OpenCharities

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

2022-03-31-accounts

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