OpenCharities

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

2022-06-30-accounts

Contents Page
Charity
information
Trustees'
report
2to8
Independent
Examiner's
report
Statement
of Financial Activities
(Including Income and
Expenditure
Account)
10
Balance Sheet
Notes to the accounts 12to 17

Notes Unrestricted Restricted Total Total
Funds Funds Funds Funds
2022 2022 2022 2021
F E
Income
Income from:
Donations 122,000 122,000 143,427
Sale of publications
Total Income 122,000 122,000 143,427
Expenditure
Expenditure
on:
Raising funds 2 (8,509) (8,509) (13,230)
Charitable
activities
Research activities 2 (117,926) (117,926) (132,705)
Total Expenditure ~1426,435 ~426,435 ~445,9351
Net movement
in funds
(4,435) (4,435) (2,508)
Reconciliation
offunds:
Total funds brought forward 196,114 196,114 198,622
Total funds carried forward 191,679 191,679 196,114

Analysis ofexpend itu re
2022 2022 2022 2021
Raising Charitable Total Total
funds activitiesf Expendituref Expendituref
Fundraising 4,200
Events 843 843 2,677
Research and printing costs 40,500 40,500 51,457
~Srt
Legal and Professional Fees 172 1,545 1,717 4,405
Accounting Services 440 3,960 4,400 4,701
Salaries and wages 5,279 47,511 52,790 51,615
Employer's Nl 626 5,638 6,264 6,145
Pensions 132 1,189 1,321 1,309
Staff training
and welfare
28 252 280 45
Bank charges 5 42 47 47
Insurance 24 220 244 205
Accommodation
and services
1,671 15,039 16,710 20,400
Telephone 31 279 310 594
Stationery and printing 2 19 21 171
Information and publications 13 117 130 21
Travel and subsistence 24 214 238
Depreciation 62 558 620 620
8,509 76,583 85,092 90,278
Total expenditure 8,509 117,926 126,435 145,935
Total expenditure 2021 13,230 132,705 145,935

fo r the year ended 30June 2022
4 Net movement in funds 2022f 2021f
This is stated after charging:
Depreciation
ofowned fixed assets
620 619
Independent
examination
2,520 2,360
5 Tangible fixed assets
Equipment
E
Cost
At 1 July 2021 1,858
At 30June 2022 1,858
Depreciation
At 1 July 2021 1,084
Charge for the year 620
At 30June 2022 1,704
Net book value
At 30June 2022 154
At 30June 2021 774
6 Debtors 2022 2021
6 E
Accrued income 7,000 21,428
Pre payments 331 187
7,331 21,615
7 Creditors: amounts falling due within one year 2022 2021
6 E
Trade creditors 3,457 18,109
Deferred
income
5,000 10,000
Other taxes and social security costs 1,980 1,871
Other creditors 25,078 22,492
35,515 52,472

Statement of Fina nc ial Activities
(Including
Income and Expenditure Account)- prior year.
Unrestricted Restricted Total
Funds Funds Funds
2021
6
202'If 2021
6
Income
Income from:
Donations 143,427 143,427
Sale of publications
Total Income 143,427 143,427
Expenditure
Expenditure
on:
Rising funds
Governance
costs
(13,230) (13,230)
Charitable
activities
Research activities (132,705) (132,705)
Total Expenditure 145,935 145,935
Other recognised gains/losses
Net movement
in
funds (2,508) (2,508)
Reconciliation
of
funds:
Total funds brought forward 198,622 198,622
Total funds carried forward 196,114 196,114