| Pages | ||
|---|---|---|
| Trustees' Annual Report |
2to 7 | |
| Independent Examiner's |
Report | |
| Statement of FinancialActivities | ||
| Balance Sheet | 10 | |
| Statement ofCash flows | ||
| Notes to the Accounts | 12to 17 | |
| Detailed Statement ofFinancialActivities | 18to 19 |
| for the year | ended 30Novem | ber 2023 | |||
|---|---|---|---|---|---|
| Unrestricted | |||||
| funds | Total funds | Total funds | |||
| 2023 | 2023 | 2022 | |||
| Notes | E | E | E | ||
| Income and | endowments | ||||
| from: | |||||
| Donations | and legacies | 428,244 | 428,244 | 264,282 | |
| Investments | 1,945 | 1,945 | 320 | ||
| Total | 430,189 | 430,189 | 264,602 | ||
| Expenditure | on: | ||||
| Raising funds | 3.231 | 3231 | 3,812 | ||
| Charitable | activities | 282,102 | 282,102 | 251,321 | |
| Other | 11,112 | 11,112 | 11,201 | ||
| Total | 296,445 | 296,445 | 266,334 | ||
| Net gains on | investments | ||||
| Net income/(expenditure) | 133,744 | 133,744 | (1,732) | ||
| Transfers between funds |
|||||
| Net income/(expenditure) before other gains/(losses) |
133,744 | 133,744 | (1,732) | ||
| Other gains | and losses | ||||
| Net movement in Funds |
133,744 | 133,744 | (1,732) | ||
| Reconciliation offunds: | |||||
| Total funds brought forward | 139,413 | 139,413 | 141,145 | ||
| Total funds carried forward | 273,157 | 273,157 | 139,413 |
| Water Survival B Balance Sheet |
ox Ltd | ox Ltd | |||
|---|---|---|---|---|---|
| at 30 November | 2023 | ||||
| Company No. |
05903142 | Notes | 2023 | 2022 | |
| 6 | 6 | ||||
| Fixed assets | |||||
| Tangible assets | |||||
| Current assets | |||||
| Stocks | 12 | 151,674 | 84,792 | ||
| Debtors | 13 | 11,753 | 10,051 | ||
| Cash at bank | and | in hand | 110,429 | 59,070 | |
| 273,856 | 153,913 | ||||
| Creditors: Amount falling due within one year |
14 | (700) | (14,501) | ||
| Net current assets | 273,156 | 139,412 | |||
| Total assets less | current liabilities | 273,157 | 139,413 | ||
| Net assets excluding | pension asset or liability | 273,157 | 139,413 | ||
| Total net assets | 273,157 | 139,413 | |||
| The funds ofthe | charity | ||||
| Restricted funds | 15 | ||||
| Unrestricted funds |
15 | ||||
| General funds | 273,157 | 139,413 | |||
| 273,157 | 139,413 | ||||
| Reserves | 15 | ||||
| Totalfunds | 273,157 | 139,413 |
| 2023 | 2022 | |||
|---|---|---|---|---|
| E | E | |||
| Cash flows from operating | activities | |||
| Net income/(expenditure) | per Statement | ofFinancial Activities | 133,744 | (1,732) |
| Adjustments for: |
||||
| Dividends, interest and |
rents from investments | (1,945) | (320) | |
| Increase in stocks |
(66,882) | (24,557) | ||
| Increase in trade and other receivables |
(1,702) | (7,051) | ||
| (Decrease)/Increase in trade and other |
payables | (13,807) | 8,787 | |
| Net cash provided by/(used |
in) operating | activities | 49,408 | (24,872) |
| Cash flows from investing | activities | |||
| Dividends, interest and |
rents from investments | 1,945 | 320 | |
| Net cash from investing activities |
1,945 | 320 | ||
| Net cash from financing activities |
||||
| Net increase/(decrease) in |
cash and cash | equivalents | 51,353 | (24,552) |
| Cash and cash equivalents | atthe beginning ofthe year | 59,070 | 83,623 | |
| Cash and cash equivalents | atthe end ofthe year | 110,423 | 59,071 | |
| Components ofcash and cash equivalents |
||||
| Cash and bank balances | 110,429 | 59,070 | ||
| 110,429 | 59,070 |
| last year and no chan | last year and no chan | last year and no chan | last year and no chan | ges have been made to accounts for previous years. |
|||||
|---|---|---|---|---|---|---|---|---|---|
| Fund accounting | |||||||||
| Unrestricted | funds | These are available for use at the discretion ofthe trustees | in furtherance | of | the | ||||
| general objects ofthe charity. | |||||||||
| Designated | funds | These are unrestricted funds earmarked by the trustees |
for particular purposes. |
||||||
| Revaluation | funds | These are unrestricted funds which include a revaluation |
reserve representing | the | |||||
| restatement of investment assets at their market values. |
|||||||||
| Restricted funds | These are available for use subject to restrictions imposed |
by the donor | or through | ||||||
| terms ofan appeal. | |||||||||
| Income | |||||||||
| Recognition | of | Income is included in the Statement of Financial Activities |
(SoFA) when the charity | ||||||
| income | becomes entitled to, and virtually certain to receive, the |
income and the | amount | ||||||
| ofthe income can be measured with sufficient reliability. |
|||||||||
| Income with | related | Where income has related expenditure the income and |
related expenditure | is | |||||
| expenditure | reported gross in the SoFA. | ||||||||
| Donations | and | Voluntary income received by way of grants, donations |
and gifts is included in |
the | |||||
| legacies | the SoFA when receivable and only when the Charity has |
unconditional | |||||||
| entitlement tothe income. |
|||||||||
| Tax reclaims | on | income from tax reclaims is included in the SoFA at the same time as the |
|||||||
| donations | and | gifts | gift/donation to which it relates. |
||||||
| Donated services | These are only included in income (with an equivalent amount in expenditure) |
||||||||
| and facilities | where the benefit to the Charity is reasonably quantifiable, |
measurable | and | ||||||
| material. | |||||||||
| Volunteer | help | The value of any volunteer help received is not included |
in the accounts. | ||||||
| Investment | income | This is included in the accounts when receivable. |
|||||||
| Gains/(losses) | on | This includes any gain or loss resulting from revaluing investments to market |
value | ||||||
| revaluation | of | fixed | at the end ofthe year. | ||||||
| assets | |||||||||
| Gains/(losses) | on | This includes any gain or loss on the sale ofinvestments. |
|||||||
| investment | assets |
| Expenditure | |||||
|---|---|---|---|---|---|
| Recognition | of | Expenditure is recognised on an accruals basis. Expenditure includes |
any VAT | ||
| expenditure | which cannot be fully recovered, and |
is reported as |
part ofthe expenditure to |
||
| which it relates. |
|||||
| Expenditure | on | These comprise the costs associated | with attracting | voluntary income, fundraising |
|
| raising funds | trading costs and investment management costs. |
||||
| Expenditure | on | These comprise the costs incurred by |
the Charity in |
the delivery of its | activities and |
| charitable activities |
services in the furtherance of its objects, including the making ofgrants and |
||||
| governance costs. |
|||||
| Grants payable | All grant expenditure is accounted for on an actual |
paid basis plus an | accrual for | ||
| grants that have been approved by the trustees at the end ofthe year but not yet |
|||||
| paid. | |||||
| Governance | costs | These include those costs associated | with meeting | the constitutional | and statutory |
| requirements ofthe Charity including |
any audit/independent-exarninatioa fees, |
||||
| costs linked to the strategic management ofthe Charity, together with a share of |
|||||
| other administration costs. |
|||||
| Other expenditure | These are support costs not allocated | to a particular | activity. |
| 3 Statement |
ofFinandal | Activities - prior year | ||
|---|---|---|---|---|
| Unrestdcted | ||||
| funds | Total funds | |||
| 2022 | 2022 | |||
| Income and endowments | from: | |||
| Donations | and legacies | 264,282 | 264,282 | |
| Investments | 320 | 320 | ||
| Total | 264,602 | 264,602 | ||
| Expenditure on: |
||||
| Raising funds | 3,812 | 3,812 | ||
| Charitable | activities | 251,321 | 251,321 | |
| Other | 11,201 | 11,201 | ||
| Total | 266,334 | 266,334 | ||
| Net income | (1,732) | (1,732) | ||
| Net income before other | ||||
| gains/(losses) | (1,732) | (1,732) | ||
| Other gains and losses: | ||||
| Net movement | in funds | (1,732) | (1,732) | |
| Reconciliation | offunds: | |||
| Total funds brought forward | 141,145 | 141,145 | ||
| Total funds carried forward | 139,413 | 139,413 |
| Unrestricted | Total | Total | |||||
|---|---|---|---|---|---|---|---|
| 2023 | 2022 | ||||||
| Grants and donations | 428,244 | 428,244 | 264,282 | ||||
| 428,244 | 428,244 | 264,282 | |||||
| 5 | Income from investments | ||||||
| Unrestiicted | Total | Total | |||||
| 2023 | 2022 | ||||||
| E | |||||||
| Bank interest | received | 1,945 | 1,945 | 320 | |||
| 1,945 | 1,945 | 320 | |||||
| 6 | Expenditure | on raising funds | |||||
| Unrestricted | Total | Total | |||||
| 2023 | 2022 | ||||||
| Costs ofgenerating | voluntary | ||||||
| income | |||||||
| Printing, postage and stationary |
483 | 483 | 1,499 | ||||
| Promotional | costs | 474 | 474 | 655 | |||
| Travel and subsistence | 2,274 | 2,274 | 1,658 | ||||
| 3,231 | 3,231 | 3,812 | |||||
| 7 | Expenditure | on charitable | activities | ||||
| Unrestricted | Tote I | Tota I | |||||
| 2023 | 2022 | ||||||
| Expenditure | on charitable | ||||||
| activities | |||||||
| Carriage | 5,455 | 5,455 | 16,800 | ||||
| Relief equipment materials |
and | 275,874 | 275,874 | 233,821 | |||
| Governance | costs | ||||||
| Accountancyfees | 773 | 773 | 700 | ||||
| 282,102 | 282,102 | 251,321 |
| 8 | Other expenditure | |||||||
|---|---|---|---|---|---|---|---|---|
| Unrestricted | Total | Total | ||||||
| 2023 | 2022 | |||||||
| Premises costs | 9,240 | 9,240 | 9,240 | |||||
| Amortisation, depreciation, |
||||||||
| impairment, profit/loss |
on | |||||||
| disposal affixed assets | ||||||||
| General administrative | costs | 1,872 | 1,872 | 1,629 | ||||
| Legal and professional | costs | 331 | ||||||
| 11,112 | 11,112 | 11,201 | ||||||
| 9 | Net income/(expenditure) | before transfers | ||||||
| 2023 | 2022 | |||||||
| This is stated after charging: | f | F. | ||||||
| Depreciation ofowned |
fixed assets | 1 | ||||||
| 10 | Staff costs | |||||||
| No employee received |
emoluments | in excess of660,000. | ||||||
| 11 | Tangible fixed assets | |||||||
| Fixtures, | ||||||||
| fittings, tools | Total | |||||||
| fk equipment | ||||||||
| 6 | ||||||||
| Cost or revaluation | ||||||||
| At 1December 2022 | 149 | 149 | ||||||
| At 30November 2023 |
149 | 149 | ||||||
| Depreciation and |
||||||||
| impairment | ||||||||
| At 1December 2022 | 148 | 148 | ||||||
| At 30November 2023 | 148 | 148 | ||||||
| Net book values | ||||||||
| At 30November 2023 |
||||||||
| At 30November 2022 |
||||||||
| 12 | Stocks | |||||||
| 2023 | 2022 | |||||||
| 6 | ||||||||
| Raw materials and consumables |
151,674 | 84,792 | ||||||
| 151,674 | 84,792 | |||||||
| Canying value analysed | by | activities | 2023 | 2022 | ||||
| 6 | ||||||||
| Stock materials | 151,674 | 84,792 | ||||||
| 151,674 | 84,792 |
| 13 | Debtors | |||||||
|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | |||||||
| E | E | |||||||
| VAT recoverable | 11,753 | 10,051 | ||||||
| 11,753 | 10,051 | |||||||
| 14 | Creditors: | |||||||
| amounts | falling due within one | year | ||||||
| 2023 | 2022 | |||||||
| E | ||||||||
| Trade creditors | 13,807 | |||||||
| Accruals | 700 | 694 | ||||||
| 700 | 14,501 | |||||||
| 15 | Movementin | funds | ||||||
| Incoming | ||||||||
| resources | At 30 | |||||||
| At 1 December |
(including other |
Resources expended |
November 2023 |
|||||
| 2022 | gains/losses) | |||||||
| E | ||||||||
| Restricted funds: | ||||||||
| Unrestricted funds: |
||||||||
| General funds | 139,413 | 430,189 | (296,445) | 273,157 | ||||
| Total funds | 139,413 | 430,189 | (296,445) | 273,157 | ||||
| 16 | Analysis | ofnet assets between | funds | |||||
| Unrestricted | ||||||||
| Total | ||||||||
| funds | ||||||||
| E | E | |||||||
| Fixed assets | 1 | 1 | ||||||
| Net current assets | 273,156 | 273,156 | ||||||
| 273,157 | 273,157 | |||||||
| 17 | Reconciliation | ofnet debt | ||||||
| At 1 | At 30 | |||||||
| December | November | |||||||
| 2022 | Cash flows | 2023 | ||||||
| E | E | E | ||||||
| Cash and | cash | equivalents | 59,070 | 51,359 | 110,429 | |||
| 59,070 | 51,359 | 110,429 | ||||||
| Net debt | 59,070 | 51,359 | 110,429 |