OpenCharities

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

2022-03-31-accounts

Trustees P Harrison
SGoodwin
M Reilly
P Lynott
C Beny-MoorcroR
P Uwamatiya
Charity number 1113574
Registered office Cotton Exchange
Suite 111H
Bixteth Street
Liverpool
L3 9LQ
Independent examiner Mr Tony Stanley ACA
BWM
Suite 5.1
12Tithebarn Street
Liverpool
L2 2DT
Bankers HSBC
99-102 Lord Street
Liverpool
L26PG

Page
Trustees'
report
1-3
Statement
oftrustees'
responsibilities
Independent
examiner's
report
Statement
offinancial activities
6-7
Balance sheet
Notes to the financial statements 9-20

Current financial year Current financial year
Unrestricted Restricted Totai Total
funds funds
2022 2022 2022 2021
Notes 6 6
lnggtmfmm;
Donations
and
legacies 52,162 376,637 428,799 600,120
Charitable
activities
(279) (279) 1,792
Other trading
activities
6,078 6,078 5,816
Investments 20 20 80
Total income 57,981 376,637 434,618 607,808
Exuattdltumttg;
Charitable
activities
7 53,123 467,913 521,036 456,964
Net income/(expenditure) for the year/
Net movement in funds 4,858 (91,276) (86,418) 150,844
Fund balances at 1 April 2021 55,320 258,349 313,669 162,825
Fund balances at 31 March 2022 60,178 167,073 227,251 313,669

Prior financial year
Unrestricted Restricted Total
funds funds
2021 2021 2021
Notes 6
Inggtmfmm;
Donations
and
legacies 56,394 543,726 600,120
Charitable
activities
1,792 1,792
Other trading
activities
5,816 5,816
Investments 80 80
Total income 64,082 543,726 607,808
Exuatttfltumttg;
Charitable
activities
35,375 421,589 456,964
Net income/(expenditure) for the year/
Net movement in funds 28,707 122,137 150,844
Fund balances at 1 April 2020 26,613 136,212 162,825
Fund balances at 31 March 2021 55,320 258,349 313,669

2022
Notes 6
Fixed assets
Tangible assets 5,395 5,324
Current assets
Debtors 13 23,548
Cash at bank and in hand 224,078 286,897
224,078 310.445
Creditors; amounts falling due within
one year (2.222) (2,100)
Net current assets 221,856 308,345
Total assets less current liabilities 227,251 313,669
Income funds
Restricted funds 15 167,073 258,349
Unrestricted
funds
60,178 55,320
227,251 313,669

Unrestricted Restricted Total Unrestricted Restricted Total
funds funds funds funds
2022 2022 2022 2021 2021 2021
E E E E 6 E
Donations and gifts 52,162 376,637 428,799 56,394 543,726 600,120

2022 2021
E E
Fee income 1,792
Other income (279)
(279) 1,792
Unrestricted Unrestricted
funds funds
2022 2021
E E
6,078 5,816
Unrestricted Unrestricted
funds funds
2022 2021
E F
Interest receivable 20 80

for pre and post-natal asylum seekers and refugees
and their fa
milies
2022f 2021
8
Staff costs 337,845 255,491
Building
running
costs
8,928 11,778
Activities expenses 22,785 27,065
Equipment 538 798
Food and refreshments 731 29
Volunteer expenses 3,508 5,574
Room Hire 2,182 3,125
376,517 303,860
Share of support costs (see note 8) 137,034 147,578
Share ofgovernance costs (see note 8) 7,485 5,526
521,036 456,964
Analysis
by fund
Unrestricted
funds
53,123 35,375
Restricted
funds
467,913 421,589
521,036 456,964

Support costs
Support Governance 2022Support costs Governance 2021
costs costs costs
f F 8 6 F
Staff costs 82,767 82,767 106,848 106,848
Office costs 40,395 40,395 34,415 34,415
Travel expenses 4,608 4,608 1,153 1,153
Training 4,669 4,669 1,135 1,135
Sundry expenses 4,064 4,064 2,633 2,633
Insurance 531 531 1,394 1,394
Independent
examination
fees 2,220 2,220 2,100 2,100
Payroll fees 1,600 1,600 1,512 1,512
Legal and professional 1,668 1,668 673 673
Depreciation 1,997 1,997 1,241 1,241
137,034 7,485 144,519 147,578 5,526 153,104
Analysed
between
Charitable
activities
137,034 7,485 144,519 147,578 5,526 153,104

2022 2021
Number Number
Charitable
activities
18
Employment
costs
2022f 2021f
Wages and salaries 381,668 327,274
Social security costs 31,637 29,212
Other pension costs 7,307 5,853
420,612 362,339
No employee
received
emoluments of more than f60,000 during the year (2021: none).
11 Tangible fixed assets
Office Computer Total
Furniture Equipment
F. F
Cost
At 1 April 2021 1,623 7,634 9,257
Additions 2,069 2,069
At 31 March 2022 1,623 9,703 11,326
Depreciation
and
impairment
At 1 April 2021 499 3,435 3,934
Depreciation
charged
in the year 109 1,888 1,997
At 31 March 2022 608 5,323 5,931
Carrying
amount
At 31 March 2022 1,015 4,380 5,395
At 31 March 2021 1,125 4,199 5,324
12 Financial
instruments
2022
F
2021f
Carrying
amount
offinancial assets
Debt instruments measured at amortised cost 224,078 310,445
Carrying
amount
offinancial liabilities
Measured
at amortised
cost 2,222 2,100

13 Debtors
2022 2021
Amounts
falling due
within one year: 8 8
Trade debtors 1,659
Other debtors 21,889
23,548
14 Creditors: amounts falling due within one year
2022 2021
Accruals and deferred income 2,222 2,100
O
0
Il
0
li
Cl
cc
O
Cc
c
Ol O
CD
Ai
LA
CO
CC
CC
LA
IA
I
CV
Ol
CO
t
CCI
CC
I
IA
CI
CO
CD
0
LA
CC
CC
0
I
0
CJ
Cl
Ih0D.
D.0
4=0
ICD.
Ic
0
Ic2
0
Cl
c
0
0
Cl
E
l5
'0
gX
o
E
0c
g CI ' 0
IA
CD
O
O
I
' '0
0
0
LA
O
O
0
LA
Cii
CC
O
O
0
LA
CII
CC
CC
IA
0
0
0
LA
0
O
'
0
CA
O
IA
Cb
LA O
0
O
0
0
0
'
'
'
0
IA
Al
CII
CC
Ol
IO
IA
LA
I
C
CC
LA
CD
'
O
Lll
I
0
I
'
'
O
O
LA
0
O
IA
'
'
CD
Cii
0
O
Cii
Cl
CJ
ICh
e
O
Il
il
cc
O
Cc
'0
CI ID
CA
CC
CC IA
t
' OJ
I
CD
Cl
CO
CA
CD
CA
Ol
CV
O
O
IA
I
Ol
I
O
CA
O
(9
O
O
CA
CD
0
Ci
CI
0 e
IA
CD
0
CO
IA
' ' ' 0
ID
0
LC
CJ
0 Ccl
4I
LC
0
0
Nc
OI-
m IC
Cl
LJc
LC
LC
JD
Cll3
0
4c
0ila
IC
III
OI CV
CC
CO
CO
CO
CC
CD
IA
0
O
Cll
CD
O
O
CLI
Ol
IA
CO
O
CO
OJ
CII
CD CD
CD
'lC
CO
O
IA
O
CC
CLI
LA
IA
LA
0
O
O
IA
0
O0
0
0
CII
0
0
O
IA
0
0
IA
ClD.
X
Cl
Dl
E E OI I
O
CC
I IAOCAOO
CC
0
LA O 0
CA
LA O O 0
CC
I
IA
IA
IA
CD
CII
CC
CV
I OOO
IA 0
CC
I 0
'll
IA
CC
IA
O
t
I 000(400000
LA O 0
LA O 0 O O 0
O O
LA O 0
CA O
LA
CO I(l
IA
CC
IA 0
CC
IA
CD
CC cl
IA
0
O
UJDZI-Z00
O
Cl
Dl
IC
O.
E0
LJ
Ih
e
4I
O
c&
Cl
0
cc
O
CC
'co
c(
CII I
O
I
0
0
CO
CO
O
O
CD
CA
CC
CJ
LA
0
LA
CC
O
O
O
LA
CLI
O
O
LA
Al
CO
0
IA
W
Ol
CD
CD
CA
O
ID
' ' Ch
IA
CA
O
OJ
CC
IA
VlI-Z
UJ
04
CllO
i
Cl0
IC
UJ 0 Cl
Cll3
tO 0c N
CJ.
'
u I-e
OZ
Z
UJZI-0I-
OJ
UJI-0Z
UJ
CI
CI
Ul
0
U.
Cl
4I0
Cl
Cl
LC0
Ct
0
Ih
i
Cl
E00
Cl
W
0
Ol
(D
CC
Q
IL
2'
0
Ol
(Xl
Cl
0
e
e
O
c0
LC
IC
Cl
O
O
0
l3
4!
c
cpu
0
m e
LL 0 0
E 5 O
—0 e
ITI
LL
L
m
Cl (0
4J
IC
eE
E
0
m
III a (0
CC
CC
(4
4JZ
LC
O
CC
4J
m
Am (0
LC
IC(0
COe
ecO0
(0 IA (0
m
I-
0
Cl
4!
Og
(Q O
4( O
c0
LC
c
0
LL
CJ
0
0
c
c
00
)
O
0
0O
O
O
O
D.
e
&
D
e
Cl
Cl
Dl
i-
e
00
0
CD
O
ClO0
O
E
0
O
Cl
O
0
IJJ
o
Cl
0
c(
Cl
E
2'o
mE
3O DIZ
I
O
Cl
2-im'
cl E
0.2&m o
(0 (0 O O
IC
0
ICc
'0 0
CL (I
LC
Ill
IC
Cl
IC
(L'
Cl
co!a
(L'O
mC!
0E'& o
0 0 2
OOQ

Unrestricted Restricted Total Unrestricted Restricted Total
2022 2022 2022 2021 2021 2021
6 6 6 f 5 5
Fund balances at
31 March 2022
are represented
by:
Tangible assets 5,395 5,395 5,324 5,324
Current assets/(liabilities) 54,784 167,072 221,856 49,996 258,349 308,345
60,179 167,072 227,251 55,320 258,349 313,669

2022 2021
6 6
Within one year 8,957 7,800
Between two and five years 13,436 22,394
22,393 30,194

The remun eration
of key management
personnel
is as f
ollows:
2022 2021
6 6
Aggregate compensation 79,824 83,121