| Contents ofthe Fmancial Stab,ments | ||||
|---|---|---|---|---|
| forthe year ended 31March 2022 | ||||
| Report ofMTrustees | ||||
| IndependentZxaminer's | Report | |||
| Snnernent ofFinancial | Activities | |||
| Balance Sheet | 9 | to | 10 | |
| Cash Raw Statennatt | ||||
| Notes tothe Cash How Statement | ||||
| Notes tothe Fmancial | Statements | 13 | to | 22 |
| Detailed Statement ofZmancial ActivMes | 23 | to | 24 |
| 2022 | 2021 | ||||
|---|---|---|---|---|---|
| Tote] | Tml | ||||
| funds | funds | ||||
| INCCHvJR AND ENDOWMIINTS PROM | |||||
| CharitaMe activities | |||||
| Grants receivable | 87,415 | 414,735 | 502,150 | 460+51 | |
| Other trad]ng activities Investment income Other income |
2+8] 77 |
2,381 77 2 |
6,935 105 2 |
||
| Total | 89,873 | 414,737 | 504,610 | 467,993 | |
| RXPZNDITURR ON | |||||
| Char]tabie activities | |||||
| Activities undertaken XRZINCOMR |
directly | 81,625 8,248 |
279,566 135,17] |
36],191 143,4]9 |
362,770 ]05@23 |
| RRCOHCILIATION | OFFUNDS | ||||
| Totai funds brought forwatd | 155,621 | 247,640 | 142,417 | ||
| TOTAL FUNDS CARRIRD FORWARD | 163,869 | 227,190 | 391,059 | 247,64ll |
| Cash Flow Statenlent | |||||
|---|---|---|---|---|---|
| forthe year ended 3XMarch | 2022 | ||||
| 2022 | 2021 | ||||
| Cash flows &m operating activities | |||||
| Cash generated Irom operations | 151,859 | 112,550 | |||
| 15l&cash provided by operating | activities | 151,859 | 112,550 | ||
| Cash flows front mveating activities | |||||
| Interest received | |||||
| 105 | |||||
| Net cash provided by investing | activities | 77 | 105 | ||
| Change mcash and cash eqlnvalents | inthe | ||||
| repoltitlg period Cash and cash equivalents atthe |
beginning of | 151,936 | 112,655 | ||
| the reporting period | 264,140 | 151,485 | |||
| Cash and cash equivalents atthe | end | ofthe | |||
| IeportIng period | 416,076 | 244,140 |
| Notes to%eCaih Plcnr Statement forthe year ended 31March 2022 |
Notes to%eCaih Plcnr Statement forthe year ended 31March 2022 |
Notes to%eCaih Plcnr Statement forthe year ended 31March 2022 |
||
|---|---|---|---|---|
| ItECONCILIATION | OP%ETINCOME TGNETCASH PLOW PROM OPERATlNG ACTIVITIES | |||
| 2022 | 2021 | |||
| Net income forthezeportntg | Period (asyer the Statement ofPinancial | |||
| Activities) Adtashnents for. |
143.419 | 105,223 | ||
| Interest received Decrease/(increase) (Decrease)/increase |
in debtors in creditors |
(77) 78,026 ~69,599 |
{105) (58+35) 65,967 |
|
| 151,659 | ||||
| ANALYSIS OP CHANGES | INNETPUNDS | |||
| At 1.4.21 | Cash Soar | At313.~& | ||
| 264„140 | 151,936 | 416,076 | ||
| Total | 264,140 | 191,936 | 636,076 |
| 2. |
ANALYSIS OP CHANGES INNETPUNDS Total |
|---|---|
| TH | BASSOCIATION FORYOUNG PZOPLPS HBAI TH |
BASSOCIATION FORYOUNG PZOPLPS HBAI TH |
BASSOCIATION FORYOUNG PZOPLPS HBAI TH |
BASSOCIATION FORYOUNG PZOPLPS HBAI TH |
|||
|---|---|---|---|---|---|---|---|
| Notm tothe Financird Statements -continued | |||||||
| fur the year ended 31March 2022 | |||||||
| 2022 | 2021 | ||||||
| %ages and salaries | |||||||
| Social security costs Other pension costs |
238,329 19,001 11,278 |
195,249 15,771 9264 |
|||||
| 268,608 | 220,884 | ||||||
| The~ernonde | number ofemployees | during the year was asfollows: | |||||
| Charitable activities | 2022 | 202] | |||||
| 9 | 7 | ||||||
| No employees received emoluments | in excess of560,000. | ||||||
| COMPARATIVES FORTHBSTATEMENT OFFINANCIAL | ACHVITIBS2020-21 | ||||||
| Unrestricted | Restricted | Total | |||||
| funds | funds | funds | |||||
| INCOME AND ENDOWMENTS | FROM | ||||||
| CharitaMe activities | |||||||
| Grants receivable | 37,575 | 423/76 | |||||
| Other trading activities Investment income Other income |
6+35 105 |
6,935 105 |
|||||
| 2 | 2 | ||||||
| Tohd | |||||||
| 423+78 | |||||||
| EXPENDITURE ON | |||||||
| CinuitaMe activities | |||||||
| Activities undertaken MBTIIKC8rK |
directly | 19,139 25,476 |
343,631 79,747 |
36o'770 105+23 |
|||
| ItKCONCII.IATION QFFUNDS | |||||||
| Total5mds hronght forward | 130,145 | 12+72 | 142,417 | ||||
| 168,621 | 92,1119 |
| 10. | DEBTORS:AMOUNTS FALLING DUE% | 1TtIIN ONE Y.EAR | |||
|---|---|---|---|---|---|
| 2022 | 2021 | ||||
| Other debtors Prepaym cuts |
16,685 | 90,796 3,915 |
|||
| 16,685 | 94,711 | ||||
| 11. | CREDITORS:AMOUNTS FALLING DUE | WTIIIIN ONE YEAR | |||
| 2022 | 2021 | ||||
| Social security and other taxes VAT Other creditors Accruals and deferred income |
8,381 8,549 4,753 20,019 |
6,207 I+87 26,777 76,840 |
|||
| 41,702 | 111411 | ||||
| Net | Transfers | ||||
| movement | between | ||||
| At L421 | in funds | funds | |||
| Unrestricted Rads | |||||
| General fund Youth Led Environmental Enquiry Recruitment and payment ofyoung trainers Fundraising and strategic development |
155,621 | 8,248 | {15,000) 5,090 5,000 5,009 |
148,869 5,000 5,000 5,000 |
|
| Itesnkted fimds | 155,621 | 163,869 | |||
| ÃatCen We're All Right Parenting Pilots Key Data for Schools. HF inequalities Fellow. Roilercoaster Evaluation Covid Research Digest Datmg and Relationship Gender Based |
900 13,002 1,456 6,842 29,687 11,128 833 |
{900) 16,740 {1,456) (6,842) 77,128 (10,028) (833) |
29,742 97,815 1,109 |
||
| Violence Young People Views onHealth Inequalities Key Data 2021 Shaping Places Improving practice in your health Shaping Places Phase 2 Young Voices Evaluation |
4,621 9,479 20,911 2,160 |
(2,778) (3,444) {20511) {2,169) 71,123 5.732 13,899 |
1,843 6,035 71,123 5~732 13,809 |
||
| 133~171 | |||||
| TOTAL FUNDS | 143,4'19 | 391,059 |
| 1ncoming | Resources | Movement | ||
|---|---|---|---|---|
| resources | expended | in funds | ||
| Unreslri~ funds |
||||
| Geneml fund | 89,874 | (81,626) | 8+48 | |
| Restricted funds | ||||
| NatCen | ||||
| %e're All Right Parenting Pilots Key Data for Schools. HFInequalities Fellow. Rollercoaster Evaluation Ethics ofCoproduction Covid Research Digest Dating and Relationship |
Gender Based | 54,530 1,001 143+35 3,063 |
(900) (37,790) (1,456) (7,843) (66,407) (10,028) (3,063) (833) |
(900) 16,740 {1,456) (6,842) 77,128 (10,028) (833) |
| Violence Young People Views onHealth inequalities Key Data 2021 Shaping Places Spotting the signs improving practice in your health Shaping Places Phase 2 Young Voices Evaluation |
5,136 45,168 33,726 10,700 6,624 86,456 9,797 15,000 |
(7,914) {48,612) (54637) (12,860) (6,624) (15333) (4,065) (1,200) |
(2,778) (3,444) (20@11) (2,160) 71,123 5,732 13,800 |
|
| 414,736 | ~[279+6 | 135,171 | ||
| TOTALFUNDS | 504,6111 | 361,191 | 143,419 |
| Net | ||||
|---|---|---|---|---|
| Inovcln cut | At | |||
| At 1420 | in funds | 3]30] | ||
| 130,]45 | 25,476 | 155,62] | ||
| Restricted funds | ||||
| NatCen We'reA]]Right Parenting Pilots Key Data for Schools. HF]nequa]]ties Pe]]ow. Rollercoaster Fvs]uation Covid Research Digest Dating and Relationship |
Gend erBased | 900 4,296 30] 6,775 |
8,706 1,155 6,842 ]3,912 11,128 833 |
900 13,002 1,456 6,842 20,687 ]1,128 833 |
| Violence Young People Views on Key Data 2021 Shaping Places |
Health Inequalities | 4,621 9,479 20911 2,160 |
4,621 9,479 20,911 2,160 |
|
| ]2+72 | 79,747 | |||
| 142,417 | 105?M3 | 247,640 |