OpenCharities

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

2023-11-30-accounts

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