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 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