| Page | ||
|---|---|---|
| Trustees' report |
1 - 11 | |
| Statement oftrustees' |
responsibilities | 12 |
| Independent auditor's |
report | 13-16 |
| Statement offinancial |
activities | 17 |
| Balance sheet | 18-19 | |
| Notes to the financial | statements | 20 - 33 |
| Charity | name: |
|---|---|
| Working | name: |
| Charity | name: | Interburns Limited |
||||||
| Working | name: | Interburns | ||||||
| Company | number: | 06297639 | ||||||
| Charity | number: | 1122299 | ||||||
| Registered | office: | 252 Cowbridge | Road | East | ||||
| Cardiff | ||||||||
| Wales | ||||||||
| CF5 1GZ | ||||||||
| Trustees: | Mr TPotokar | |||||||
| Professor P Price (Chair) | ||||||||
| DrJ Holland | ||||||||
| Dr LJones (nee | Falder) | |||||||
| Dr R Nnabuko | ||||||||
| Ms T Bajec - resigned | 05/03/2022 | |||||||
| Ms H Harris | ||||||||
| Key management | personnel: | Tins Bajec - Chief Executive | Officer | |||||
| Andrew Roberts |
- Operations | Manager | ||||||
| Independent | examiners: | Azets Audit Services | ||||||
| Ty Derw | ||||||||
| Lime Tree Court | ||||||||
| Cardilf Gate Business | Park | |||||||
| Cardiff | ||||||||
| CF23 8AB |
| Unrestricted | Restricted | Total | Unrestricted | Restricted | Total | ||||
|---|---|---|---|---|---|---|---|---|---|
| funds | funds | funds | funds | ||||||
| 2022 | 2022 | 2022 | 2021 | 2021 | 2021 | ||||
| Notes | f | 6 | K | ||||||
| Income from: | |||||||||
| Donations and | legacies | 1,536 | 1,536 | 31,806 | 31,806 | ||||
| Charitable activities |
268,823 | 266,623 | 168,131 | 168,131 | |||||
| Investments | 12 | 12 | 35 | 35 | |||||
| Total income | 1,548 | 266,623 | 268,171 | 31,841 | 168,131 | 199,972 | |||
| ~Ex ~ni torso. | |||||||||
| Charitable activities |
23,274 | 247,607 | 270,881 | 18,542 | 273,377 | 291,919 | |||
| Gross transfers | |||||||||
| between funds |
41,815 | (41,815) | |||||||
| Net (expenditure)/income | |||||||||
| for the year/ | |||||||||
| Net (outgoing)/incoming | |||||||||
| resources | (21,726) | 19,016 | (2,710) | 55,114 | (147,061) | (91,947) | |||
| Other recognised | gains and | losses | |||||||
| Other gains or | losses | 11 | (3,167) | (3,187) | (1,263) | (1,263) | |||
| Net movement | in funds | (21,726) | 15,849 | (5,877) | 55,114 | (148,324) | (93,210) | ||
| Fund balances | at 1 | ||||||||
| April 2021 | 150,378 | 119,763 | 270,141 | 95,264 | 268,087 | 363,351 | |||
| Fund balances | at | 31 | |||||||
| March 2022 | 128,652 | 135,612 | 264,264 | 150,378 | 119,763 | 270,141 |
| 2022 | 2021 | |||||
|---|---|---|---|---|---|---|
| Notes | 6 | |||||
| Fixed assets | ||||||
| Tangible assets | 12 | 2,579 | 3,561 | |||
| Current assets | ||||||
| Debtors | 13 | 25,508 | 90,335 | |||
| Cash at bank and in | hand | 247,184 | 179,845 | |||
| 272,692 | 270,180 | |||||
| Creditom: amounts | falling due within | |||||
| one year | 14 | (11,007) | (3,600) | |||
| Net current assets | 261,685 | 266,580 | ||||
| Total assets less current liabilities | 264,264 | 270,141 | ||||
| Income funds | ||||||
| Restricted funds | 15 | 135,612 | 119,763 | |||
| Unrestricted funds |
||||||
| Designated funds |
16 | 2,579 | 3,561 | |||
| General unrestricted | funds | 126,073 | 146,817 | |||
| 128,652 | 150,378 | |||||
| 264,264 | 270,141 |
| Unrestricted | Unrestricted | ||||||
|---|---|---|---|---|---|---|---|
| funds | funds | ||||||
| 2022 | 2021 | ||||||
| F | |||||||
| Interest receivable | 12 | 35 | |||||
| 6 | Charitable | activities | |||||
| 2022 | 2021 | ||||||
| 6 | F | ||||||
| Staffcosts | 49,511 | 40,469 | |||||
| Subscriptions | 6,163 | 3,608 | |||||
| Project accommodation | and living expenses | 43,010 | 6,494 | ||||
| Printing | 3,595 | 2,856 | |||||
| Travel and | subsistence | 17,707 | 3,910 | ||||
| Consultancy | fees | 132,336 | 127,626 | ||||
| Advertising | 34 | 1,563 | |||||
| Insurance | 5,246 | ||||||
| Legal and | professional | 2,304 | 876 | ||||
| 259,906 | 187,402 | ||||||
| Grant funding | ofactivities (see note 7) | 91,145 | |||||
| Share ofsupport costs | (see note 8) | 7,195 | 9,682 | ||||
| Share ofgovernance | costs (see note 8) | 3,780 | 3,690 | ||||
| 270,881 | 291,919 | ||||||
| Analysis | by | fund | |||||
| Unrestricted | funds | 23,274 | 18,542 | ||||
| Restricted | funds | 247,607 | 273,377 | ||||
| 270,881 | 291,919 |
| 2022 | 2021 | ||||||
|---|---|---|---|---|---|---|---|
| E | E | ||||||
| Grants to | institutions: | ||||||
| AMREF Health Africa | 14,534 | ||||||
| Medical Aid for Palestinians | 40,541 | ||||||
| Sagun | 14,624 | ||||||
| Tsukuba | University | 9,050 | |||||
| Swansea | University | 12,396 | |||||
| 91,145 | |||||||
| Support | costs | ||||||
| Support | Governance | 2022 | Support | Governance | 2021 | ||
| costs | costs | costs | costs | ||||
| E | E | E | E | ||||
| Depreciation | 1,881 | 1,881 | 1,609 | 1,609 | |||
| Postage and stationery | |||||||
| 3,745 | 3,745 | 664 | 664 | ||||
| Bank charges | 568 | 568 | 820 | 820 | |||
| Computer | costs | 1,001 | 1,001 | 6,589 | 6,589 | ||
| Audit fees | 3,780 | 3,780 | 3,690 | 3,690 | |||
| 7,195 | 3,780 | 10,975 | 9,682 | 3,690 | 13,372 | ||
| Analysed | between | ||||||
| Charitable | activities | 7,195 | 3,780 | 10,975 | 9,682 | 3,690 | 13,372 |
| The average monthly number ofemployees during |
the year was: | |
|---|---|---|
| 2022 | 2021 | |
| Number | Number | |
| Staff | ||
| Employment costs |
2022f | 2021f |
| Wages and salaries | 47,435 | 39,271 |
| Social security costs | 1,075 | 207 |
| Other pension costs | 1,001 | 991 |
| 49,511 | 40,469 |
| Restricted | Restricted |
|---|---|
| funds | funds |
| 2022 | 2021 |
| f | F |
| 3,167 | 1,263 |
| 11 | Other gains or losses | Other gains or losses | (Continued) | |
|---|---|---|---|---|
| 12 | Tangible fixed assets | |||
| computem | ||||
| 6 | ||||
| Cost | ||||
| At 1 April 2021 | 11,757 | |||
| Additions | 899 | |||
| At 31 March 2022 | 12,656 | |||
| Depreciation and impairment |
||||
| At 1 April 2021 | 8,196 | |||
| Depreciation charged |
in the year | 1,881 | ||
| At 31 March 2022 | 10,077 | |||
| Carrying amount |
||||
| At 31 March 2022 | 2,579 | |||
| At 31 March 2021 | 3,561 | |||
| 13 | Debtors | |||
| 2022 | 2021 | |||
| Amounts falling due |
within one year: | 5 | ||
| Trade debtors | 19,150 | 79,243 | ||
| Prepayments and accrued income |
6,358 | 11,092 | ||
| 25,508 | 90,335 | |||
| 14 | Creditors: amounts | falling due within one year | ||
| 2022 | 2021 | |||
| 8 | 6 | |||
| Other taxation and social security | 3,436 | |||
| Accruals | 7,571 | 3,600 | ||
| 11,007 | 3,600 |
| tD DlN |
ID ll00II Il |
C« I«0 C« |
CD LA O CD IA |
0( DO 40 |
N O CD CO |
CO (0 |
I O N |
N (0 IA ((I |
|||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| IS | E | ||||||||||||||||||||
| FL0 60 CL N |
N | 0 0 4Ia |
Il 0'0 4I0. X |
CII | (0 CO (D |
LA Ol CD I |
NO(0 N |
LA CD CD LA |
N CO N |
Ol CO I |
I I O IA |
||||||||||
| C | |||||||||||||||||||||
| (D | |||||||||||||||||||||
| C0'00 | C | Ol0 E 00 |
DI 0 |
(II | CD Cl CI |
(ALAI CI Ol CO «4 |
Ol LA 'll I |
Cl CO N r |
OO O O N |
N (0 CO (D N |
|||||||||||
| N | |||||||||||||||||||||
| C(0 C0 'OL0 |
Il 00 Il II |
IV Ol(« a |
(LI | CI | CO | (0 (0 CD |
|||||||||||||||
| (DL0 | IS | ||||||||||||||||||||
| 0C0 10 0 |
0LllI- | (0 I IA |
CD I (0 N |
' | OI (0 N CO |
||||||||||||||||
| (D | |||||||||||||||||||||
| 8 | III 'O |
||||||||||||||||||||
| Sl (0 ID'0 C0O. |
C C |
e00 0 l4 |
'll 00 CL X |
III | N Ol IAN |
||||||||||||||||
| 4( Cl |
F | DI lltl |
(II | IA | O(0 | ||||||||||||||||
| CD C 5 |
E000 | h0 IDll |
LA | ||||||||||||||||||
| Ci LU ZI-Z0V |
4I Ol N CL E00 |
(4 0 4I 0ll llIS |
M Cl I« '0a ~4 |
44 | LA 40 Ol ON |
I (0 IA |
0 | CD I N |
ttl ~ O LA |
Ol (0 N (0 |
CC I O N |
CO (D CO |
|||||||||
| VJI-Z LU LU tfJ |
0 | 1000 Dl Cl Cl'0 0 |
Ol C C0I- 4l0O NL l |
ILOO(0 C0EO.0 Cl |
|||||||||||||||||
| CI | (0 CI |
||||||||||||||||||||
| OZ ~ L' Z LUzI-0I- N LUI-0Z |
4 4 0 |
Dl C 4 4l0 (4 SI LL |
(0 00 0 Vl 10C 0 E 00 C 0 |
0 Dl0 0 (0 E 0 L CD Cl OK O 2 |
MC0 (0 M (4 Ol 56 «( (00 CD &'0 N O |
0 CA L0 YO2 ZZZ |
(0C0 (0C 0 C Dl E Y t0 0 ID |
(0 O III |
th(0 O. C |
E (4 0 O |
'0 ID 0 |
(0 0 0 0 0 (0 |
| 'US C |
C0 N S 10 |
ID M |
||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| C0O | Zl 4! ml— 4! IU0 ~ 0 0 0 |
Itl CL0Z |
IO OI Ol |
|||||||||
| M .S 0C |
IU C |
IO L |
||||||||||
| IDpS E |
C0 LS |
0 Cl |
||||||||||
| 40 ' E |
Ol O. 'O |
CL Ih |
||||||||||
| 0 0 O.S 0! |
C 10S |
10 | ||||||||||
| S 0 C N S Ol |
L I |
IO U IO |
||||||||||
| 0 ID O. 0! {L 0 LE UJ L0 Cl |
8 S 0! S 0 ES C N Cl C C 0 0 0 'S Ol Ol 10 CD S 0 C0 |
I0 CbS M 10L0 MC {0 0 0 |
IOU 'O ID0 M 41 0 U ClUC |
|||||||||
| Ci IUDZI-Z0 O COI-Z IU |
41{ | ID O. 10L tO 41i \ CD Cl Ih 10L0 Cl 0 |
'O IU {0'C! 10 CLC OS S 0 '0 So S CD '0 C 0 m Ol CL Cl L 0 10 N 0 CL CL 10 N {0 ID |
L Cl E Cl CL E S S S Cl U.OO{0 C |
{0 IO E CS E tC E 10 {U CL S N0 S |
Ol ID M M00 0 ID0 CL0 4l EU Cl Vl ID S IO Cl S0 |
||||||
| d LLII- COX D ISK IUI-Z |
IU CO OZ cL'Z IUZI-0I- CO IUI-0Z |
V CI IO IL 0 |
IO'0 C 1 S0 Ol 4l |
Cl C 10 Ul CL0 ID Ol CI Ol Ol C {L OZ |
10 Vl M +0 N'0 I Ol C + 0 0 N 0 C0 Cn C '0— C In 4! C C N {0 N Cl0 Z O. |
E00S S O OlC0 OlC C E C! |
00 0 O. IO 'O S Cl 10 Cl Cl 'O 0 t 00O IU |
Cl O. S C Z C IO |
E Ol 0 O X X X |
ClC0 Cl 10 Cl OO |
MS E0 13C IU 0 M Ol NC M |
N S NS |
| Movement | in funds | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| Transfers | Balance at | Incomlne | Resources | Balance at | |||||
| 1 | April 2021 | resources | expended | 31 | March 2022 | ||||
| 6 | |||||||||
| Fixed | asset | fund | 3,561 | 3,561 | 899 | (1,881) | 2,579 | ||
| 3,561 | 3,561 | 899 | (1,881) | 2,579 |
| 2022 | 2021 | |||
|---|---|---|---|---|
| 2 | 2 | |||
| Within | one | year | 3,507 | 3,411 |