## Star Bereavement and Support Service Limited 

Charity number 1113878 

A company limited by guarantee number 05697984 

## Annual Report and Financial Statements 

for the year ended 31 March 2022 





Star Bereavement and Support Service Limited 

Annual Report and Financial Statements for the year ended 31 March 2022 

|**Contents**|**Page**|
|---|---|
|Trustees' report|2 to 4|
|Examiner's report|5|
|Statement of financial activities|6|
|Balance sheet|7|
|Notes to the accounts|8 to 14|



**Prepared by West Yorkshire Community Accountancy Service CIO** 

1 



## Star Bereavement and Support Service Limited 

## Trustees' report for the year ended 31 March 2022 

## **Reference and administrative details of the charity, its trustees and advisors** 

The trustees during the financial year and up to and including the date the report was approved were: **Name Position Dates** 

Suzanne Gahlings Joanne Chapman Stuart Hawkes Heather McKnight 

Chair from July 2019 

Appointed January 2022 

## **Charity number** 

## **Company number** 

1113878 05697984 

Registered in England and Wales Registered in England and Wales 

## **Registered and principal address** 

## **Bankers** 

Nova Lloyds Bank plc 11 Upper York Street 17 Westgate Wakefield Wakefield WF1 3LQ WF1 1JZ 

## **Independent examiner** 

Simon Bostrom  FCIE 

## **West Yorkshire Community Accountancy Service CIO** 

Stringer House 34 Lupton Street Leeds LS10 2QW 

## **Structure, governance and management** 

The charity is a company limited by guarantee and was formed on 4 February 2006. It is governed by a memorandum and articles of association. The liability of the members in the event of the company being wound up is limited to a sum not exceeding £1. 

## **Method of recruitment and appointment of trustees** 

The trustees of the charity are also the directors for the purposes of company law and are appointed by the members at the AGM. 

## **The charity's objects** 

To relieve suffering amongst children and young people who have been bereaved or suffered significant loss between the ages of 4 and 18. 

2 



## Star Bereavement and Support Service Limited 

## Trustees' report (continued) for the year ended 31 March 2022 

## **The charity's main activities** 

Star supports and empowers children, young people and young adults who are experiencing distress and trauma caused by the death of someone important them. 

## Star aims to: 

Enable them to understand and manage the feelings related to loss and bereavement, 

Give them the competencies to be resilient and able to move on with their lives, 

Support family, friends and communities so they too are more resilient and better able to respond to loss and bereavement. 

## **Public benefit statement** 

In setting our objectives and planning our activities our Trustees have given serious consideration to the Charity Commission’s general guidance on public benefit. 

## **Achievements and performance** 

During 2021-22 Star Bereavement has supported bereaved children and young people through a variety of interventions including Star Days, therapeutic groups, peer support sessions and individual support 

Star Bereavement supported over 180 children and young people in 2021-22, many bereaved through suicide, sudden death, drug and alcohol misuse and many who are living in areas of deprivation and poverty. 300 referrals were received which is a significant increase on previous years. 

Children and young people have benefitted from attending group support to reduce their feelings of isolation and provide a safe space to have fun, make friends and make memories. An exciting programme of support has been offered including school holiday clubs, art, fitness and sport, theatre, boxing, climbing, wellness in the woods and animal therapy. 

In therapeutic groups and 1:1 support children and young people have engaged in grief support including narrative work, coping with feelings and emotions and positive futures. All children and young people have been offered opportunities which build their resilience to cope with life’s challenges. 

Many young people have reported significant changes to their wellbeing after accessing support including a decrease in self harm and suicidal ideation, managing well in school, coping with family relationships, being able to talk about the person who has died and improved self-esteem and self-worth. 

Star Bereavement has supported a pilot Suicide Postvention service for the district and the service will transition fully to Star Bereavement. The service provides a fast response to suicide in communities, empowering members of communities, family, and friends to support each other and to understand where to turn in their own times of need and vulnerability. 

The Star Bereavement board continues to strive for sustainability as the charity faces unprecedented demand for its services 

## **Financial review** 

The net expenditure for the year was £71,078, including net income of £6,102 on unrestricted funds and net expenditure of £77,180 on restricted funds after transfers. 

## **Reserves policy** 

It is the policy of the trustees to have sufficient reserves in place to ensure that it could continue for 3 to 5 months without funding until other sources of finance can be raised. This would equate to policy limits of approximately £30,000 to £50,000 based on budgeted expenditure of £120,000. The charity's free reserves, excluding fixed assets, at the year end were £61,255. 

Whilst the activities of the charity have been affected by the coronavirus, the trustees are satisfied that there are no material uncertainties so significant as to cast doubt over the ability of the charity to continue as a going concern. 

3 



## Star Bereavement and Support Service Limited Trustees' report (continued) for the year ended 31 March 2022 

## **Statement of trustees' responsibilities** 

The trustees (who are also the directors for the purposes of company law) are responsible for preparing the Trustees report and the financial statements in accordance with the applicable law and UK Accounting Standards. 

Company law requires the trustees to prepare financial accounts for each financial year which give a true and fair view of the state of affairs of the charitable company and of the incoming resources and application of resources, including the income and expenditure, of the charitable company for the year. In preparing these financial statements, the trustees are required to: 

select suitable accounting policies and apply them consistently; 

observe the methods and principles in the Charities SORP; 

make judgements and estimates that are reasonable and prudent; 

state whether applicable UK accounting standards have been followed, subject to any material departures disclosed and explained in the financial statements; 

prepare the accounts on a going concern basis unless it is inappropriate to presume that the charitable company will continue in operation. 

The trustees are responsible for keeping proper accounting records which disclose with reasonable accuracy at any time the financial position of the charitable company and to enable them to ensure that the financial accounts comply with the Companies Act 2006. They are also responsible for safeguarding the assets of the charity and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities. 

This report has been prepared in accordance with the Statement of Recommended Practice: Accounting and Reporting by Charities (Charities SORP (FRS102)), and in accordance with the special provisions of the Companies Act 2006 relating to small companies. 

Signed on behalf of the board of trustees on 03/08/2022 

Suzanne Gahlings    (Trustee) 

4 



## Star Bereavement and Support Service Limited 

## Independent examiner's report to the trustees of Star Bereavement and Support Service Limited 

I report to the charity trustees on my examination of the accounts of the charitable company for the year ended 31 March 2022, which are set out on pages 6 to 14. 

## **Responsibilities and basis of report** 

As the charity's trustees of the charitable company (and also its directors for the purposes of company law) you are responsible for the preparation of the accounts in accordance with the requirements of the Companies Act 2006 ('the 2006 Act'). 

Having satisfied myself that the accounts of the charitable company are not required to be audited under Part 16 of the 2006 Act and are eligible for independent examination, I report in respect of my examination of your charity's accounts as carried out under section 145 of the Charities Act ('the 2011 Act'). In carrying out my examination I have followed the Directions given by the Charity Commission under section 145(5)(b) of the 2011 Act. 

## **Independent examiner's statement** 

I have completed my examination. I confirm that no material matters have come to my attention in connection with the examination giving me cause to believe that in any material respect: 

- 1 accounting records were not kept in respect of the company as required by section 386 of the 2006 Act; or 2 the accounts do not accord with those records; or 

- 3 the accounts do not comply with the accounting requirements of section 396 of the 2006 Act other than any requirement that the accounts give a 'true and fair view' which is not a matter considered as part of an independent examination; or 

- 4 the accounts have not been prepared in accordance with the methods and principles of the Statement of Recommended Practice for accounting and reporting by charities [applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102)]. 

I have no concerns and have come across no other matters in connection with the examination to which attention should be drawn in this report in order to enable a proper understanding of the accounts to be reached. 

Simon Bostrom FCIE 

14/09/2022 

## **West Yorkshire Community Accountancy Service CIO** 

Stringer House 34 Lupton Street Leeds LS10 2QW 

5 



## Star Bereavement and Support Service Limited 

## Statement of Financial Activities 

## (including summary income and expenditure account) for the year ended 31 March 2022 

|Notes<br>2022<br>Unrestricted<br>funds<br>£<br>**Income from:**<br>Grants and donations<br>(2)<br>11,674<br>Sales and fees<br>-<br>Bank interest<br>16<br>**Total income**<br>11,690<br>**Expenditure on:**<br>Salaries, NICs and pensions<br>(3)<br>-<br>Freelance admin and project support<br>-<br>Recruitment<br>575<br>Supervision<br>-<br>Volunteer expenses<br>-<br>Travel<br>-<br>Training<br>-<br>Direct delivery costs<br>-<br>Rent<br>-<br>Advertising and publicity<br>177<br>Insurance<br>377<br>Repairs and maintenance<br>118<br>Phone and internet<br>178<br>Printing, postage and stationery<br>273<br>IT, computers and website<br>917<br>Payroll charges<br>42<br>HR and finance<br>381<br>Independent examination<br>900<br>Other expenditure<br>-<br>Amortisation of website costs<br>1,200<br>Depreciation<br>982<br>**Total expenditure**<br>6,120<br>**Net income / (expenditure)**<br>5,570<br>**Transfers between funds**<br>(4)<br>532<br>**Net movement in funds**<br>6,102<br>**Fund balances brought forward**<br>67,771<br>**Fund balances carried forward**<br>(4)<br>73,873|2022<br>Restricted<br>funds<br>£<br>108,424<br>428<br>-<br>108,852<br>133,740<br>-<br>708<br>1,270<br>257<br>2,157<br>996<br>30,460<br>7,680<br>14<br>433<br>-<br>2,239<br>29<br>1,655<br>888<br>2,104<br>-<br>870<br>-<br>-<br>185,500<br>(76,648)<br>(532)<br>(77,180)<br>184,623<br>107,443|2022<br>Total<br>funds<br>£<br>120,098<br>428<br>16<br>120,542<br>133,740<br>-<br>1,283<br>1,270<br>257<br>2,157<br>996<br>30,460<br>7,680<br>191<br>810<br>118<br>2,417<br>302<br>2,572<br>930<br>2,485<br>900<br>870<br>1,200<br>982<br>191,620<br>(71,078)<br>-<br>(71,078)<br>252,394<br>181,316|2021<br>Total<br>funds<br>£<br>273,597<br>90<br>16<br>273,703<br>42,912<br>17,626<br>1,350<br>700<br>249<br>456<br>2,005<br>10,601<br>5,185<br>183<br>799<br>1,000<br>1,155<br>154<br>1,821<br>399<br>2,822<br>720<br>310<br>12<br>716<br>91,175<br>182,528<br>-<br>182,528<br>69,866<br>252,394|
|---|---|---|---|



All incoming resources and resources expended derive from continuing activities. 

6 



## Star Bereavement and Support Service Limited 

## Balance sheet 

|as at 31 March 2022<br>2022<br>Unrestricted<br>£<br>**Fixed assets**<br>Tangible assets<br>(5)<br>1,830<br>Intangible assets<br>(6)<br>10,788<br>**Total fixed assets**<br>12,618<br>**Current assets**<br>Cash at bank and in hand<br>(7)<br>62,913<br>**Total current assets**<br>62,913<br>**Current liabilities:**<br>**amounts falling due within one year**<br>Creditors and accruals<br>(8)<br>1,658<br>**Total current liabilities**<br>1,658<br>**Net current assets / (liabilities)**<br>61,255<br>**Net assets**<br>73,873<br>**Funds**<br>Unrestricted funds<br>73,873<br>Restricted funds<br>-<br>**Total funds**<br>73,873|2022<br>Restricted<br>£<br>-<br>-<br>-<br>107,443<br>107,443<br>-<br>-<br>107,443<br>107,443<br>-<br>107,443<br>107,443|2022<br>Total<br>£<br>1,830<br>10,788<br>12,618<br>170,356<br>170,356<br>1,658<br>1,658<br>168,698<br>181,316<br>73,873<br>107,443<br>181,316|2021<br>Total<br>£<br>1,748<br>11,988<br>13,736<br>243,841<br>243,841<br>5,183<br>5,183<br>238,658<br>252,394<br>67,771<br>184,623<br>252,394|
|---|---|---|---|



For the year ending 31 March 2022 the charitable company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies. 

The members have not required the charitable company to obtain an audit of its accounts for the year in question in accordance with section 476. The trustees (who also the directors for the purposes of company law) acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts. 

These accounts have been prepared in accordance with the provisions applicable to companies subject to the small companies’ regime and with FRS 102 (effective January 2019). 

The financial statements were approved by the board of trustees on 03/08/2022 

Suzanne Gahlings     (Trustee) 

7 



## Star Bereavement and Support Service Limited 

## Notes to the accounts 

for the year ended 31 March 2022 

## **1 Accounting policies** 

## **Basis of accounting** 

These accounts have been prepared under the historical cost convention with items recognised at cost or transaction value unless otherwise stated in the relevant note(s) to these accounts. The financial statements have been prepared in accordance with the Statement of Recommended Practice: Accounting and Reporting by Charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) (effective 1 January 2019) and with the Charities Act 2011. 

The charity constitutes a public benefit entity as defined by FRS 102. There has been no change to the accounting policies since last year. 

No changes have been made to the accounts for previous years. 

## **Going concern** 

The trustees are satisfied that there are no material uncertainties about the charity's ability to continue. 

## **Incoming resources** 

All incoming resources are included in the Statement of Financial Activities (SOFA) when the charity becomes entitled to the resources, it is more likely than not that the trustees will receive the resources and the monetary value can be measured with sufficient reliability. 

## **Grants and donations** 

Grants and donations are only included in the SOFA when the charity has unconditional entitlement to the resources. 

Where grants are related to performance and specific deliverables, they are accounted for as the charity earns the right to consideration by its performance. 

## **Expenditure and liabilities** 

Expenditure is recognised on an accrual basis as a liability is incurred. Liabilities are recognised where it is more likely than not that there is a legal or constructive obligation committing the charity to pay out the resources and the amount of the obligation can be measured with reasonable certainty. 

## **Taxation** 

As a charity the organisation benefits from rates relief and is generally exempt from income tax and capital gains tax but not from VAT. Irrecoverable VAT is included in the cost of those items to which it relates. 

## **Tangible fixed assets** 

Tangible fixed assets are capitalised and included at cost including any incidental expenses of acquisition. Gifted assets are shown at the value to the charity on receipt. Depreciation is provided on all tangible fixed assets at rates calculated to write off the cost on a straight line basis over their expected useful economic lives as follows: Project and office equipment: over 4 years 

## **Pensions** 

The charity operates a defined contribution scheme for the benefit of its employees.  The costs of contributions are recognised in the year they are payable. 

8 



## Star Bereavement and Support Service Limited 

## Notes to the accounts 

for the year ended 31 March 2022 

## **1 Accounting policies continued** 

## **Fund accounting** 

Unrestricted funds are available for use at the discretion of the trustees in furtherance of the general objectives of the charity. 

Restricted funds are subjected to restrictions on their expenditure imposed by the donor or through the terms of an appeal. 

Further explanation of the nature and purpose of each fund is included in the notes to the accounts. 

## **Leases** 

Rents under operating leases are charged on a straight line basis over the lease term or to an earlier date if the lease can be determined without financial penalty. 

## **Intangible fixed assets** 

Intangible fixed assets are capitalised and included at cost including any incidental expenses of acquisition. Gifted assets are shown at the value to the charity on receipt. Amortisation is provided on all intangible fixed assets at rates calculated to write off the cost on a straight line basis over their expected useful economic lives as follows: Website: over 10 years 

9 



## Star Bereavement and Support Service Limited 

## Notes to the accounts continued 

## for the year ended 31 March 2022 

|**2 Grants and donations**<br>2022<br>Unrestricted<br>funds<br>£<br>Children in Need<br>-<br>Wakefield Council<br>-<br>West Yorkshire Combined Authority<br>-<br>Young Lives Consortium<br>-<br>BGL Group Ltd<br>-<br>Leeds Community Foundation (LCF)<br>-<br>National Lottery Community Fund (NLCF)<br>-<br>Nova Wakefield<br>-<br>Reaching Communities<br>-<br>Sir George Martin Trust<br>-<br>The Orpington Foundation<br>-<br>Wakefield & Dist. Health & Community Support (W<br>-<br>Other donations<br>11,674<br>11,674<br>**3 Staff costs and numbers**<br>Gross salaries<br>Social security costs<br>Pensions|2022<br>Restricted<br>funds<br>£<br>38,178<br>59,027<br>5,000<br>6,219<br>-<br>-<br>-<br>-<br>-<br>-<br>-<br>-<br>-<br>108,424|2022<br>Total<br>funds<br>£<br>38,178<br>59,027<br>5,000<br>6,219<br>-<br>-<br>-<br>-<br>-<br>-<br>-<br>-<br>11,674<br>120,098<br>2022<br>£<br>124,643<br>6,183<br>2,914<br>133,740|2021<br>Total<br>funds<br>£<br>9,984<br>-<br>-<br>51,191<br>10,700<br>23,118<br>14,190<br>38,247<br>63,750<br>4,000<br>10,000<br>38,400<br>10,017<br>273,597<br>2021<br>£<br>42,134<br>-<br>778<br>42,912|
|---|---|---|---|



|The average number employees during the year was 1.6, being an average of 1.3 full time equivalent|The average number employees during the year was 1.6, being an average of 1.3 full time equivalent|(2021:|
|---|---|---|
|2.7, 2.1 FTE).  There were no employees with emoluments above £60,000.|||
|**Defined contribution pension scheme**|2022|2021|
||£|£|
|Costs of the scheme to the charity for the year|2,914|778|



10 



## Star Bereavement and Support Service Limited 

## Notes to the accounts continued 

## for the year ended 31 March 2022 

|**4 Restricted funds**<br>Balance b/f<br>£<br>Children in Need<br>-<br>Reaching Communities<br>78,472<br>NLCF<br>9,876<br>Nova EMW grant<br>1,871<br>Nova Covid Resilience Fund<br>1,572<br>Suicide Postvention<br>3,011<br>Sir George Martin Trust<br>3,544<br>Nova Live Well<br>5,667<br>Young Lives Covid Impact<br>22,710<br>Young Lives Suicide Postvention<br>10,000<br>Young Lives Winter Fund<br>7,500<br>Community Foundation Grant<br>2,000<br>WDH&CS<br>38,400<br>City Connect<br>-<br>HAF<br>-<br>WMDC Bridging the Gap<br>-<br>184,623|Incoming<br>£<br>38,178<br>-<br>-<br>-<br>-<br>5,000<br>-<br>-<br>-<br>1,219<br>-<br>-<br>-<br>5,000<br>35,255<br>24,200<br>108,852|Outgoing<br>£<br>7,471<br>50,231<br>8,761<br>1,871<br>1,572<br>5,785<br>2,220<br>5,667<br>19,306<br>11,219<br>7,141<br>2,000<br>18,216<br>-<br>33,453<br>10,587<br>185,500|Transfers<br>£<br>-<br>-<br>(532)<br>-<br>-<br>-<br>-<br>-<br>-<br>-<br>-<br>-<br>-<br>-<br>-<br>-<br>(532)|Balance c/f<br>£<br>30,707<br>28,241<br>583<br>-<br>-<br>2,226<br>1,324<br>-<br>3,404<br>-<br>359<br>-<br>20,184<br>5,000<br>1,802<br>13,613<br>107,443|
|---|---|---|---|---|



## **Fund name** 

## **Purpose of restriction** 

Children in Need Reaching Communities 

Towards the costs of family bereavement support. 

Towards community based bereavement support. The transfer relates to fixed assets purchased from the fund for the general purpose of the charity. Towards admin support. The transfer relates to the purchase of a lap top computer for general use. 

NLCF 

Towards delivering/adapting services during Covid-19 pandemic. The transfer relates to the capitalisation of the website that will be used as a platform for the delivery of the charity's activities. 

Nova EMW grant 

Nova Covid Resilience Fund Suicide Postvention Sir George Martin Trust Towards travel costs. Nova Live Well Develop Adult Peer Support. Young Lives Covid Impact Young Lives Suicide Postvention Coordination of Suicide Postvention Service. Young Lives Winter Fund Activities with children and young people. Community Foundation Grant 

Towards delivering/adapting services during Covid-19 pandemic. Development of role/progression from Young Lives to Star Bereavement. Towards travel costs. 

Activity worker to reduce waiting list / suicide prevention work. 

Develop support groups for adults, (surviving parent, grandparent, carer), around a child or young person, following a bereavement. Recruitment of Senior Bereavement Practitioner. Towards walking group and activity work. 

WDH&CS City Connect Wakefield Council HAF WMDC Bridging the Gap 

School Holiday Provision with children and YP on free school meals. Covid related support and interventions – Bridging the Gap. 

11 



## Star Bereavement and Support Service Limited 

## Notes to the accounts continued 

## for the year ended 31 March 2022 

|**5 **<br>**6 **|**Tangible assets**<br>**Cost**<br>At 1 April 2021<br>Additions<br>At 31 March 2022<br>**Depreciation**<br>At 1 April 2021<br>Charge for year<br>At 31 March 2022<br>**Net book value**<br>At 31 March 2022<br>At 31 March 2021<br> **Intangible assets**<br>**Cost**<br>At 1 April 2021<br>Additions<br>At 31 March 2022<br>**Depreciation**<br>At 1 April 2021<br>Charge for year<br>At 31 March 2022<br>**Net book value**<br>At 31 March 2022<br>At 31 March 2021|£<br>2,865<br>1,064<br>3,929<br>1,117<br>982<br>2,099<br>1,830<br>1,748<br>£<br>12,000<br>-<br>12,000<br>12<br>1,200<br>1,212<br>10,788<br>11,988<br>Project and<br>office<br>i<br>t<br>Website|Total<br>£<br>2,865<br>1,064<br>3,929<br>1,117<br>982<br>2,099<br>1,830<br>1,748<br>Total<br>£<br>12,000<br>-<br>12,000<br>12<br>1,200<br>1,212<br>10,788<br>11,988|
|---|---|---|---|



12 



## Star Bereavement and Support Service Limited 

## Notes to the accounts continued 

## for the year ended 31 March 2022 

|**7 Cash at bank and in hand**<br>Cash at bank<br>Cash in hand<br>**8 Creditors and accruals**<br>Trade creditors<br>Accruals|2022<br>£<br>170,286<br>70<br>170,356<br>2022<br>£<br>579<br>1,079<br>1,658|2021<br>£<br>243,677<br>164<br>243,841<br>2021<br>£<br>4,463<br>720<br>5,183|
|---|---|---|



## **9 Related party transactions** 

## **Trustee expenses** 

No trustee received any expenses during this year or the previous year. 

## **Trustee remuneration and benefits** 

No trustee received any remuneration or benefit during this or the previous year. 

13 



## Star Bereavement and Support Service Limited 

## Statement of Financial Activities including comparatives for all funds (including summary income and expenditure account) for the year ended 31 March 2022 

|2022<br>2021<br>Unrestricted Unrestricted<br>funds<br>funds<br>£<br>£<br>**Income**<br>Grants and donations<br>11,674<br>30,717<br>Sales and fees<br>-<br>90<br>Bank interest<br>16<br>16<br>**Total income**<br>11,690<br>30,823<br>**Expenditure**<br>Salaries, NICs and pensions<br>-<br>3,457<br>Freelance admin and project support<br>-<br>3,940<br>Recruitment<br>575<br>-<br>Supervision<br>-<br>280<br>Volunteer expenses<br>-<br>-<br>Travel<br>-<br>-<br>Training<br>-<br>-<br>Direct delivery costs<br>-<br>-<br>Rent<br>-<br>-<br>Advertising and publicity<br>177<br>100<br>Insurance<br>377<br>239<br>Repairs and maintenance<br>118<br>295<br>Phone and internet<br>178<br>-<br>Printing, postage and stationery<br>273<br>11<br>IT, computers and website<br>917<br>-<br>Payroll charges<br>42<br>399<br>HR and finance<br>381<br>1,562<br>Independent examination<br>900<br>420<br>Other expenditure<br>-<br>69<br>Amortisation of website costs<br>1,200<br>12<br>Depreciation<br>982<br>716<br>**Total expenditure**<br>6,120<br>11,500<br>**Net income / (expenditure)**<br>5,570<br>19,323<br>**Transfers between funds**<br>532<br>13,261<br>Other recognised gains/(losses):<br>Gains/(losses) on revaluation of fixed<br>-<br>-<br>Other gains/(losses)<br>-<br>-<br>**Net movement in funds**<br>6,102<br>32,584<br>**Fund balances brought forward**<br>67,771<br>35,187<br>**Fund balances carried forward**<br>73,873<br>67,771|2022<br>Restricted<br>funds<br>£<br>108,424<br>428<br>-<br>108,852<br>133,740<br>-<br>708<br>1,270<br>257<br>2,157<br>996<br>30,460<br>7,680<br>14<br>433<br>-<br>2,239<br>29<br>1,655<br>888<br>2,104<br>-<br>870<br>-<br>-<br>185,500<br>(76,648)<br>(532)<br>-<br>-<br>(77,180)<br>184,623<br>107,443|2021<br>Restricted<br>funds<br>£<br>242,880<br>-<br>-<br>242,880<br>39,455<br>13,686<br>1,350<br>420<br>249<br>456<br>2,005<br>10,601<br>5,185<br>83<br>560<br>705<br>1,155<br>143<br>1,821<br>-<br>1,260<br>300<br>241<br>-<br>-<br>79,675<br>163,205<br>(13,261)<br>149,944<br>34,679<br>184,623|2022<br>Total<br>funds<br>£<br>120,098<br>428<br>16<br>120,542<br>133,740<br>-<br>1,283<br>1,270<br>257<br>2,157<br>996<br>30,460<br>7,680<br>191<br>810<br>118<br>2,417<br>302<br>2,572<br>930<br>2,485<br>900<br>870<br>1,200<br>982<br>191,620<br>(71,078)<br>-<br>-<br>-<br>(71,078)<br>252,394<br>181,316|2021<br>Total<br>funds<br>£<br>273,597<br>90<br>16<br>273,703<br>42,912<br>17,626<br>1,350<br>700<br>249<br>456<br>2,005<br>10,601<br>5,185<br>183<br>799<br>1,000<br>1,155<br>154<br>1,821<br>399<br>2,822<br>720<br>310<br>12<br>716<br>91,175<br>182,528<br>-<br>-<br>-<br>182,528<br>69,866<br>252,394|
|---|---|---|---|---|



14 

