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
| ingdom and came from the following sources: |
|
|
|
|
|
2023 |
2022 |
|
£ |
£££ |
|
|
Restricted |
Unrestricted Total |
Total |
| Redbridge Council: Redbridge Community Fund |
15,000 |
15,OcO |
15,000 |
| Redbridge Council: London Youth |
4,080 |
4,080 |
|
| Redbridge Council: Covid Support Grant |
|
|
2,000 |
| Redbridge Council: Redbridge Foodbank |
|
|
8,100 |
| LRCF (Wave 5): Behalf of the City Bridge Foundation |
|
|
29,744 |
| National Lottery Communities Fund: Awards for All |
9,932 |
9,932 |
|
| National Lottery communities Fund: Reaching communities |
48,488 |
48,488 |
|
| The Clothworkers Foundation |
10,000 |
10,000 |
|
| The Postcode Society Trust |
16,347 |
16,347 |
|
| Lloyds Bank Foundation |
|
25,000 25,000 |
|
| Lloyds Bank Foundation (Uplift Grant) |
|
2,250 2,250 |
|
| Tudor Trust |
50,000 |
50,000 |
32,000 |
| Tudor Trust (Development Grant) |
|
|
10,000 |
| Tudor Trust (3rd Grant) |
|
|
4,275 |
| HMRC JRS Grant |
|
|
22,123 |
| Trust for London |
32,535 |
32,535 |
10,150 |
| Garfield Weston Foundation |
|
|
15,000 |
| London Community Foundation (GVC Holding) |
|
|
9,950 |
| London community Foundation -Together for London |
10,000 |
10,000 |
|
| Joseph Rowntree Foundation |
17,984 |
17,984 |
26,976 |
| Joseph Rowntree Foundation -Cost of Living Grant |
1,798 |
1,798 |
|
| Council of Somali Organisations |
|
100 100 |
|
| 5. Accrual: |
|
|
|
2023 |
2022 |
|
un |
un |
| Creditors |
|
|
| Office Rent & Utilities |
651 |
|
| Cost of Living support Activities |
2,400 |
|
| Meetings, Events Costs |
1 ,190 |
|
| Salaries & On Cost |
|
|
| Volunteers Expenses |
|
|
| Activity Costs |
|
|
| Administration & Finance |
|
|
| Printing, Photocopy & Stationery |
|
|
| Tel, Mobile, Broadband |
|
|
| Equipment |
|
|
| Staff Travel & Expenses |
|
|
| Payroll |
|
|
| Bank Charge |
|
|
| Misc |
|
79 |
| Total: |
£6,837 |
£12.143 |
| 6. Total Funds: |
|
|
|
2023 iE |
2022 iiE |
| Restricted Funds |
204,685 |
136,352 |
| Unrestricted Funds |
34,428 |
7,078 |
| Total: |
£239,113 |
£143,430 |
|
Restricted U n restricted |
2023 |
2022 |
|
Fulicls (£) Funds (£) |
Total Funds |
Total Funds |
| lncominci Resources |
|
|
|
| Grants |
216,164 27,350 |
243,514 |
185,318 |
| Total lncomina Resources at 31/03ra023 |
£216.164 £27,350 |
£243.514 |
£185,318 |
| Outgoing Resources |
|
|
|
| Stafflng Costs |
93,986 |
93,986 |
96,634 |
| Direct Charitable Expenditure |
35,208 |
35,208 |
36,174 |
| Admin, Management & Finance |
18,637 |
18,637 |
38,950 |
| Net Incoming/Outgoing Resources |
£147.831 |
£147,831 |
£171,758 |
| Before Transfer |
|
|
|
| Gross Transfer Between Funds |
|
|
|
| Net Incoming/Outgoing Resources |
£68,333 £27,350 |
£95,683 |
13,560 |
| After Transfer |
|
|
|
| Balance Brouciht Forward at o1/04/2022: |
136.352 LQZ& |
143,430 |
129,870 |
| Balance Carried Forward at 31/03/2023: |
£204,685 £34,428 |
£239,113 |
£143,430 |
|
Restricted |
Unrestricted |
|
|
|
Funds (£) |
Funds (_£) |
|
|
| Incoming Resources |
|
|
|
|
| Grants |
216,164 |
27,350 |
243,514 |
185,318 |
| Tot:al Income Received |
£216,164 |
£27,350 |
£243.514 |
£185,318 |
| Resources Exr)ended |
|
|
|
|
| Stafflna Costs |
|
|
|
|
| Staffing, Employers NI & Pensions |
|
|
|
96,634 |
| Direct Charitable EXDenses |
|
|
|
|
| OofficeRent&Utilities |
|
|
|
|
| Meeting Rcom Costs |
|
|
|
|
| Volunteers Expenses |
|
|
|
|
| Prof Fees -Trainers, Facilitator Fees |
|
|
|
|
| Meetings, Events, Workshop Costs |
|
|
|
|
| Cost of Living Support Activities |
|
|
|
|
| Users Activities Costs |
|
|
|
2,739 |
| Light Refreshments |
|
|
|
851 |
| Staff Meeting & Travel Expenses |
|
|
|
189 |
| Covid-19 Emergency Food Parcels |
|
|
|
14,830 |
| Equipment (lcT & Digital Devices) |
|
|
|
4,449 |
| Personal Hygiene Kits |
|
|
|
550 |
| Subscription |
|
|
|
|
| Monitoring and Evaluation |
|
|
|
|
| Management & Administration |
|
|
|
|
| Admin, Management & Finance |
15,250 |
|
15,250 |
35,858 |
| Telephone, Mobile & Broadband |
1,325 |
|
1,325 |
1 ,143 |
| Printing, Postage & Stationery |
683 |
|
683 |
186 |
| Insurance |
|
|
|
190 |
| Accounting & Book-Keeping Fees |
800 |
|
800 |
|
| Payroll Services |
|
|
|
|
| Bank Charges |
79 |
|
79 |
|
| Misc Expenses |
500 |
|
500 |
|
| Total Expenses: |
£147.831 |
|
£147,831 |
£171,758 |
| Surplus / (Deficit): |
68,333 |
27,350 |
95,683 |
13,560 |
| Balance Brought For`^/ard @ 01/04/2022: |
136,352 |
7,078 |
143,430 |
129,870 |
| Balance Carried Forward @ 01/04/2023: |
£204.685 |
£34.428 |
£239,113 |
£143,430 |
|
Restricted U n restricted |
2023 |
2022 |
|
Funds (£) Funcls (£} |
Total Funds |
Total Funds |
| Current Assets |
|
|
|
| Cash at Bank at 31/03/2023 |
211,522 34,428 |
245,950 |
151,298 |
| Debtor: Tudor Trust Grant 3 |
|
|
4,275 |
| Total Current Assets |
£211,522 £34,428 |
£245,950 |
£155,573 |
|
Restricted U n restricted |
2023 |
2022 |
|
Funds (£} Funds (£) |
Total Funds |
Total Funds |
| Current Liabilities |
|
|
|
| Creditors: Amount falling due within one year |
|
|
|
| Sundry Creditors |
(6,837) |
(6,837) |
(12,143) |
| Net Current Asset |
204,685 34,428 |
239,113 |
129,870 |
| Total Net Assets |
£204,685 £34,428 |
£239,113 |
£143,430 |
|
|
2023 |
2022 |
|
|
Total Funds |
Total Funds |
| Funds Represented Bv: |
|
|
|
| Restricted Funds |
|
204,685 |
136,352 |
| unrestricted Funds |
|
34,428 |
7,078 |
| Total: |
|
£239,113 |
£143.430 |