78,310)
NET ASSETS 778,790 90,216 869,006 868,047
FUNDS
Unrestricted
funds
778,790 787,077
Restricted
funds
90,216 80,970
TOTAL FUNDS 869,006 868,047

INVESTMENT INCOME
31.12.22 31.12.21
Ocher fixed asset invest - Fll 24,414 21,781
Deposit account interest 1,058 50
25,472 21,831

Net income/(expenditure) Net income/(expenditure) is stated after charging/(credidng):
31.12.22 31.12.21
E E
Depreciation - owned assets 2,355 2,770

Unrestricted Restricted Total
fund fund funds
E
INCOME AND ENDOW'MENTS FROM
Donations and legacies 61,531 61,531
Charitable activities
Evaluation fee 7,550 7,550
Courses and conferences 185,637 185,637
Investment income 21.831 21,831
Total 268,999 7,550 276,549

COMPARATIYES FOR THE STATEMENT OF FINANCIAL ACTIVITIES COMPARATIYES FOR THE STATEMENT OF FINANCIAL ACTIVITIES COMPARATIYES FOR THE STATEMENT OF FINANCIAL ACTIVITIES -continued
Unrestricted Restricted Total
fund fund funds
f.
EXPENDITURE ON
Char itable activities
Courses and conferences 283,155 283,155
Other 7,030 7,030
Total 290,185 290,185
Net gains on investments 53,783 53,783
NET INCOME 32,597 7,550 40,147
RECONCILIATION OF FUNDS
Total funds brought forward 754,480 73,420 827,900
TOTAL FUNDS CARRIED FORWARD 787,077 80,970 868,047
7. TANGIBLE FIXEDASSETS
Fixtures
and
fittings
COST
At
1 January 2022 and 31 December 2022
68,271
DEPRECIATION
At
I January 2022
52,572
Charge for year 2,355
At 31 December 2022 54,927
NET BOOK VALUE
At 31 December 2022 13,344
At 31 December 2021 15,699

Listed
investments
6
MARKET VALUE
At I january 2022 459,769
Impairments (25,764)
At 31 December 2022 434,005
NET BOOK VALUE
At 31 December 2022 434,005
At 31 December 2021 459,769
There were no investment assets outside the UK.
Cost or valuation
at 31 December 2022 is represented
by:
Listed
investments
Valuation in 2020 (84,521)
Valuation in 2021 53,783
Valuation in 2022 (25,763)
Cost 490,506
434,005

9. CREDITORS: AMOUNTS CREDITORS: AMOUNTS CREDITORS: AMOUNTS CREDITORS: AMOUNTS FALLING DUE FALLING DUE WITHIN ONE YEAR
31.12.22 31.12.21
E E
Accruals and deferred income 6,041 7,980
10. ACCRUALS AND DEFERRED INCOME
31.12.22 31.12.21
Accruals and deferred income 65,715 78,310
II. MOVEMENT IN FUNDS
Net
movement At
At 1.1.22 in funds 31.12.22
E E
Unrestricted funds
General fund 787,077 (8,287) 778,790
Restricted funds
Restr icted 80,970 9,246 90,216
TOTALFUNDS 868,047 959 869,006
Net movement in funds, included in the above are as follows:
Incoming Resources Gains and Movement
resources expended losses in funds
E
Unrestricted funds
General
fund
407,764 (390,287) (25,764) (8,287)
Restricted funds
Restricted 9,246 9,246
TOTAL FUNDS 417,010 (390,287) (25,764) 959

Net
movement At
At 1.1.21 in funds 31.12.21
E 8 8
Unrestricted funds
General
fund
754,480 32,597 787,077
Restricted funds
Restricted 73,420 7,550 80,970
TOTAL FUNDS 827,900 40.147 868,047
Incoming Resources Gains and Movement
resources expended losses in funds
6
Unrestricted funds
General
fund
268,999 (290,185) 53,783 32,597
Restr icted funds
Restricted 7,550 7,550
TOTAL FUNDS 276,549 (290,185) 53,783 40,147
Net
movement Ar.
At 1.1.21 in funds 31.12.22
6
Unrestricted funds
General fund 754,480 24,310 778,790
Restricted funds
Restricted 73,420 16,796 90,216
TOTAL FUNDS 827,900 41,106 869,006

Incoming Resources Gains and Movement
resources expended losses in funds
f.
Unrestricted funds
General fund 676,763 (680,472) 28,019 24,310
Restricted funds
Restricted 16,796 16,796
TOTAL FUNDS 693,559 (680,472) 28,019 41,106