| Trustees | Ms D Benson | |||||
|---|---|---|---|---|---|---|
| Ms S Boyle | ||||||
| Ms A Greenwood | ||||||
| Ms S Hickson | ||||||
| Ms J Hill | ||||||
| Mr P Kilgallon | (Appointed | 11 March 2023) | ||||
| Ms T Lanigan |
||||||
| Ms A Lee | ||||||
| Ms A Machon | ||||||
| Ms J McLauglln | ||||||
| Ms S Murray | ||||||
| Mr A O'Mahony | ||||||
| Ms ESchencks | ||||||
| Ms T Faa-Thompson | ||||||
| Ms M Fearn | ||||||
| Senior management | D Benson | Chair | ||||
| S Hickson | Lgce Chair | |||||
| Charity number | 01115673 | |||||
| Company | number | 05477406 | ||||
| Principal address | 1 Beacon Mews | |||||
| South Road | ||||||
| Weybridge | ||||||
| Surrey | ||||||
| United Kingdom |
||||||
| KT139DZ | ||||||
| Registered | office | 1 Billing Road | ||||
| Norlhampton | ||||||
| United Kingdom |
||||||
| NN1 5AL | ||||||
| Independent | examiner | Cottons Accountants | LLP | |||
| 1 Billing Road | ||||||
| Northampton | ||||||
| United Kingdom |
||||||
| NN1 5AL |
==> picture [15 x 6] intentionally omitted <==
| Unrestricted | Unrestricted | ||||
|---|---|---|---|---|---|
| funds | funds | ||||
| 2023 | 2022 | ||||
| Notes | |||||
| Income and endowments | from: | ||||
| Donations and |
legacies | 89,586 | 94,026 | ||
| Charitable activities |
38,516 | 19,084 | |||
| Investments | 1,738 | 81 | |||
| Other income | 477 | 372 | |||
| Total Income | 130,317 | 113,563 | |||
| Expenditure on: |
|||||
| Charitable activities |
7 | 77,153 | 84,978 | ||
| Total expenditure | 77,153 | 84,978 | |||
| Nst income and movement | In funds | 53,164 | 28,585 | ||
| Reconciliation | offunds: | ||||
| Fund balances | at 1 October 2022 | 189,327 | 160,745 | ||
| Fund balances | at 30 September 2023 | 242,491 | 189,330 |
| AS AT30SEP | TE | MBER 2 | 023 | |||||
|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | |||||||
| Notes | ||||||||
| Current assets | ||||||||
| Debtors | 15 | 21,736 | 1,541 | |||||
| Cash at bank and | in hand | 229,938 | 192,559 | |||||
| 251,674 | 194,100 | |||||||
| Creditors: amounts | falling due | within one | 16 | |||||
| year | (9,183) | (4,770) | ||||||
| Net current assets | 242,491 | 189,330 | ||||||
| Net assets excluding | pension | liability | 242,491 | 189,330 | ||||
| The funds ofthe | charity | |||||||
| Unrestricted funds |
242,491 | 189,330 | ||||||
| 242,491 | 189,330 |
==> picture [46 x 9] intentionally omitted <==
| THE YEAR ENDED | THE YEAR ENDED | THE YEAR ENDED | THE YEAR ENDED | 30SEPTEMBER2023 | ||
|---|---|---|---|---|---|---|
| Small donations individually |
less than f1,000 | 17 | 27 | |||
| Membership subscriptions |
as donations | 77,898 | 83,128 | |||
| Membership | donations | - | Gift Aid claims | ~11 671 | 10871 | |
| 89,586 | 94,026 | |||||
| Income from | other trading | activities | ||||
| Unrestricted | Unrestricted | |||||
| funds | funds | |||||
| 2023 | 2022 | |||||
| Conference fees | 37,150 | 18,031 | ||||
| Publicationsfinformation | packs | 402 | 331 | |||
| Miscellaneous | income | 964 | 722 | |||
| Other trading | activities | 38,516 | 19,084 |
| Unrestricted | Unrestricted |
|---|---|
| funds | funds |
| 2023 | 2022 |
| 1,738 | 81 |
| Unrestricted | Unrestricted | Unrestricted | |||
|---|---|---|---|---|---|
| funds | funds | ||||
| 2023 | 2022 | ||||
| f | E | Royalties | |||
| 477 | 372 |
| Expenditure | on c | haritabl | e activitie |
s | ||||
|---|---|---|---|---|---|---|---|---|
| Direct | Premises | Administratl | ||||||
| spending | expenses | ve | ||||||
| overheads | ||||||||
| 2023 | 2023 | 2023 | ||||||
| Direct costs | ||||||||
| Staff costs | 25,682 | |||||||
| Marketing and advertising |
ofcharitable | services | 9,703 | |||||
| Cost of publication | sales | |||||||
| Membership | card | costs | ||||||
| Annual conference |
costs | |||||||
| 35,385 | ||||||||
| Share ofsupport | and governance | costs (see note 8) | ||||||
| Support | 6,290 | 16,649 | ||||||
| Governance | ||||||||
| 35,385 | 6,290 | 16,649 | ||||||
| Analysis by |
fund | |||||||
| Unrestricted | funds | 35,385 | 6,290 | 16,649 |
| Expenditure on c |
Expenditure on c |
haritabl | e activitie |
s | |||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Previous year: | Direct Employee |
Premises | Administrati | Fir | |||||||
| spending not included |
costs in direct |
expenses | ve overheads |
||||||||
| costs | |||||||||||
| 2022 | 2022 | 2022 | 2022 | ||||||||
| 8 | |||||||||||
| Direct costs | |||||||||||
| Staff costs | 17,710 | ||||||||||
| Marketing and advertising |
ofcharitable | services | 486 | ||||||||
| Cost of pubhcation | sales | ||||||||||
| Membership | card | costs | |||||||||
| Annual conference |
costs | ||||||||||
| 18,196 | |||||||||||
| Share ofsupport | and governance | costs (see note 8) | |||||||||
| Support | 1,250 | 4,693 | 29,028 | ||||||||
| Governance | |||||||||||
| 18,196 | 1,250 | 4,693 | 29,028 |
| 8 | Support costs allocated to | activities | activities | ||||
|---|---|---|---|---|---|---|---|
| 2023 | 2022 | ||||||
| Bank charges | 1,870 | 532 | |||||
| Staff training and welfare |
1,250 | ||||||
| Room hire | 6,290 | 4,693 | |||||
| Telephone, fax and internet |
695 | 481 | |||||
| Stationery and printing |
163 | 78 | |||||
| Receptionist services |
3,686 | 140 | |||||
| Membership subscriptions |
8,239 | 19,643 | |||||
| Software licences and ITexpenses | 2,877 | 607 | |||||
| Liability and contents insurance | 686 | 1,163 | |||||
| AGM costs | 6,155 | ||||||
| Sundry expenses | 303 | 762 | |||||
| Governance costs |
5904 | 2376 | |||||
| 30,713 | 37,880 | ||||||
| Analysed between: |
|||||||
| Employee costs not included | in direct costs | 1,250 | |||||
| Premises expenses | 6,290 | 4,693 | |||||
| Administrative overheads |
16,649 | 29,029 | |||||
| Finanical costs | 1,870 | 532 | |||||
| Governance costs |
5904 | ~2376 | |||||
| 30,713 | 37,880 | ||||||
| 9 | Net movement in funds |
2023 | 2022 | ||||
| 8 | f | ||||||
| The net movement in funds |
is stated after charging/(crediting): | ||||||
| Fees payable for the independent |
examination | ofths charily's | financial | ||||
| statements | 2,551 | 2,206 | |||||
| Bank charges | 1,870 | 532 |
| Fees payable to the |
charity's | auditor and associates: | auditor and associates: | 2023f | 2022 8 |
|---|---|---|---|---|---|
| For audit services | |||||
| Audit ofthe financial | statements | of the charity | 2,551 | 2,206 |
| The aver | age | monthly num |
ber of employees during the year was: |
||
|---|---|---|---|---|---|
| 2023 | 2022 | ||||
| Number | Number | ||||
| Engaged | on | management | and administration | ||
| Employment | costs | 2023 | 2022 | ||
| 8 | 8 | ||||
| Wages and | salaries | 25,682 | 17,710 |
| Tangible fixed assets | |
|---|---|
| Plant | |
| elid | |
| equipment | |
| 8 | |
| Cost | |
| At 1 October 2022 | 890 |
| At 30 September 2023 | 890 |
| At 1 October 2022 | 890 | |||
|---|---|---|---|---|
| At 30 September 2023 | 890 | |||
| Carrying amount |
||||
| At 30September 2023 | ||||
| At 30 September 2022 | ||||
| 15 | Debtors | |||
| 2023 | 2022 | |||
| Amounts falling dus |
within one year: | |||
| Trade debtors | 999 | 1,541 | ||
| Prepayments and accrued income |
20,737 | |||
| 21,736 | 1,541 | |||
| 16 | Creditors: amounts | falling dus within ons year | ||
| 2023 | 2022 | |||
| Trade creditors | 6,683 | 2,730 | ||
| Accruals and deferred | income | 2,500 | 2,040 | |
| 9,183 | 4,770 |
| At | 1 | October | Incoming | Resources | At 30 | ||
|---|---|---|---|---|---|---|---|
| 2022 | resources | expended | September | ||||
| 2023 | |||||||
| 8 | |||||||
| General | funds | 189,327 | 130,317 | (77,153) | 242,491 | ||
| Previous | year: | At 1 | Incoming | Resources | At 30 | ||
| October | resources | expended | September | ||||
| 2021 | 2022 | ||||||
| F | 8 | ||||||
| General | funds | 160,745 | 113,563 | (84,978) | 189,330 |
| Unrestrlcte | ||||
|---|---|---|---|---|
| d | ||||
| fund | ||||
| s | ||||
| 2023 | ||||
| E | ||||
| At 30September 2023: | ||||
| Current | assets/(liabilities) | 21I:-,49T | ||
| 242,491 | ||||
| 18 | Analysis | of net assets between | funds | (Co tntgsft) |
| At 30September 2022: | ||||
| Unrestricted | ||||
| funds | ||||
| 2022 | ||||
| E | ||||
| Current | assets/(liabilities) | 189330 | ||
| 189,330 |