OpenCharities

This text was generated using OCR and may contain errors. Check the original PDF to see the document submitted to the regulator.

2023-11-30-accounts

==> picture [76 x 36] intentionally omitted <==

Contents ofthe Financial Statements Contents ofthe Financial Statements
for the
ear ended 30November
2023
Page
Report ofthe Trustees 1 to 4
Independent
Examiner's
Report
Statement ofFinancial Activities
Balance Sheet 7 to S
Notes to the Financial Statements 9 to 16

2023 2022
Unrestricted Total
fund funds
Notes
INCOME AND ENDOWMENTS FROM
Donations and legacies 721 600
Charitable activities
Provision ofhousing for the homeless 39,784 39,784
Investment income 29 596 21,106
Total 70 101 61,490
EXPENDITURE ON
Raising funds 6,901 5,209
Charitable activities
Provision ofhousing for the homeless 5,315 14,520
Homeless prevention services 2,283 3,356
Other 1 440 1 500
Total 15939 24,585
NET INCOME 54,162 36,905
RECONCILIATION OF FUNDS
Total funds brought forward 1,723,516 1,686,611
TOTAL FUNDS CARRIED FORWARD I 777678 1,723,516

Balance Sheet Balance Sheet
30November 2023
2023 2022
Unrestricted Total
fund funds
Notes
FIXEDASSETS
Tangible assets 12 1,155 1,540
Investments
Investment
property
13 580,000 580,000
Social investments 14 838 606 831 539
1,419,761 1,413,079
CURRENT ASSETS
Debtors 15 1,580 1,872
Cash at bank 361236 315849
362,816 317,721
CREDITORS
Amounts
falling due within one year
16 (4,899) (7,284)
NET CURRENT ASSETS 357917 310437
TOTAL ASSETSLESSCURRENT LIABILITIES 1,777,678 1,723,516
NET ASSETS 1 777 678 1 723 516
FUNDS 17
Unrestricted
funds
1 777678 1 723 516
TOTAL FUNDS 1 777 678 1,723,516

Notes to the Notes to the Financial Statements - continued
for the ear ended 30November 2023
3. DONATIONS
AND LEGACIES
2023 2022
Donations including
gift
aid 721 600
4. INVESTMENT INCOME
2023 2022
Income from properties 24,685 20,578
Deposit account interest ~4911 528
~29 596 ~21 106
5. INCOME FROM CHARITABLE ACTIVITIES
2023 2022
Activity
Income from properties Provision of housing for the homeless ~39 7S4 ~39 784
6. RAISING FUNDS
Investment management costs
2023 2022
Rent, rates and service charge 2,178 1,934
Letting and management fees 3,208 2,754
Property
repairs
~1515 521
6,901 5,209
7. CHARITABLE ACTIVITIES COSTS
Support
Direct costs (see
Costs note 8) Totals
Provision ofhousing for the homeless 4,930 385 5,315
Homeless
prevention
services
~2223 60 ~2283
~7153 445 ~7598

SUPPORT COSTS
Governance
Management Finance costs Totals
Other resources expended
Provision ofhousing for the homeless
385 1,440 1,440
385
Homeless
prevention
services
60 60
385 60 ~1440 ~1885
Support costs, included in the above, are as follows:
2023 2022
Provision
of
Other housing Homeless
resources for the prevention Total Total
expended homeless services activities activities
Depreciation oftangible and
heritage assets 385 385 514
Bank charges 60 60 84
Accountancy and legal fees ~1440 ~1440 ~1500
~1440 385 60 ~1885 ~2098
NKT INCOME/(EXPENDITURE)
Net income/(expenditure) is stated after charging/(crediting):
2023 2022
Depreciation - owned assets 385 514

11. COMPARATIVES FORTHE STATEMENT OF FINANCIAL ACTIVI TIES
Unrestricted
fund
INCOME AND ENDOWMENTS FROM
Donations
and legacies
600
Charitable
activities
Provision ofhousing for the homeless 39,784
Investment
income
21 106
Total 61 490
EXPENDITURE ON
Raising funds 5,209
Charitable
activities
Provision ofhousing for the homeless 14,520
Homeless prevention services 3,356
Other I 500
Total 24 585
NKT INCOME 36,905
RECONCILIATION OF FUNDS
Total funds brought forward 1,686,611
TOTAL FUNDS CARRIED FORWARD 1,723,516
12. TANGIBLE FIXED ASSETS
Fixtures,
fittings
&equipment
COST
At 1 December 2022 and 30November 2023 ~5209
DEPRECIATION
At 1December 2022 3,669
Charge for year 385
At 30November
2023
~4054
NKT BOOKVALUE
At 30November
2023
~1155
At 30November
2022
~1540

Notes to th
for the
Notes to th
for the
e Financial Statements - continued
ear ended 30November
2023
13. INVESTMENT PROPERTY
FAIR VALUE
At 1 December 2022
and 30November
2023
5$0 000
NET BOOKVALUE
At 30November
2023
580,000
At 30November
2022
580 000
Fair value at 30November 2023 is represented by:
Valuation
in 2012
150,000
Valuation
in 2015
70,000
Valuation
in 2021
60,000
Cost 300 000
580 000

Property
for
charitable
use
MARKET VALUE
At 1December 2022 831,539
Additions 7067
At 30November 2023 838606
NET BOOK VALUE
At 30November 2023 838,606
At 30November 2022 831539

Property
for
charitable
use
Valuation in 2012 82,209
Valuation in 2013 (15,815)
Valuation in 2017 27,199
Valuation in 2018 (2,800)
Valuation in 2019 (9,268)
Valuation in 2021 6,720
Cost 750361
838 606
15. DEBTORS:AMOUNTS FALLING DUE WITHIN ONE YEAR
2023 2022
Other debtors 992 1,312
Prepayments
and accrued income
588 560
~1580 ~1872
16. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2023 2022
Other creditors 2,199 2,199
Accruals and deferred income ~2700 ~5085
~4899 7,284
Rental income totalling $300(2022:K2,035)has been deferred to next year, being the period the income relates to.
17. MOVEMENT IN FUNDS
Net
At movement At
1.12.22 in funds 30.11.23
Unrestricted
funds
General
fund
1,723,516 54,162 1,777,678
TOTAL FUNDS 1 723 516 54,162 1 777,678

Net movement Net movement in funds, included included included in the above are as follows:
Incoming Resources Movement
resources expended in funds
Unrestricted funds
General
fund
70,101 (15,939) 54,162
TOTAL FUNDS ~70 101 ~15939) 54 162
Comparatives for movement in funds
Net
At movement At
1.12.21 in funds 30.11.22
Unrestricted funds
General
fund
1,686,611 36,905 1,723,516
TOTAL FUNDS 1 686611 36 905 1 723 516
Comparative net movement in funds, included in the above are as follows:
Incoming Resources Movement
resources expended in funds
Unrestricted funds
General
fund
61,490 (24,585) 36,905
TOTAL FUNDS ~61 490 24 585 ~36 905
A current year 12 months and prior year 12months combined position is as follows:
Net
At movement At
1.12.21 in funds 30.11.23
Unrestricted funds
General fund 1,6S6,611 91,067 1,777,678
TOTAL FUNDS 1,686 611 91 067 1 777 678

Incoming Resources Movement
resources expended in funds
Unrestricted funds
General fund 131,591 (40,524) 91,067
TOTAL FUNDS 1~31 591 ~40 524 ~91 067