| REFERENCE AND ADM | REFERENCE AND ADM | REFERENCE AND ADM | INISTRATIVE DE | TAILS | TAILS |
|---|---|---|---|---|---|
| Charity Name: | Citizens Advice | Services Corby k Kettering | |||
| Charity Registration: | 1119081 | ||||
| Company | Number: | 06156809 | |||
| Registered | Office: | The Corby Cube | |||
| Parkland Gateway |
|||||
| George Street | |||||
| Corby | |||||
| Northants | |||||
| NN17 1QG | |||||
| Company | Secretary: | Philip Arkell | |||
| Bank: | National Westminster |
Bank pic | |||
| 25 Corporation | Street | ||||
| Corby | |||||
| North ants | |||||
| NN17 1NR | |||||
| Independent | Examiner: | PTyler | |||
| Azets | |||||
| Thorpe House | |||||
| 93Headlands | |||||
| Kettering | |||||
| Northants | |||||
| NN15 6BL | |||||
| Solicitors: | Seatons Solicitors | ||||
| 1 Alexandra Road | |||||
| Corby | |||||
| Northants | |||||
| NN17 1PE |
| Unrestricted | Restricted | Total | Total | |||
|---|---|---|---|---|---|---|
| Undesignated | Designated | Income Funds | Funds | Funds | ||
| Notes | Funds | Funds | 31.03.23 | 31.03.23 | 31.03.22 | |
| INCOMING RESOURCES | 2 | |||||
| INCOME AND ENDOWMENTS | ||||||
| FROM: | ||||||
| Donations and legacies |
2A | 1,812 | 1,812 | 3,229 | ||
| Investments | 2B | 2,083 | 2,083 | |||
| Charitable activities |
2C | 5,163 | 352,153 | 357,316 | 400,259 | |
| Total Income and Endowments | 9,058 | 352,153 | 361,211 | 403,488 | ||
| RESOURCES EXPENDED | ||||||
| Expenditure on charitable activities |
372,724 | 372,724 | 369,155 | |||
| 372,724 | 372,724 | 369,155 | ||||
| Total expenditure | ||||||
| NET INCOMING/(EXPENDITURE) | 9,058 | ( 20,571 ) | ( 11,513 ) | 34,333 | ||
| BEFORETRANSFERS | ||||||
| EXCEPTIONAL INCOME | 28,414 | |||||
| TRANSFER | 26,3]2 | ( 26,312 ) | ||||
| NET MOVEMENT IN FUNDS | 35,370 | ( 46,883 ) | ( 11,513 ) | 62,747 | ||
| Total funds brought forward |
145,405 | 190,000 | 131,109 | 466,514 | 403,767 | |
| Total funds carried forward | f180,775 | f190,000 | 884,226 | f455,001 | f466,514 |
| Notes | 2023 | 2022 | |||
|---|---|---|---|---|---|
| FIXEDASSETS | |||||
| Tangible assets | |||||
| CURRENT ASSETS | |||||
| Debtors | 8 | 11,797 | |||
| Cash at bank and in hand | 481,660 | 515012 | |||
| 493,457 | 515,012 | ||||
| CREDITORS: AMOUNTS FALLING | |||||
| DUE WITHIN ONE YEAR | 9 | ~50 456 | 48498 | ||
| NET CURRENT ASSETS | 455 001 | 466 514 | |||
| TOTALASSETSLESSCURRENT | |||||
| LIABILITIES THE FUNDS OFTHEC~: |
10 | 8455,001 | 0466 514 | ||
| UNRESTRICTED FUNDS | 11 | 180,775 | 145,405 | ||
| DESIGNATED FUNDS |
11 | 190,000 | 190,000 | ||
| RESTRICTED FUNDS | 12 | 84,226 | 131,109 | ||
| TOTAL CHARITY FUNDS | 8455,001 | X466,514 |
| 2023 | 2022 | ||
|---|---|---|---|
| 2A | VOLUNTARY INCOME | ||
| Donations and legacies |
KI,812 | f.3,229 | |
| 2B | INVESTMENT INCOME | ||
| Interest received | 62,083 |
| 2C INCOMING |
RESO | URCES FROM CH | ARITABLE AC | TIVITIES | |||
|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | ||||||
| Funds | Funds | Total | Total | ||||
| 2023 | 2023 | 2023 | 2022 | ||||
| Awards forAll | 9,932 | 9,932 | |||||
| BigLocal | 18,278 | 18,278 | 18,278 | ||||
| BBO- Goodwill | Solutions | 13,420 | 13,420 | ||||
| NNC Corby/Corby | Borough Council | 28,000 | 28,000 | 28,000 | |||
| NESS(Warm Homes) | 42,720 | 42,720 | 33,164 | ||||
| Henry Smith | 47,200 | 47,200 | 40,000 | ||||
| Corby Borough Council Homelessness | 19,367 | 19,367 | 19,367 | ||||
| NNC Kettering/Kettering | Borough Council | 80,000 | 80,000 | 80,000 | |||
| NNC Kettering/KBC | Housing | 30,000 | 30,000 | 30,000 | |||
| CITA Energy Funds | 4,620 | ||||||
| CITA - Universal | Credit | 98,921 | |||||
| NNC Household | Support | 3,000 | 3,000 | 26,312 | |||
| Trussell Trust Food | Bank | 10,100 | 10,100 | ||||
| CITA —Other | 15,000 | 15,000 | |||||
| Multiply | 10,930 | 10,930 | |||||
| Other | 5,163 | 24,206 | 29,369 | 21,597 | |||
| 65,163 | f352,153 | f357,316 | fA00,259 |
| 3. ANALYSIS OFRESOUR |
CES EXP | ENDED | |||
|---|---|---|---|---|---|
| Unrestricted Funds 2023 |
Restricted Funds 2023 |
Total 2023 |
Total 2022 |
||
| 3 CHARITABLE ACTIVITIES | |||||
| Volunteer and travel expenses |
15,014 | 15,014 | 11,152 | ||
| Training and conference fees |
923 | 923 | 2,389 | ||
| Rent, rates and utilities | 4,241 | 4,241 | 5,457 | ||
| Citizens Advice Membership | 8,140 | 8,140 | 7,508 | ||
| Wages and salaries (note 4) | 324,658 | 324,658 | 323,774 | ||
| Telephone | 4,353 | 4,353 | 7,507 | ||
| Printing, postage and stationery |
12,215 | 12,215 | 7,614 | ||
| ITequipment | 813 | ||||
| Independent examiners fee |
3,180 | 3 180 | 2 940 | ||
| f372,724 | 6372,724 | 6369,155 | |||
| 4. EMPLOYEES |
|||||
| 2023 | 2022 | ||||
| Staff costs were as follows:- | I, | ||||
| Gross wages, salaries and benefits in kind | 300,003 | 299,243 | |||
| Employer's national insurance |
costs | 20,202 | 20,108 | ||
| Pension | 4,453 | 4,423 | |||
| f324,658 | f323,774 | ||||
| Staff numbers were as follows:- |
2023 | 2022 | |||
| Management | 3 | 3 | |||
| Other | 12 | 12 | |||
| All relate to work on Charitable | Activities | 15 | 15 |
| TESTO T |
TESTO T |
EM A |
EM A |
R ENDED | 3 | H |
|---|---|---|---|---|---|---|
| 6. FEESFORINDEPENDENT |
EXAMINATION | |||||
| 2023 | 2022 | |||||
| E | ||||||
| Independent examiner's |
fees for reporting | on the accounts | X3,180 | f2,940 | ||
| 7. TANGIBLE FIXEDASSETS |
||||||
| Furniture | and | |||||
| Eg~ui | ment | Total | ||||
| Cost | ||||||
| At 1April 2022 | 26,881 | 26,881 | ||||
| Additions | ||||||
| Disposals | ||||||
| At 31stMarch 2023 | 26,881 | 26,881 | ||||
| DEPRECIATION | ||||||
| At 1April 2022 |
26,881 | 26,881 | ||||
| Charge for year | ||||||
| Eliminated on Disposal |
||||||
| At 31stMarch 2023 | 26,881 | 26,881 | ||||
| NET BOOK VALUE | ||||||
| At 31stMarch 2023 | ||||||
| At 31stMarch 2022 | ||||||
| 8. DEBTORS |
||||||
| 2023 | 2022 | |||||
| Other debtors | f11,797 | |||||
| 9. CREDITORS: AMOUNTS |
FALLING DUE WITHIN | ONE YEAR | ||||
| 2023 | 2022 | |||||
| Other creditors | F8,456 | f48,498 |
| General | Designated | Restricted | Total | |||||
|---|---|---|---|---|---|---|---|---|
| Funds | Funds | Funds | Funds | |||||
| Tanuible Fixed | Assets | |||||||
| Current assets | 180,775 | 190,000 | 122,682 | 493,457 | ||||
| Current liabilities | (38,456) | ~30 436 | ||||||
| Net | assets at31stMarch | 2023 180,775 |
190,000 | 84,226 | 455,001 | |||
| 11. | UNRESTRICTED FUNDS | |||||||
| 01.04.22 | ~incomin | ~Out oin | Transfer | 31.03.23 | ||||
| General purpose | 145,405 | 9,058 | 26,312 | 180,775 | ||||
| 0 | 10 1dd | d | 190000 | 190000 | ||||
| f335,405 | f.9,058 | f26,312 | I370,775 |
| At 31March 2023 the | At 31March 2023 the | At 31March 2023 the | Trustees | had | allocated the designated | allocated the designated | funds as follows: | funds as follows: | ||
|---|---|---|---|---|---|---|---|---|---|---|
| Redundancy costs (in the event the 3 months operating costs |
charity ceased) | f100,000 f90,000 |
||||||||
| 12. RESTRICTED | FUNDS | |||||||||
| 01.04.22 | ~Incomin | ~Out oin | Transfers | 31.03.23 | ||||||
| Awards for All | 9,932 | (9,932) | ||||||||
| BigLocal | 4,880 | 18,278 | (16,278) | 6,880 | ||||||
| Defra | 8,700 | (8,700) | ||||||||
| ESFfunds | 5,376 | (5,376) | ||||||||
| CLS - NCC | 16,255 | (16,255) | ||||||||
| Corby Borough | Council (CBC) | 28,000 | (28,000) | |||||||
| CBCHomelessness | 19,367 | (19,367) | ||||||||
| Henry Smith |
18,809 | 47,200 | (38,347) | 27,662 | ||||||
| Kettering Borough Council | (KBC) | 80,000 | (80,000) | |||||||
| KBCHousing | 30,000 | (30,000) | ||||||||
| Trussell Trust Food Bank | 10,100 | (10,100) | ||||||||
| CITA - Universal | Credit | 13,791 | (13,791) | |||||||
| NESS | 23,219 | 42,720 | (56,810) | 9,129 | ||||||
| Other | 13,767 | 24,206 | (20,673) | 17,300 | ||||||
| NNC Household | Support | 26,312 | (26,312) | |||||||
| BBO—Goodwill | Solutions | 13,420 | (13,420) | |||||||
| NNC | 3,000 | 3,000 | ||||||||
| CITA —Other | 15,000 | 15,000 | ||||||||
| Multiply | 10,930 | (5,675) | 5,255 | |||||||
| f131,109 | f352,153 | f372,724 | (626,312) | f84,226 | ||||||
| -16- |