OpenCharities

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

2023-06-30-accounts

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