| 2022 | 2021 | |||||||
|---|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | |||||
| funds | fund | fuads | funds | |||||
| Notes | f | |||||||
| INCOME | AND ENDOWMENTS | FROM | ||||||
| Donations | and legacies | 15,79U | 32,4UU | 48,19U | IO9,9611 | |||
| Charitable | activities | |||||||
| Therapist | fees | 27,731 | 27,731 | 27,639 | ||||
| Other income Total |
24 ~43 545 |
~32 400 | 24 ~75 945 |
57 137664 |
||||
| EXPENDITURE ON | ||||||||
| Charitable | activities | |||||||
| Therapist | fees and other related costs | 63,090 | 30,000 | 93,090 | 77,163 | |||
| Other Total |
~12580 ~75670 |
~2400 32400 |
~14980 ~108070 |
9974 87 137 |
||||
| NET INCOME/(EXPENDITURE) | (32,125) | (32,125) | 50,527 | |||||
| RECONCILIATION | OF liUNDS | |||||||
| Total funds brought fotxvard |
60,577 | 10,277 | 70,854 | 20,327 | ||||
| TOTAL FUNDS CARRIED FORWARD | ~28 452 | 10277 | ~38729 | 70 854 |
| STATEMENT OF FINANCIAL POSITION 31MARCH 2022 |
|||
|---|---|---|---|
| 2022 | 2021 | ||
| Notes | f | ||
| FIXEDASSETS | |||
| Tangible assets |
12 | 92 | 108 |
| CURRENT ASSETS | |||
| Debtors | 13 | 500 | 500 |
| Cash at bank | ~40 659 | ~72 768 | |
| 41,159 | 73368 | ||
| CREDITORS | |||
| Amounts falling due within one year |
14 | (2,522) | (2,522) |
| NET CURRENT ASSETS | ~38637 | 70 746 | |
| TOTAL ASSETSLESSCURRENT | |||
| LIABILITIES | 38,729 | 70,854 | |
| NET ASSETS | ~38729 | 70 854 | |
| FUNDS | 16 | ||
| Unrestricted funds: |
|||
| General fund |
23,452 | 55477 | |
| Designated fund |
~5000 | 5 000 | |
| ~28 452 | 60 577 | ||
| Restricted funds |
~10277 | ~10 a77 | |
| TOTAL FUNDS | ~38729 | 70 854 |
| DONATIONS AND LEGACIE |
S | |||
|---|---|---|---|---|
| 2022 | 2021 | |||
| Unrestricted | Restricted | Total | Total | |
| funds | funds | funds | funds | |
| f | 6 | f | ||
| Donations firants |
7,155 ~8635 ~15790 |
~32400 ~32400 |
7,155 ~41035 ~48 190 |
9,370 100598 ~109968 |
| 2022 | 2021 | ||||||
|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | ||||
| funds | funds | funds | funds | ||||
| f. | |||||||
| Interest received | 24 | 24 | 57 | ||||
| INCOME | FROM CHARITABLE ACTIVITIES | ||||||
| 2022 | 2021 | ||||||
| Activity | |||||||
| Counselling | fee received | Therapist | fees | ~27 731 | 27 639 | ||
| CHARITABLE ACTIVITIES COSTS |
| Direct | |||||
|---|---|---|---|---|---|
| Costs | |||||
| Therapist fees and other |
related costs | ~93 090 | |||
| SUPPORT | COSTS | ||||
| Support | |||||
| cost | |||||
| Other resources expended | 14900 | ||||
| NET INCOME/(EXPENDITURE) | |||||
| Net income/(expenditure) | is stated after chargmg//crediting): | ||||
| 2022 | 2021 | ||||
| Depreciation | —owned assets | 16 | 19 |
| 2022 | 2021 | ||||||
|---|---|---|---|---|---|---|---|
| Non-remunerated Trustees |
4 | 4 | |||||
| No employee received remuneration |
amounting | to more than | f60,000 in either year. | ||||
| COMPARATIVES FOR THE STATEMENT | OF FINANCIAL ACTIVITIES | ||||||
| Unrestricted | Restricted | Total | |||||
| funds | fund | funds | |||||
| 8 | |||||||
| INCOME | AND ENDOWMENTS FROM | ||||||
| Donations | and icgacics | 56,268 | 53,700 | 109,968 | |||
| Charitable | activities | ||||||
| Therapist | fees | 27,639 | 27,639 | ||||
| Other income | 57 | 57 | |||||
| Total | 83.964 | 53 | 700 | 137664 | |||
| EXPENDITURE ON | |||||||
| Charitable | activities | ||||||
| Therapist | fees and other related costs | 24,463 | 52,700 | 77,163 | |||
| Other Total |
~8974 ~33437 |
~1000 ~53700 |
~9974 87 137 |
||||
| NET INCOME | 50,527 | 50,527 |
| Unrestricted | Restricted | Total | |||
|---|---|---|---|---|---|
| funds | fund | funds | |||
| 6 | |||||
| REI'ONCILIATION OF I'UNDS |
|||||
| Total funds brought forward |
10,050 | 10,277 | 20,327 | ||
| TOTAL FUNDS | CARRIED FORWARD | 60577 | 10277 | 70 854 | |
| 11. | INDEPENDENT | EXAMINER'S FEES |
| TANGIBLE FIXEDASSETS | |
|---|---|
| Fixtures | |
| and | |
| fittings | |
| Cost | |
| At I April 2021 and 31 March 2022 | 534 |
| Depreciation | |
| At I April 2021 | 426 |
| Charge for year | 16 |
| At 31 March 2022 | 442 |
| Net book value | |
| At 31 March 2022 | 92 |
| At 31 March 2021 | 108 |
| DEBTORSt AMOUNTS FALLING DUE WITHIN ONE YEAR | DEBTORSt AMOUNTS FALLING DUE WITHIN ONE YEAR | DEBTORSt AMOUNTS FALLING DUE WITHIN ONE YEAR | DEBTORSt AMOUNTS FALLING DUE WITHIN ONE YEAR | |||
|---|---|---|---|---|---|---|
| 2022 | 2021 | |||||
| Other debtors | 500 | 500 | ||||
| CREDITORS: | AMOUNTS FALLING DUE WITHIN ONE | YEAR | ||||
| 2022 | 2021 | |||||
| Accrued expenses | ~222 | 2 522 | ||||
| ANALYSIS OF NET ASSETSBETWEEN FUNDS | ||||||
| 2022 | 2021 | |||||
| Unrestricted | Restricted | Total | Total | |||
| fundsf | fund I: |
funds f |
funds f. |
|||
| Fixed assets | 92 | 92 | 108 | |||
| Current assets |
30,882 | 10,277 | 41,159 | 73,268 | ||
| Current liabilities |
~2522) ~28 452 |
~10277 | ~2522) ~38729 |
~2522) 70 854 |
||
| MOVEMENT | IN FUNDS | |||||
| Net | ||||||
| movcmcnt | At | |||||
| At 1.4.21 | in funds | 31.3.27 | ||||
| f | ||||||
| Unrestricted funds |
||||||
| General fund Designated fund |
55,577 ~5000 |
(32,125) | 23,452 ~5000 |
|||
| 60,577 | (32,125) | 28,452 | ||||
| Restricted funds |
||||||
| Restncted fund |
10,277 | 10,277 | ||||
| TOTAL FUNDS | ~70854 | ~32 125 | ~38729 |
| incoming | Resources | Movement | ||
|---|---|---|---|---|
| resources | expended | m funds | ||
| Unrestricted funds |
||||
| General fund |
43,545 | (75,670) | (32,125) | |
| Restricted funds |
||||
| Restricted fund |
32,400 | (32,400) | ||
| TOTAL FIJNDS | ~75945 | ~158 11711 | ~32 125 | |
| Comparatives for movement |
in funds | |||
| Net | ||||
| movement | At | |||
| At 1.4.20 | in funds | 31.3.21 | ||
| f, | ||||
| Unrestricted funds |
||||
| General fund Designated fund |
5,050 ~5000 |
50,527 | 55,577 ~5000 |
|
| 10,050 | 50,527 | 60,577 | ||
| Restricted funds |
||||
| Restricted fund |
10,277 | 10,277 | ||
| TOTAL FUNDS | 20 327 | 50,527 | 70 554 |
| Incoming | Resources | Movement | |
|---|---|---|---|
| resources | cxpcndcd | m funds | |
| Unrestricted funds |
|||
| General fund | 83,964 | (33,437) | 50,527 |
| Restricted funds |
|||
| Restocted fund | 53,700 | (53,700) | |
| TOTAL FUNDS | 137664 | ~87 137) | 50 527 |