OpenCharities

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

2022-12-31-accounts

Report ofthe Trustees 1-15
Auditors'
Report
16-18
Statement ofFinancial Activities 19
Balance Sheet 20
Statement ofCash Flow 21
Notes to the Financial Statements 22-30

~14
IOao
~14
IOao
W Pl
O
Ch
O IV
Ch
ID O
LA
h'ID
Ar
CI
CI
P|LA Ch
CO QO 'lD
N
'CC
W CO
PI
Af
CO LA lrl
CO
CO I rV 8
8 Pl CI
P|
h h ID Ch
Ul
E
off8
rg0
III W Irl
CO
LA
Cl
Cl
ID LA
Pl
P
CO
I LA IO
Z CO
CI
Ch LA CO
Ol
crl
LA
hlA 5
I-f
II0
AI
[8
~t CL
~X
tVO
tV
ClX
+
IO0
IV
PV
0
IV
CI
Ch
PI
CI
LA
pr
Ch
LA
Pl
O
'ID
PI
CO
CO
lrl
ID
CI
rV
Ar
OOO
Pl
Af
fV
CO
LA
Pl
fO
CL
E
0C
Ol
e~
111
004
IL Z Z
g ZLL1
Z 4
~oz
OZ 'fO
N
N
N
fl
W ID
(4
'lD
CO
ID
Ul
PI
Af
LA
IA C3l
Zz DL C
LU Cg
E~Z
I-
hg0
ZI-
OL'0
CN
g
Y '0
W Ch
lrl
h
IV
CI
Ch
rh
LA
O
ID
IA
Af
CO
Pl
Ch
CO
LAO
LA
O
ID
'ID
t4(4
CO
ID
ID
LA
LA
I
Cfl
Ch
CI
Lf0
JQ
Cl
0 Cf
3
Z
4J0
X
LL1 0Z fO C
C e
CCN0
IO
IL0 0
4
LU
C
fO
08C
N
Ill
Cl
0
I
Ol
Z
g
0
X
ov-~
5u
I
I0
C
E
0
Z
CI
g
~.
8
N
I
C
10
I-
Z
I-Z
0X
Cl
zE
I
10
'CI
fO
fO
N
D
40
I-
0
CI
.Iff0
FLE
S

AS AT 31 st DECEMBE R 2022
2022 2021
6 6
Cash flows from operating activities:
Net cash provided
by/(used
in) operating activities (1,562) 378,437
Cash flows from investing activities:
Dividends
and interest from investments
1,023 140
Purchase of property,
plant and equipment
(3,277) (5,405)
Net cash provided
by/(used
in) investing activities (2,254) (5,265)
Change
in cash and cash equivalents
reporting
period
in the (3,816) 373,172
Cash and cash equivalents
reporting
period
atthe beginning ofthe 852,692 479,520
Cash and cash equivalents
reporting
period
atthe end of the 848,876 852,692
Reconciliation of net income/(expenditure) to net cash flow from operating
activities
2022 2021
6 6
Net income/(expenditure)
for the reporting
period
221,308 142,671
Depreciation
charges
2,438 2,215
(Gains)/losses
on investments
Dividends
and interest from
investments (1,023) (140)
(Increase)/decrease
in debtors
(49,050) 86,553
Increase/(decrease)
in creditors
(175,235) 1'}7,138
/}/et cash provided by/Pnsedin)
operating
activities (1,562) 378,437

2.
Voluntary
incom
e
2022 2021
The analysis ofvoluntary income for the year is as follows: E E
Grants 942,202 839,103
942,202 839,103

linking
exposure
to ch emi cals to harmful
effects on health. The analysis ofexpen
cals to harmful
effects on health. The analysis ofexpen
cals to harmful
effects on health. The analysis ofexpen
cals to harmful
effects on health. The analysis ofexpen
diture
—————————-2022————————
Raising funds Charitable Total Total
activities 2022 2021
E E E
Direct costs
Fundraising 7,722 7,722 14,976
Web management and IT 11,381 11,381 9,558
support
Out-house
consultancy
148,774 148,774 285,496
Grants payable 52,149 52,149 26,053
eV - Administration 25,925 25,925
project costs 2,375
Meetings
and events
16,485 16,485
Travel and expenses 12,550 12,550 1,369
Foreign currency 13,888 13,888 7,698
(gains)/losses
7 722 281 152 288,874 347 525
Supportcosts
Employment
costs
59,313 330,455 389,768 301,580
Other staff costs 3,802 3,802
HR consultancy 6,900
Insurance 3,811 3,811 2,997
Bookkeeping 3,247 3,247 8,309
Office expenses 8E PPS 22,777 22,777 25,624
PR Communication
Audit fee/IE fee 7,200 7,200 1,248
Bank charges 175
Depreciation 2438 2438 2 214
59313 373730 433043 349047
67 035 654 882 721917 696572
Governance
costs included
in Charitable activities: 2022 2021
E E
Employment
costs
Bookkeeping fee 7,001 2,742
Audit fee/Independent examination 7 200 1 249
14201 3991

PRIOR YEAR ---------- 2021--------
Raising funds Charitable Total
activities 2021
I E
Direct costs
Fundraising 14,976 14,976
Web management and IT 9,558 9,558
support
Out-house
consultancy
285,496 285,496
Grants payable 26,053 26,053
Project costs 2,375 2,375
Travel and expenses 1,369 1,369
Foreign currency 7,698 7,698
(gains)/losses
14976 332549 347 525
Support costs
Employment
costs
36,190 265,390 301,580
HR consultancy 6,900 6,900
Insurance 2,997 2,997
Bookkeeping 8,309 8,309
Office expenses 8 PPS 25,624 25,624
PR Communication
Independent
examination
1,248 1,248
Bank charges 175 175
Depreciation 2,214 2 214
36 190 312857 349047
51,166 645 406 696572

taff and Re lated costs
2022
I
2021
Wages and Salaries 332,310 257,184
Social Security Costs 32 323 22,808
Pension Costs 25 134 21588
389,767 301,580
No No
The average number ofemployees during the year was: 8 8

2022
I
Cost
At 1January 2022 15,459
Additions 3,277
Disposals
At 31December 2022 18,736
Depreciation
At 1January 2022 9,715
Charge for the year 2,438
Disposals
At 31December 2022 12,153
Net book value at 31December 2022 6,583
Net book value at 31December 2021 5,744

within one year
2022 2021
6 I
Accrued income 45,180
Prepayments 4 700 830
49,880 830
7. Creditors: Amounts falling due
within one year
2022 2021
I
Other Creditors 30,208 35,597
Accruals and deferred income 18,145 181,214
Taxation and Social Security 6,777
48,353 223,588

8.
Un
res tric ted
funds
Balance Transfers Net Incoming Balance
01/01/22
I
Resources
I
31/12/22
E
General funds 526,252 221,660 747,912
Designated funds —Chemicals, 50,000 50,000
Strategy
lk
Policy Fund
576,252 221 660 797912
Comparative 2021
Balance Transfers Net Incoming Balance
01/01/21 Resources 31/12/21
f E
General funds 366,765 159,487 526,252
Designated
Strategy 5
funds —Chemicals,
Policy Fund
50,000 50,000
416765 159487 576,252

9.
Rest
ricted funds
Balance Income Expenditure Transfers Balance
01/01/22 31/12/22
E E E
The Mava Foundation 59,126 32,180 (91,306)
Esmee Fairbairn Foundation 300 (300)
Other grants 76,600 (10,294) 66,306
EURENI 85,220 (96,165) (10,945)
Tides Foundation 22 276 18563 3713
59426 216276 216628 59,074
Comparative 2021
Balance Income Expenditure Transfers Balance
01/01/21 E I 6 31/12/21
I
GET - 2021 40,000 (40,000)
The Mava Foundation 60,930 90,238 (92,042) 59,126
Esmee Fairbairn Foundation 7,200 (6,900) 300
Adessium Foundation 8,112 (8,112)
76 242 130238 147054 59426

Restricted Un- Total
Restricted 2022
E I
Tangible Fixed Assets 6,583 6,583
Net Current Assets 59074 791329 850 403
59,074 797,912 856,986
Comparative 2021
Restricted Un- Total
Restricted 2021
I
Tangible Fixed Assets 5,744 5,744
Net Current Assets 59426 570 508 629 934
59,426 576,252 635,678