| Page | |||
|---|---|---|---|
| Trustees' report |
1-3 | ||
| Independent examiner's |
report | ||
| Statement offinancial |
activities | ||
| Balance sheet | |||
| Notes to the financial | statements | 7-13 |
| Unrestricted | Unrestricted | |||
|---|---|---|---|---|
| funds | funds | |||
| 2023 | 2022 | |||
| Notes | f | f | ||
| ~ln ~fro |
||||
| Chantable activities |
222,555 | 250,120 | ||
| Investments | 1,435 | 35 | ||
| Total income | 223,990 | 250,155 | ||
| ~en '~ur |
||||
| Charitable activities |
5 | 189,802 | 203,974 | |
| Net income for the yearl | ||||
| Net movement | in funds | 34,188 | 46,181 | |
| Fund balances | at 1 Apdil 2022 | 168,184 | 122,003 | |
| Fund balances | at 31 March 2023 | 202,372 | 168,184 |
| 2023 | 2022 | ||||||
|---|---|---|---|---|---|---|---|
| Notes | 8 | ||||||
| Fixed assets | |||||||
| Tangible assets | 2,919 | 3,892 | |||||
| Current assets | |||||||
| Debtors Cash at bank and |
in | hand | 10 | 23,694 301,056 |
1,177 258,824 |
||
| Creditors: amounts | falling due within | 324,750 | 260,001 | ||||
| one year | (125,297) | (95,709) | |||||
| Net current assets | 199,453 | 164,292 | |||||
| Total assets less | current liabilities | 202,372 | 168,184 | ||||
| Income funds | |||||||
| Unrestricted funds |
202,372 | 168,184 | |||||
| 202,372 | 168,184 |
| More and | Helicopter | Curiosity | Total | Total | |||
|---|---|---|---|---|---|---|---|
| Better | 2023 | 2022 | |||||
| 2023 | 2023 | 2023 | |||||
| f | f | ||||||
| Sales within | chantable | activities | 89,015 | 122,373 | 11,167 | 222,555 | 250,120 |
| Unrestricted | funds | 89,015 | 122,373 | 11,167 | 222,555 | 250,120 | |
| For the year | ended 31 March 2022 | ||||||
| Unrestricted | funds | 81,431 | 122,409 | 46,280 | 250,120 | ||
| Investments | |||||||
| Unrestricted | Unrestricted | ||||||
| funds | funds | ||||||
| 2023f | 2022f | ||||||
| Interest receivable | 1,435 | 35 |
| More and | Helicopter | Curiosity | Total | Total | ||||
|---|---|---|---|---|---|---|---|---|
| Better | 2023 | 2022 | ||||||
| f | f | |||||||
| Project delivery | 6,764 | 2,329 | 4,240 | 13,333 | 27,698 | |||
| Workshop costs | 3,569 | 3,770 | 150 | 7,489 | 18,344 | |||
| Communications | and | IT | 14,001 | 14,001 | ||||
| Motor and travel costs | 1,343 | 902 | 1,334 | 3,579 | 3,782 | |||
| Staff training | 549 | 549 | ||||||
| 26,226 | 7,001 | 5,724 | 38,951 | 49,824 | ||||
| Share ofsupport costs (see note 6) | 62,789 | 81,419 | 5,443 | 149,651 | 152,950 | |||
| Share ofgovernance | costs (see note | |||||||
| 6) | 1,200 | 1,200 | 1,200 | |||||
| 89,015 | 89,620 | 11,167 | 189,802 | 203,974 | ||||
| Analysis by |
fund | |||||||
| Unrestricted | funds | 89,015 | 89,620 | 11,167 | 189,802 | |||
| 89,015 | 89,620 | 11,167 | 189,802 | |||||
| For the year | ended | 31 March 2022 | ||||||
| Unrestricted | funds | 81,431 | 80,733 | 41,810 | 203,974 | |||
| 81,431 | 80,733 | 41,810 | 203,974 |
| Support | Governance | 2023 | Support | Governance | 2022 | |||
|---|---|---|---|---|---|---|---|---|
| costs | costs | costs | costs | |||||
| 6 | 6 | 6 | 6 | |||||
| Staff costs | 125,328 | 125,328 | 130,469 | 130,469 | ||||
| Depreciation | 973 | 973 | 1,297 | 1,297 | ||||
| Advertising | and | |||||||
| marketing | 10,567 | 10,567 | 45 | 45 | ||||
| Establishment | costs | 1,598 | 1,598 | 10,198 | 10,198 | |||
| Communications | and IT | 4,457 | 4,457 | 5,732 | 5,732 | |||
| Insurance | 1,037 | 1,037 | 1,047 | 1,047 | ||||
| Other office | costs | 3,583 | 3,583 | 2,805 | 2,805 | |||
| Staff training | 904 | 904 | 200 | 200 | ||||
| Accountancy | 1,204 | 1,204 | 1,157 | 1,157 | ||||
| Independent | examiner | |||||||
| fees | 1,200 | 1,200 | 1,200 | 1,200 | ||||
| 149,651 | 1,200 | 150,851 | 152,950 | 1,200 | 154,150 | |||
| Analysed between |
||||||||
| Charitable activities |
149,651 | 1,200 | 150,851 | 152,950 | 1,200 | 154,150 |
| Employment costs |
2023 | 2022 |
|---|---|---|
| 6 | 6 | |
| Wages and salaries Social security costs Other pension costs |
114,446 7,649 3,233 |
116,937 8,476 5,056 |
| 125,328 | 130,469 |
| 9 | Tangible fixed asset | s | |||
|---|---|---|---|---|---|
| Fixtures and | Computers | Total | |||
| fittings | |||||
| Cost | |||||
| At 1 April 2022 | 4,750 | 19,912 | 24,662 | ||
| At 31 March 2023 | 4,750 | 19,912 | 24,662 | ||
| Depreciation and impairment |
|||||
| At 1 April 2022 Depreciation charged |
in the year | 4,750 | 16,020 973 |
20,770 973 |
|
| At 31 March 2023 | 4,750 | 16,993 | 21,743 | ||
| Carrying amount |
|||||
| At 31 March 2023 | 2,919 | 2,919 | |||
| At 31 March 2022 | 3,892 | 3,892 | |||
| 10 | Debtors | ||||
| 2023 | 2022 | ||||
| Amounts falling due |
within one year: | 6 | 6 | ||
| Trade debtors | 23,694 | 1,177 | |||
| 11 | Creditors: amounts | falling due within one year | |||
| 2023 | 2022 | ||||
| Notes | 6 | F | |||
| Deferred income Accruals |
123,918 1,379 |
94,330 1,379 |
|||
| 125,297 | 95,709 |