| 2023 | 2022 | ||||
|---|---|---|---|---|---|
| Unrestricted | Total | ||||
| fund | funds | ||||
| Notes | E | E | |||
| INCOME AND ENDOWMENTS Donations and legacies |
FROM | 123,885 | 123,950 | ||
| Other income | 7,468 | ||||
| Total | 123,885 | 131,418 | |||
| EXPENDITURE ON Raising funds |
22,280 | 32,113 | |||
| Charitable activities Direct grants |
109,122 | 99,915 | |||
| Total | 131,402 | 132,028 | |||
| NET INCOME/(EXPENDITURE) | (7,517) | (610) | |||
| RECONCILIATION Total funds brought |
OF FUNDS forward |
11,982 | 12,592 | ||
| TOTAL FUNDS CARRIED FORWARD | 4,465 | 11,982 |
| 2023 | 2022 | ||
|---|---|---|---|
| Unrestricted | Total | ||
| fund | funds | ||
| Notes | |||
| CURRENT ASSETS Cash at bank |
5,365 | 12,882 | |
| CREDITORS | |||
| Amounts falling due within one year |
(900) | (900) | |
| NET CURRENT ASSETS | 4,465 | 11,982 | |
| TOTAL ASSETSLESSCURRENT LIABILITIES |
4,465 | 11,982 | |
| NET ASSETS | 4,465 | 11,982 | |
| FUNDS Unrestricted funds |
4,465 | 11,982 | |
| TOTALFUNDS | 4,465 | 11,982 |
| 3. | STAFF COSTS | ||||||
|---|---|---|---|---|---|---|---|
| The average monthly |
number of | employees | during the year was as follows: | ||||
| 2023 | 2022 | ||||||
| Administration | 2 | 2 | |||||
| No employees received emoluments |
in excess off60,000. | ||||||
| 4. | COMPARATIVES FOR THE STATEMENT | OF FINANCIAL ACTIVITIES | |||||
| Unrestricted | |||||||
| fund | |||||||
| INCOME AND ENDOWMENTS | FROM | ||||||
| Donations and legacies |
123,950 | ||||||
| Other income | 7,468 | ||||||
| Total | 131,418 | ||||||
| EXPENDITURE ON | |||||||
| Raising funds | 32,113 | ||||||
| Charitable activities |
|||||||
| Direct grants | 99,915 | ||||||
| Total | 132,028 | ||||||
| NET INCOME/(EXPENDITURE) | (610) | ||||||
| RECONCILIATION | OF FUNDS | ||||||
| Total funds brought | forward | 12,592 | |||||
| TOTAL FUNDS CARRIED FORWARD | 11,982 |
| 5. | CREDITORS: | AMOUNTS | AMOUNTS | AMOUNTS | FALLING DUE WITHIN ONE YEAR | FALLING DUE WITHIN ONE YEAR | FALLING DUE WITHIN ONE YEAR | |||
|---|---|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | |||||||||
| Accruals and deferred | income | 900 | 900 | |||||||
| 6. | MOVEMENT | IN | FUNDS | |||||||
| Net | ||||||||||
| movement | At | |||||||||
| At | 1.4.22 | in funds | 31.3.23 | |||||||
| F | E | |||||||||
| Unrestricted | funds | |||||||||
| General fund | 11,982 | (7,517) | 4,465 | |||||||
| TOTAL FUNDS | 11,982 | (7,517) | 4,465 | |||||||
| Net movement | in funds, included | in the above are as follows: | ||||||||
| Incoming | Resources | Movement | ||||||||
| resources | expended | in funds | ||||||||
| E | ||||||||||
| Unrestricted | funds | |||||||||
| General fund | 123,885 | (131,402) | (7,517) | |||||||
| TOTAL FUNDS | 123,885 | (131,402) | (7,517) | |||||||
| Comparatives | for movement | in | funds | |||||||
| Net | ||||||||||
| movement | At | |||||||||
| At 1.4.21 | in funds | 31.3.22 | ||||||||
| E | F | E | ||||||||
| Unrestricted | funds | |||||||||
| General fund | 12,592 | (610) | 11,982 | |||||||
| TOTAL FUNDS | 12,592 | (610) | 11,982 |
| Comparative | net movement in funds, inc |
luded in the above are as follows: |
||
|---|---|---|---|---|
| Incoming | Resources | Movement | ||
| resources | expended | in funds | ||
| E | E | f. | ||
| Unrestricted | funds | |||
| General fund | 131,418 | (132,028) | (610) | |
| TOTAL FUNDS | 131,418 | (132,028) | (610) |
| A current yea | r 12 months and prior year |
12months combined position is |
as follows: | |
|---|---|---|---|---|
| Net | ||||
| movement | At | |||
| At 1.4.21 | in funds | 31.3.23 | ||
| E | ||||
| Unrestricted | funds | |||
| General fund | 12,592 | (8,127) | 4,465 | |
| TOTAL FUNDS | 12,592 | (8,127) | 4,465 |
| A current yea above are as |
r 12 months and prior year follows: |
12 months combined net movem |
ent in funds, i |
ncluded in t |
|---|---|---|---|---|
| Incoming | Resources | Movement | ||
| resources | expended | in funds | ||
| Unrestricted | funds | |||
| General fund | 255,303 | (263,430) | (8,127) | |
| TOTAL FUNDS | 255,303 | (263,430) | (8,127) |
| 2023 | 2022 | ||
|---|---|---|---|
| INCOME AND ENDOWIIENTS | |||
| Donations and legacies |
|||
| Donations | 123,885 | 123,950 | |
| Other income | |||
| Job Retention Scheme Grants | 7,468 | ||
| Total incoming resources |
123,885 | 131,418 | |
| EXPENDITURE | |||
| Raising donations | and legacies | ||
| Fundraising salaries |
22,154 | 31,773 | |
| Courier and collection costs | 126 | 340 | |
| 22,280 | 32,113 | ||
| Charitable activities |
|||
| Grants to individuals | 78,340 | 72,410 | |
| Support costs | |||
| Management | |||
| Office accommodation | 2,090 | 8,360 | |
| Telephone | 2,194 | 2,109 | |
| Postage and stationery | 7,511 | 6,753 | |
| Advertising | 353 | 293 | |
| Sundries | 365 | 6 | |
| Travel and motor | 7,138 | 5,283 | |
| Professional fees | 8,743 | 2,272 | |
| 28,394 | 25,076 | ||
| Governance costs | |||
| Bank charges | 1,488 | 1,529 | |
| Accountancy fees | 900 | 900 | |
| 2,388 | 2,429 | ||
| Total resources expended | 131,402 | 132,028 | |
| Net expenditure | (7,517) | (610) |