OpenCharities

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

2023-04-30-accounts

Page
Trustees'
annual
report (incorporating
the director's report)
Independent
examiner's
report to the
trustees
Statement
offinancial
activities
(including income and
expenditure
account)
10
Statement
offinancial
position
Statement
ofcash flows
12
Notes to the financial statements

Registered charity name name Love The One
Charity registration number 1131615
Company registration number 06881893
Principal office and
oÃice
registered 5Amethyst
Close
Rainworth
Mansfield
Notts
NG21 OGH
The trustees
Dr M A Cusack
N Woodcock (Resigned 7th November 2023)
Dr C L Morris
Mr SJ Maxey (Resigned 28th June 2023)
Mr TJ Murphy
Mr W Munton (Resigned 12th October 2023)
Dr T Dodd
Ms C E Carr
Company secretary Rachael Higgins
Independent examiner Mr A R R Price FCA
On behalf ofA R R Price Limited
17Newstead
Grove
NOTTINGHAM
NG14GZ

Ye ar ende d 30th April 2023
2023 2022
Unrestricted Restricted
Note funds
f
funds
5
Total funds
8
Total funds
6
Income and endowments
Donations
and legacies
5 634,747 202,143 836,890 466,341
Charitable
activities
6 1,978 1,978
Investment
income
7 543 543 138
Other income 8 1,300 1,300
Total income 638,568 202,143 840,711 466,479
Expenditure
Expenditure
on charitable
activities 9 566,975 211,154 778,129 562,376
Total expenditure 566,975 211,154 778,129 562,376
Net income/(expenditure) 71,593 (9,011) 62,582 (95,897)
Transfers
between
funds 30,989 (30,989)
Net movement
in
funds 102,582 (40,000) 62,582 (95,897)
Reconciliation
of
funds
Total funds brought forward 143,293 40,000 183,293 279,190
Total funds carried forward 245,875 245,875 183,293

30th April 202 3
2023 2022
Note 6
Fixed assets
Tangible
fixed assets
15 100,664 92,417
Current assets
Debtors 16 12,733 2,803
Cash at bank and in hand 147,972 102,213
160,705 105,016
Creditors: amounts falling due within one year 17 15,494 14,140
Net current assets 145,211 90,876
Total assets less current liabilities 245,875 183,293
Net assets 245,875 183,293
Funds ofthe charity
Restricted
funds
40,000
Unrestricted funds 245,875 143,293
Total charity funds 18 245,875 183,293

Year end ed 30th April 2023
2023 2022
p
Cash flows from operating activities
Net income/(expenditure) 62,582 (95,897)
Adjustments
for:
Depreciation
oftangible
fixed assets
44,766 35,234
Other interest receivable
and
similar income (543) (138)
Interest payable and similar charges 495
Gains on disposal oftangible fixed assets (1,300)
Changesin:
Trade and other debtors (9,930) 5,930
Trade and other creditors 1,354 10,490
Cash generated
from operations
97,424 (44,381)
Interest paid (495)
Interest received 543 138
Net cash from/(used
in) operating
actiwties
97,472 (44,243)
Cash flows from investing activities
Purchase
oftangible assets
(53,013) (56,609)
Proceeds on sale oftangible fixed assets 1,300
Net cash used
in investing
activities
(51,713) (56,609)
Net increase/(decrease)
in
cash and cash equivalents 45,759 (100,852)
Cash and cash equivalents at beginning ofyear 102,213 203,065
Cash and cash equivalents at end ofyear 147,972 102,213

ver the useful economic
life
ofthat asset as follo ws:
Fixtures and fittings 15%straight line
Motor vehicles 20% straight line
Equipment 33%straight line

The liability ofthe members
in th
(2022:8)
Donations
and legacies
e event ofa winding
up is limited
to
F10.There a re 8 members
Unrestricted Restricted Total Funds
Funds Funds 2023
6 6
Donations
Donations 589,616 197,143 786,759
Gift Aid 45,131 5,000 50,131
634,747 202,143 836,890
Unrestricted Restricted Total Funds
Funds Funds 2022
F F 6
Donations
Donations 418,888 418,888
Gift Aid 47,453 47,453
466,341 466,341

6. Charitable activities activities
Unrestricted Total Funds Unrestricted Total Funds
Funds 2023 Funds 2022
f
Contributions from interns 1,978 1,978
7. Investment income
Unrestricted Total Funds Unrestricted Total Funds
Funds
F
2023
F
Funds 2022
f
Bank interest receivable 543 543 138 138
8. Other income
Unrestricted Total Funds Unrestricted Total Funds
Funds
F
2023
f
Funds
f
2022
F
Gain on disposal oftangible fixed
assets held for charity's own use 1,300 1,300

9. Expenditure
on
Expenditure
on
charitable activities activities by fund type
Unrestricted Restricted Total Funds
Funds Funds 2023
F F 6
Early Paediatric Interventional Care Centres 144,574 19,760 164,334
Love the One School 49,726 183,555 233,281
Childrens Centre 46,523 4,103 50,626
Clinic 92,310 3,736 96,046
Covid-19 Pandemic
Childrens Home 5,578 5,578
PKD School 21,340 21,340
Patients Home 4,884 4,884
Support costs 202,040 202,040
566,975 211,154 778,129
Unrestricted Restricted Total Funds
Funds
f
Funds
E
2022
F
Early Paediatric Interventional Care Centres 106,865 106,865
Love the One School 131,645 131,645
Childrens Centre 30,409 30,409
Clinic 119,228 119,228
Covid-19 Pandemic 37,111 37,111
Childrens Home
PKD School
Patients Home
Support costs 137,118 137,118
562,376 562,376

Total 2023 Total 2022
F
Staff costs 101,392 68,096
Premises 49,804 10,759
Communications and IT 9,211 857
General office 11,789 39,107
Finance costs 23,968 13,438
Governance costs 5,876 4,861
202,040 137,118

11. Net income/(expenditure)
Net income/(expenditure) is stated after charging/(crediting):
2023
f
2022
Depreciation
oftangible
fixed assets 44,766 35,234
Gains on disposal oftangible fixed assets (1,300)
Foreign exchange differences 3,706 3,461
12. Independent
examination
fees
2023 2022
8 F
Fees payable
to the independent
Independent
examination
ofthe
examiner for:
financial statements
1,675 1,400
13. Staffcosts
Total staff costs:
2023 2022
8
Salaries 80,000 23,264
Overseas
living allowances
16,876
Pension
contributions
-
defined contribution scheme 3,200 1,600

are as follows:
2023 2022
F-
Dr M Cusack 41,600 20,870
Dr C Morris 41,600 20,870

15. Tangible fixed assets
Fixtures and Motor
fittings vehicles Equipment Total
F E F
Cost
At 1st May 2022 14,512 149,306 14,422 178,240
Additions 6,669 38,288 8,056 53,013
Disposals (13,816) (13,816)
At 30th April 2023 21,181 173,778 22,478 217,437
Depreciation
At 1st May 2022 8,627 70,828 6,368 85,823
Charge for the year 3,177 34,759 6,830 44,766
Disposals (13,816) (13,816)
At 30th April 2023 11,804 91,771 13,198 116,773
Carrying
amount
At 30th April 2023 9,377 82,007 9,280 100,664
At 30th April 2022 5,885 78,478 8,054 92,417
16. Debtors
2023 2022
Other debtors 12,733 2,803

Creditors: amo unts
f
alling due within one year
2023 2022
8
Accruals and deferred income 1,620 2,646
Social security and other taxes 8,792 6,140
Other creditors 5,082 5,354
15,494 14,140

At At
01.05.2022 Income Expenditure Transfers 30.04.2023
6 5 F F
General funds 143,293 638,568 (566,975) 30,989 245,875
At At
01.05.2021 Income Expenditure Transfers 30.04.2022
F E F E
General funds 239,190 466,479 (562,376) 143,293
Restricted funds
At At
01.05.2022 Income Expenditure Transfers 30.04.2023
E F E F F
EPIC Centres 19,760 (19,760)
Purchase ofAmbulance 20,000 (3,736) (16,264)
Adoption Costs Jesse 4,103 (4,103)
New building set up and
operating costs 40,000 158,280 (183,555) (14,725)
40,000 202,143 (211,154) (30,989)
At At
01.05.2021 Income Expenditure Transfers 30.04.2022
F 5
EPIC Centres
Purchase ofAmbulance
New building set up and
operating costs 40,000 40,000
40,000 40,000

19. Analysis of net a sse ts between funds
Unrestricted Restricted Total Funds
Funds Funds 2023
E 8
Tangible fixed assets 100,664 100,664
Current assets 160,705 160,705
Creditors less than 1 year (15,494) (15,494)
Net assets 245,875 245,875
Unrestricted Restdcted Total Funds
Funds Funds 2022
F. F F
Tangible fixed assets 92,417 92,417
Current assets 65,016 40,000 105,016
Creditors less than 1 year (14,140) (14,140)
Net assets 143,293 40,000 183,293
20. Analysis ofchanges in net debt
At At
1 May 2022 Cash flows 30Apr 2023
8 8 8
Cash at bank and in hand 102,213 45,759 147,972