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

Page
Report ofthe Trustees
Independent
Ezaminer's
Report
Statement ofFlnan Hei Activities
Balance Sheet S to 9
Notes to the Financial Statements 10 to 14
Detailed Statement ofFinancial Activities 15 to 16

2022 2021
Unrestricted Restricted Total Total
Notes fundsf funds funds funds
INCOME AN) ENDOWIVIENTS PROM
Donatious
and legacies
15)334 2,235 17,569 3,980
Charitable
activities
Services 15,679 168,373 184,052 159,728
Grants 16,965 32 332 49,297 111,095
Other trading activities 308 308 7
Investment
income
819 819 2,083
Other incoxne 514 514 23 888
Total ~49619 202,940 ~252559 ~300781
EXPENDITURE ON
Raising funds 3,591 3,591 780
Charitable
activities
Services 5,366 (815) 4,551
General fund ~124953 167,154 ~292 107 ~295 004
~133910 166,339 ~300249 ~295784
NET INCOME/(EXPENDITURE) (84,291) 36,601 (47,690) 4,997
Transfers between funds 10 4,67 ~4676
Net movement
in fuads
(88,967) 41)277 (47,690) 4.997
RECONCILIATION OF FUNDS
Total funds brought forward 157,979 14280 172,259 167,262
TOTAL FUNDS CARRIED FORWARD 69,012 ~55 557 ~124 569 ~172259

2022 2021
Umestricted Restricted Total Total
ibnds funds funds funds
Notes f.
FIXEDASSETS
Tangible assets 7 1,536 4,378 5,914
CURRENT ASSETS
Debtocs 8 1,871 1,871 1,113
Prepayments
and accrued income
Cash at bank and in hand
1,362
~103019
~16397 1,362
~119416
1.719
~17
188
1,06,252 16r397 122,649 175,020
CREDI'TORS
Amounts
falling due within one year
9 (3,994) (3,994) (2,761)
NET CURRENT ASSETS 102,258 16397 118655 172,259
TOTAL ASSETSLESSCURRENT LIABILITIES 103,794 20,775 124,569 172,259
NET ASSETS ~103 94 20,775 ~124 569 ~172 259
PUNDS 10
Unrestricted
funds
103,794 157,979
Restricted ibnds 20,775 ~14280
TOTAlPUNDS ~124 569 ~172 259

2072 2021
Fundraising events 302
Other Income 6
308

2022 2021
8
Deposit account interest 819 2 083
NET iNCOME/(EXPENDITURE)
Net income/(expenditure) is stated atter charging/(crediting):
2022 2021
5
Hire ofplant and machinery 2,157 1,725

The average monthly
number ofemployees
during
the year was
as follows:
2022 2021
Management
and administration
project operations
2
12
2
12
14 14

No employees received emoluments in excess of560,000.
TANGIBLE FIXEDASSETS
Plant and
machinery
COST
Additions «5914
NET BOOI& VALUE
At 31March 2022 ~5914
At 31 March 2021
8, DEBTORS: AMOU NTS FALL ING DUE W ITHIN ONE YEAR
2022 2021
g
Trade debtors ~1871 «1113
9. CREDITORSt AMOUNTS FALLING DUE WITHIN ONE YEAR
2027 2021f
Accruals and deferred incornc «3994 «2761
~3994 ~2761
10. MOVEMENT IN FUNDS
Net Transfers
moverncot between
At 1.4.21 in funds fundsf At 31.3.22
f.
Unrestricted funds
General fund 157,979 (49509) (4,676) 103,794
Restricted funds
Shopmobility 2,359 12,049 4,676 19,084
In The Know
Cheshire
and
Wirrag NHS 11,921 (11,921)
~1691
~1691
14,280 ~1819 ~4676 20,775
TOTAL FUNDS ~172 259 ~47690) 124,569
Net rnoverucnt in funds, included in the above are as follows:
Incomtug Resources Movement
resources
f
expended
f.
in fundsf
Unrestricted funds
General fund 49,618 (99,127) (49,509)
Restricted funds
Restricted
Sbopmobilily
7,147
as,986
(L147)
(11,937)
12,049
In The Know 3,900 (15,821) (1lr921)
Cheshim
and
Wirrall lrIS 1,691 1,691
ttew Leaf ~166217 ~166217)
202941 ~201121 1,820
TOTAL FUNDS 252,559 ~300,249) ~47 690)

Comparatives for moveme nt
in funds
Nm
movement
At 1.4.20 in fundsf At 31.3.21
Unrestricted funds
General fund 167,262 (9,283) 157,979
Restricted funds
Shopmobility
In The Know
2,359
~II 921
2,359
11921
~14280 ~14 280
TOTAL IrUNDS 167.262 4,997 ~172 259
Comparative net movement in fimds, included in the above are as follows:
incoming Rcsouroes Movement
resources expended in funds
f. f
Unrestricted funds
General fund 243,601 (252,884) (9,283)
Restricted funds
Shopmobility 13,359 (1.1,000) 2,359
East Cheshire
In The Know
Advocacy 15,176
~28 645
(15.176)
~16724)
11921
57 180 42 900 14280
TOTALIiiDS 300781 ~295784) 4997
Restricted funds

2022 2021
Unres'tricted Restricted Total Total
funds funds funds funds
f.
INCOME AND ENDOWMENTS
Donations
and legacies
Donations
15,334 2,235 17,569 3,98D
Other tradhig
activities
Fundraising
cvenls
Other Income
302
6
302
6
308 308
Investment
income
Deposit account interest 819 819 2,083
Charitable
actlvitles
Grants 16,964 32,333 49,297 111,095
Service income 15,064 168,373 183,437 159,728
Room hire 615 615
32,643 200,706 233&349 270,823
Other income
JRS grant received 514 514 23 888
TOtal lncOming
resources
49,618 202,941 252,559 300,781
EXPENDITURE
Other trading activities
Fundraising
Expenses
Bad debts
3,591 3,591 780
3,591 3,591 78D
Charitable
activities
Wages
Pensions
48,905
3,924
1S3,364 232,269
3,924
226,721
4, 174
Travel expenses
Radar keys
Shopmobility
expenses
BBOcosts
1,694
381
20,411
937 1,694
381
937
20,411
265
134
456
13,220
Car expenses 161
75,315 184,301 259,616 245,13 I,
Support costs
0'lanagement
Hire ofplant and machinery
Rent and rates
2,157
1,032
1,000 2,157
2,032,
1,725
2,152
Insurance 3,486 3,486 3,398
Carrie forward 6,675 1,000 7,675 7,275
2022 2021
Uorestrictett Restricted Total Total
funds funds funds funds
6 f,
lvlanagement
Brought forward 6,675 1,000 7,675 7,273
Light and heat 3,548 3,548 2,081
Telephone 1,966 1,966 1,745
08icesupplies 2,002 2,002 1,001
Sundries 3,784 3,784 4,574
Repairs and maintenance 1,329 1,329 988
Software expenses (6,266) 15,820 9,554 23,764
Subscriptions 1,055 1)055 3,617
Traniilig
Oovomancc
costs 1,894
~1541
1,894
~l541
994
2 129
17i528 16,820 34,348 48,168
Finance
Bank charges 96 96 69
Governance costs
Accountanoy fees ~2598 2,598 1,636
Total rmources expended ~99 128 ~201121 ~300249 295 784
Net income ~49 10) ~1820 ~47 690) ~4997