| Unrestricted | Restricted | Total | Total | ||||
|---|---|---|---|---|---|---|---|
| funds | funds | funds | funds | ||||
| 2023 | 2023 | 2023 | 2022 | ||||
| Note | f. | f. | f. | ||||
| Income from: | |||||||
| Donations and legacies |
39,000 | 511,696 | 550,696 | 523,803 | |||
| Investments | 7,972 | ||||||
| Total income | 39,000 | 511,696 | 550,696 | 531,775 | |||
| Expenditure on: |
|||||||
| Charitable activities |
49,828 | 721,338 | 771,166 | 722,722 | |||
| Total expenditure | 49,828 | 721,338 | 771,166 | 722,722 | |||
| Net expenditure | (10,828) | (209,642) | (220,470) | (190,947) | |||
| Transfers between |
funds | 19,645 | (19,645) | ||||
| Net movement in |
funds | 8,817 | (229,287) | (220,470) | (190,947) | ||
| Reconciliation of |
funds: | ||||||
| Total funds brought | forward | 113,352 | 683,862 | 797,214 | 988,161 | ||
| Net movement in funds |
8,817 | (229,287) | (220,470) | (190,947) | |||
| Total funds carried | forward | 122,169 | 454,575 | 576,744 | 797,214 |
| 2023 | 2022 | |||||
|---|---|---|---|---|---|---|
| Note | f. | |||||
| Fixed assets | ||||||
| Tangible assets | 532 | 670 | ||||
| 532 | 670 | |||||
| Current assets | ||||||
| Debtors | 10 | 105,621 | 468,393 | |||
| Cash at bank and | in hand | 490,155 | 377,145 | |||
| 595,776 | 845,538 | |||||
| Creditors: amounts | falling due within one | |||||
| year | (19,564) | (48,994) | ||||
| Net current assets | 576,212 | 796,544 | ||||
| 576,744 | 797,214 | |||||
| Total net assets | 576,744 | 797,214 | ||||
| Charity funds | ||||||
| Restricted funds |
454,575 | 683,862 | ||||
| Unrestricted funds |
122,169 | 113,352 | ||||
| Total funds | 576,744 | 797,214 |
| CHARITY BALANCE SHEET | CHARITY BALANCE SHEET | ||||||
|---|---|---|---|---|---|---|---|
| AS AT 30JUNE 2023 | |||||||
| 2023 | 2022 | ||||||
| Note | f. | ||||||
| Fixed assets | |||||||
| Tangible assets | 532 | 670 | |||||
| 532 | 670 | ||||||
| Current assets | |||||||
| Debtors | 10 | 106,139 | 468,393 | ||||
| Cash at bank | and | in hand | 487,724 | 374,716 | |||
| 593,863 | 843,109 | ||||||
| Creditors: amounts | falling due within one | ||||||
| year | (19,564) | (48,996) | |||||
| Net current assets | 574,299 | 794,113 | |||||
| Total assets | less | current liabilities | 574,831 | 794,783 | |||
| Total net assets | 574,831 | 794,783 | |||||
| Charity funds | |||||||
| Restricted funds |
12 | 474,220 | 683,862 | ||||
| Unrestricted | funds | 12 | 100,611 | 110,921 | |||
| Total funds | 574,831 | 794,783 |
| 2023 | 2022 | ||||
|---|---|---|---|---|---|
| Cash flows from operating | activities | ||||
| Net cash used in operating |
activities | 113,232 | (517,421) | ||
| Dividends, interests and rents from investments |
7,970 | ||||
| Purchase oftangible fixed assets |
(222) | (1,080) | |||
| Net cash (used in)/provided | by investing | activities | (222) | 6,890 | |
| Cash flows from financing | activities | ||||
| Change in cash and cash |
equivalents in |
the year | 113,010 | (510,531) | |
| Cash and cash equivalents | at the beginning | ofthe year | 377,145 | 887,676 | |
| Cash and cash equivalents | at the end of | the year | 490,155 | 377,145 | |
| The notes on pages 17to 31 form part ofthese financial statements |
| Unrestricted | Restricted | Total | ||
|---|---|---|---|---|
| funds | funds | funds | ||
| 2023 | 2023 | 2023 | ||
| Donations | 511,696 | 511,696 | ||
| Services | in kind | 39,000 | 39,000 | |
| Total 2023 | 39,000 | 511,696 | 550,696 | |
| Unrestricted | Restricted | Total | ||
| funds | funds | funds | ||
| 2022 | 2022 | 2022 | ||
| Donations | 490,803 | 490,803 | ||
| Services | in kind | 33,000 | 33,000 | |
| Total 2022 | 33,000 | 490,803 | 523,803 |
| Unrestricted | Total | |
|---|---|---|
| funds | funds | |
| 2022 | 2022 | |
| Rents received | 7,970 | 7,970 |
| Interest received | 2 | 2 |
| 7,972 | 7,972 |
| Unrestricted | Restricted | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| funds | funds | Total | |||||||
| 2023 f. |
2023f | 2023 f. |
|||||||
| Promoting | improved | access | for | disabled | football | spectators | 49,828 | 721,338 | 771,166 |
| Unrestricted | Restricted | ||||||||
| funds | funds | Total | |||||||
| 2022 | 2022 | 2022 | |||||||
| Promoting | improved | access | for | disabled | football | spectators | 49,313 | 673,409 | 722,722 |
| Support | Total | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| Direct costs | costs | funds | |||||||
| 2023 f. |
2023f | 2023 f. |
|||||||
| Promoting | improved | access | for | disabled | football | spectators | 593,248 | 177,918 | 771,166 |
| Support | Total | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| Direct costs | costs | funds | |||||||
| 2022 | 2022 | 2022 | |||||||
| Promoting | improved | access | for | disabled | football | spectators | 481,328 | 241,394 | 722,722 |
| Total | Total | |||||
|---|---|---|---|---|---|---|
| funds | funds | |||||
| 2023 | 2022 | |||||
| Staff costs | 167,455 | 167,096 | ||||
| Professional | fees | 270,684 | 75,852 | |||
| Hotels, travel | and | subsistence | 32,284 | 25,549 | ||
| CAFE conference | 70,606 | |||||
| Audio descriptive | commentary | and training | 69,564 | 58,532 | ||
| European Commission |
- GGNAI | 53,261 | 83,693 | |||
| 593,248 | 481,328 |
| Total | Total | |||||||
|---|---|---|---|---|---|---|---|---|
| funds | funds | |||||||
| 2023 | 2022 | |||||||
| Staff costs | 50,699 | 87,972 | ||||||
| Depreciation | 360 | 410 | ||||||
| Advertising | 9,405 | 4,517 | ||||||
| Premises expenses | 7,535 | 11,665 | ||||||
| Staff training | 3,999 | |||||||
| Printing &postage |
693 | 716 | ||||||
| Telephone | 392 | 1,918 | ||||||
| Bank charges | 893 | 1,207 | ||||||
| Legal fees | 41,221 | 33,035 | ||||||
| Consultancy | fees | 13,294 | 57,331 | |||||
| Professional | fees | 3,663 | 6,221 | |||||
| Exchange rate variance | 2,126 | 11,113 | ||||||
| Computer costs | 23,802 | 18,590 | ||||||
| Recruitment | 20,785 | |||||||
| Governance | costs | 3,050 | 2,700 | |||||
| 177,918 | 241,394 | |||||||
| 6. | Independent | Examination | fee | |||||
| 2023 | 2022 | |||||||
| Fees payable | to the charity's | independent | examiner | in respect ofthe | ||||
| preparation | and independent | examination | ofthe charities accounts | 3,050 | 2,700 |
| Group | Group | Charity | Charity | ||||
|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2023 | 2022 | ||||
| Wages and | salaries | 197,763 | 210,074 | 197,763 | 210,074 | ||
| Social security costs | 15,907 | 40,177 | 15,907 | 40,177 | |||
| Contribution | to defined | contribution | pension | ||||
| schemes | 4,484 | 4,817 | 4,484 | 4,817 | |||
| 218,154 | 255,068 | 218,154 | 255,068 |
| Group | Group | Charity | Charity |
|---|---|---|---|
| 2023 | 2022 | 2023 | 2022 |
| Group | Group |
|---|---|
| 2023 | 2022 |
| No. | No. |
| Short-term | ||||
|---|---|---|---|---|
| leasehold | Office | Computer | ||
| property | equipment | equipment | Total | |
| Cost or valuation | ||||
| At 1 July 2022 | 12,823 | 12,856 | 1,080 | 26,759 |
| Additions | 222 | 222 | ||
| Disposals | (12,823) | (12,823) | ||
| At 30June 2023 | 13,078 | 1,080 | 14,158 | |
| Depreciation | ||||
| At 1 July 2022 | 12,823 | 12,856 | 410 | 26,089 |
| Charge for the year | 360 | 360 | ||
| On disposals | (12,823) | (12,823) | ||
| At 30June 2023 | 12,856 | 770 | 13,626 | |
| Net book value | ||||
| At 30June 2023 | 222 | 310 | 532 | |
| At 30June 2022 | 670 | 670 | ||
| Debtors | ||||
| Group | Group | Charity | Charity | |
| 2023 | 2022 | 2023 | 2022 | |
| f. | f. | |||
| Due within one year | ||||
| Trade debtors | 27,242 | 208,763 | 27,242 | 208,763 |
| Amounts owed by group undertakings |
518 | |||
| Other debtors | 15,553 | 12,723 | 15,553 | 12,723 |
| Prepayments and accrued income |
62,826 | 246,907 | 62,826 | 246,907 |
| 105,621 | 468,393 | 106,139 | 468,393 |
| Group | Group | Charity | Charity | ||
|---|---|---|---|---|---|
| 2023 | 2022 | 2023 | 2022 | ||
| Trade creditors | 13,620 | 1,493 | 13,620 | 1,493 | |
| Other taxation and social security | 2,362 | 8,893 | 2,362 | 8,893 | |
| Other creditors | 749 | 1,194 | 749 | 1,194 | |
| Accruals and deferred | income | 2,833 | 37,414 | 2,833 | 37,416 |
| 19,564 | 48,994 | 19,564 | 48,996 |
| Statement offunds - prior year | ||||
|---|---|---|---|---|
| Balance at | ||||
| Balance at | 30June | |||
| 1 Ju/y 2021 | Income | Expenditure | 2022 | |
| Unrestricted funds |
||||
| General Funds - all funds |
106,827 | 40,972 | (34,447) | 113,352 |
| Restricted funds | ||||
| Founding Grant |
690,075 | 571 | (182,894) | 507,752 |
| FIFA | 906 | 41,086 | (10,183) | 31,809 |
| UEFA Base | 7,505 | 255,007 | (252,525) | 9,987 |
| European Commission |
182,848 | (89,352) | 93,496 | |
| NA training | 17,928 | (4,017) | 13,911 | |
| Other Sports | 1,402 | (1,402) | ||
| Qatar | 129,741 | (120,835) | 8,906 | |
| UEFA WEURO | 45,068 | (27,067) | 18,001 | |
| 881,334 | 490,803 | (688,275) | 683,862 | |
| Total offunds | 988,161 | 531,775 | (722,722) | 797,214 |
| Analysis Analysis |
of net assets between funds of net assets between funds - current year |
|||
|---|---|---|---|---|
| Unrestricted | Restricted | Total | ||
| funds | funds | funds | ||
| 2023 | 2023 | 2023 | ||
| Tangible | fixed assets | 532 | 532 | |
| Current | assets | 121,637 | 474,139 | 595,776 |
| Creditors | due within one year | (19,564) | (19,564) | |
| Total | 122,169 | 454,575 | 576,744 | |
| Analysis | ofnet assets between funds - prior year | |||
| Unrestricted | Restricted | Total | ||
| funds | funds | funds | ||
| 2022 | 2022 | 2022 | ||
| Tangible | fixed assets | 670 | 670 | |
| Current | assets | 113,352 | 732,186 | 845,538 |
| Creditors | due within one year | (48,994) | (48,994) | |
| Total | 113,352 | 683,862 | 797,214 |
| Group | Group | |||||
|---|---|---|---|---|---|---|
| 2023 | 2022 | |||||
| Net expenditure for |
the year (as per Statement | of Financial Activities) | (220,470) | (190,947) | ||
| Adjustments for: |
||||||
| Depreciation charges |
360 | 410 | ||||
| Dividends, interests |
and rents | from investments | (7,970) | |||
| Decrease/(increase) | in debtors | 332,345 | (284,606) | |||
| Increase/(decrease) | in creditors | 997 | (7,362) | |||
| Net cash provided | by/(used | in) operating | activities | 113,232 | (490,475) |
| Cash | in hand |
|---|---|
| Total | cash and cash equivalents |
| Group | Group |
|---|---|
| 2023 | 2022 |
| 490,155 | 377,145 |
| 490,155 | 377,145 |
| At 1 July | At 30June | |
|---|---|---|
| 2022 | Cash flows | 2023 |
| f. | f. | |
| 377,145 | 113,010 | 490,155 |
| 377,145 | 113,010 | 490,155 |