| 2022 | 2021 | ||||
|---|---|---|---|---|---|
| Unrestricted | Restricted | Toml | Total | ||
| fund | funds | funds | funds | ||
| Notes | f | f | |||
| INCOME AND ENDOWMENTS FROM | |||||
| Donations and legacies |
25,107 | 158,$70 | 183,977 | 147,$09 | |
| EXPENDITURE ON | |||||
| Charitable activities |
|||||
| Charitable | 39,821 | 119,578 | 159,399 | 91,800 | |
| NET INCOME/(EXPENDITURE) | (14,714) | 39,292 | 24,578 | 56,009 | |
| RECONCILIATION OFFUNDS | |||||
| Total funds brought forward | 20,693 | 279,591 | 300,284 | 244,275 | |
| TOTAL FUNDS CARRIED FORWARD | 5,979 | 318,883 | ~324 862 | 300,2$4 |
| 31M | arch 2022 | ||||
|---|---|---|---|---|---|
| 2022 | 2021 | ||||
| Unrestricted | Restricted | Total | Total | ||
| Notes | fund | funds | funds f |
fundsf | |
| FIXEDASSETS | |||||
| Tangible assets | 83 | 83 | 83 | ||
| Investments | 2 | 2 | 2 | ||
| 85 | 85 | 85 | |||
| CURRENT ASSETS | |||||
| Debtors | 7 | 12,976 | 12,976 | 30,794 | |
| Cash at bank | ~318883 | 318,883 | ~279591 | ||
| 12,976 | 318,883 | 331,859 | 310,3$5 | ||
| CREDITORS | |||||
| Amounts falling due within one year |
8 | (7,082) | (7,0$2) | (10,186) | |
| NET CURRENT ASSETS | 5,894 | 318,883 | ~324777 | 300,199 | |
| TOTAL ASSETSLESSCURRENT | |||||
| LIABILITIES | 5,979 | 318,883 | 324,862 | 300,284 | |
| NET ASSETS | ~5979 | ~318883 | ~324 862 | ~300284 | |
| FUNDS | 10 | ||||
| Unrestricted funds |
5,979 | 20,693 | |||
| Restricted funds | 318,883 | 279,591 | |||
| TOTAL FUMlS | ~324 862 | 300,284 |
| Further explanation ofthe nature an |
Further explanation ofthe nature an |
d purpose ofeach fund is included | in the notes to the financial | statements. |
|---|---|---|---|---|
| TRUSTEES' REMUNERATION | AND BENEFITS | |||
| 2022 | 2021 | |||
| f. | f | |||
| Trustees' | salaries | 50,000 | 50,000 | |
| Trustees' | social security | 5,679 | 5,688 | |
| ~55 679 | ~55 688 |
| 3. | STAFFCOSTS for the y |
STAFFCOSTS for the y |
STAFFCOSTS for the y |
ear ended 31March 2022 | ||
|---|---|---|---|---|---|---|
| The average monthly number ofemployees |
during the year was as follows: | |||||
| 2022 | 2021 | |||||
| Direct charitable work | 3 | 2 | ||||
| No employees received |
emoluments | in excess off60,000. | ||||
| COMPARATIVES FORTHE STATEMENT OF FINANCIAL ACTIVITIES | ||||||
| Unrestricted | Restricted | Total | ||||
| fund | funds | funds | ||||
| INCOME AND ENDOWMENTS | FROM | |||||
| Donations and legacies |
16,606 | 131,203 | 147,809 | |||
| EXPENDITURE ON | ||||||
| Charitable activities |
||||||
| Charitable | 28,216 | 63,584 | 91,800 | |||
| NET INCOME/(EXPENDITURE) | (11,610) | 67,619 | 56,009 | |||
| RECONCILIATION | OF FUNDS | |||||
| Total funds brought forward | 32,303 | 211,972 | 244,275 | |||
| TOTAL FUNDS CARRIED FORWARD | ~20 693 | ~279591 | ~300 284 | |||
| 5. | TANGIBLE FIXEDASSETS | |||||
| Fixtures | ||||||
| and | ||||||
| fittings | ||||||
| f | ||||||
| COST | ||||||
| At 1 April 2021 and 31March 2022 | ~6379 | |||||
| DEPRECIATION | ||||||
| At 1 April 2021 and 31March 2022 | ~6296 | |||||
| NET BOOKVALUE | ||||||
| At 31March 2022 | 83 | |||||
| At 31March 2021 | 83 |
| Notes to the Financial Statements -continued for the year ended 31March 2022 |
Notes to the Financial Statements -continued for the year ended 31March 2022 |
|||||
|---|---|---|---|---|---|---|
| 6. | FIXEDASSETINVESTMENTS | |||||
| Shares | in | |||||
| group | ||||||
| undertakings | ||||||
| MARKET VALUE | ||||||
| At 1April 2021 and 31March 2022 | ||||||
| NET BOOKVALUE | ||||||
| At 31March 2022 | ||||||
| At 31March 2021 | ||||||
| There were no investment | assets outside the UK. | |||||
| 7. | DEBTORS:AMOUNTS | FALLING DUE WITHIN ONE YEAR | ||||
| 2022 | 2021 | |||||
| f | ||||||
| Other debtors | ~12 | 976 | ~30 794 | |||
| 8. | CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR | |||||
| 2022 | 2021 | |||||
| Bank loans and overdratts | (see note 9) | 11,150 | 10,174 | |||
| Taxation and social security | (4,248) | (6) | ||||
| Other creditors | 180 | 18 | ||||
| ~7082 | 10,186 | |||||
| 9. | LOANS | |||||
| An analysis ofthe maturity | ofloans is given below: | |||||
| 2022 | 2021 | |||||
| 6 | ||||||
| Amounts falling due within one year on demand: |
||||||
| Bank overdraits | 11,150 | 10,174 |
| MOVEMENT | IN FUNDS | ||||
|---|---|---|---|---|---|
| Net | |||||
| movement | At | ||||
| At 1.4.21 | in funds | 31.3.22 | |||
| Unrestricted | funds | ||||
| General fund |
20,693 | (14,714) | 5,979 | ||
| Restricted funds | |||||
| Prison services | 100,268 | (1,097) | 99,171 | ||
| USA Project | 33,620 | (4,497) | 29,123 | ||
| Schools | 17,110 | (579) | 16,531 | ||
| DRM | 124,024 | 45,400 | 169,424 | ||
| DRM Casework | |||||
| ~4569 | 65 | ~4634 | |||
| ~279591 | 39,292 | ~318883 | |||
| TOTAL FUNDS | 300284 | 24,578 | 324,862 | ||
| Net movement | in funds, included | in the above are as follows: | |||
| Incoming | Resources | Movement | |||
| resources | expended | in funds | |||
| f, | |||||
| Unrestricted | f'uads | ||||
| General fund | 25,107 | (39,821) | (14,714) | ||
| Restricted funds |
|||||
| Prison services | 12,302 | (13,399) | (1,097) | ||
| USA Project | (4,497) | (4,497) | |||
| Schools | 12,302 | (12,881) | (579) | ||
| DRM | 100,068 | (54,668) | 45,400 | ||
| DRM Casework | |||||
| 34,198 | ~34,133 | ||||
| ~158870 | ~119578 | ~39 292 | |||
| TOTAL FUNDS | 183,977 | f159,399) | ~24 578 |
| Net | Transfers | ||||
|---|---|---|---|---|---|
| movement | between | At | |||
| At 1.4.20 | in funds | funds | 31.3.21 | ||
| f | f | ||||
| Unrestricted | funds | ||||
| General fund | 32,303 | (11,610) | 20,693 | ||
| Restricted fuads | |||||
| Prison services | 135,268 | (35,000) | 100,268 | ||
| USA Project | 1,636 | (3,016) | 35,000 | 33,620 | |
| Schools | 17,110 | 17,110 | |||
| DRM | 57,958 | 72,693 | (6,627) | 124,024 | |
| DRM Casework | |||||
| 2,058 | 6,627 | ~4569 | |||
| ~211972 | ~67619 | 279,591 | |||
| TOTALFUNDS | 244,275 | 56,009 | ~300284 |
| Incoming | Resources | Movement | ||
|---|---|---|---|---|
| resources | expended | in funds | ||
| f. | ||||
| Unrestricted | funds | |||
| General fund | 16,606 | (28,216) | (11,610) | |
| Restricted funds | ||||
| USA Project | (3,016) | (3,016) | ||
| DRM | 111,608 | (38,915) | 72,693 | |
| DRM Casework | ||||
| ~19595 | ~21,653) | 2,058 | ||
| ~131203 | 63584 | 67,619 | ||
| TOTAL FUNDS | 147,809 | ~91800) | ~56 009 |
| Net | Transfers | ||||
|---|---|---|---|---|---|
| movement | between | At | |||
| At 1.4.20 | in funds | funds | 31.3.22 | ||
| 8 | |||||
| Unrestricted | funds | ||||
| General fund | 32,303 | (26,324) | 5,979 | ||
| Restricted funds | |||||
| Prison services | 135,268 | (1,097) | (35,000) | 99,171 | |
| USA Project | 1,636 | (7513) | 35,000 | 29,123 | |
| Schools | 17,110 | (579) | 16,531 | ||
| DRM | 57,958 | 118,093 | (6,627) | 169,424 | |
| DRM Casework | |||||
| 1993 | 6,627 | 4,634 | |||
| 211,972 | ~106911 | 318,883 | |||
| TOTAL FUNDS | ~244 275 | ~80 587 | 324,862 |
| Incoming | Resources | Movement | ||
|---|---|---|---|---|
| resources f |
expended | in funds | ||
| Unrestricted | funds | |||
| General fund | 41,713 | (68,037) | (26,324) | |
| Restricted funds | ||||
| Prison services | 12,302 | (13,399) | (1,097) | |
| USA Project | (7,513) | (7,513) | ||
| Schools | 12,302 | (12,881) | (579) | |
| DRM | 211,676 | (93583) | 118,093 | |
| DRM Casework | ||||
| 53,793 | ~55 786) | 1993 | ||
| 290,073 | ~183 162) | ~106911 | ||
| TOTAL FUNDS | ~331786 | ~251,199) | ~80 587 |