OpenCharities

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

2022-12-31-accounts

Pa&re
Report ofthe Trustees I to 9
Report ofthe Independent
Auditors
10 lo 13
Statcmcnt ofFinancial Activities
Balance Sheet
Cash Flow Statement
Notes to the Cash Flow Statcmcnt 17
Notes to thc I' lnanclal Statements 111 to 29
Detailed Stitcmcni
oi'
Financial Aciivitics 30 to 31

2022 2021
Unrcslrictcd Restricted Tolal Total
f'unds ftllld» I'unds funds
Notes f. f;
INCOME AND ENDOWMENTS FROM
Donations and Icgacic» 116,206 542,659 658,865 620,556
Charitable activities
Cflat Itablc acttvl'ttcs 24,996 24,996 24,996
Other trading activities 222,634 222,634 215,970
1llvcsttllctlt tllcotllc 454 31
Total 364,290 542,659 861,553
EXI'EN D IT URE ON
Charitable activities
Charitable aclivitics 356,752 567,655 924407 883„948
NET INCOItrIE/(EXI'END11 URE) (24 9')61 (17,458) (22,395)
RI.CONCILIATION OF FUNDS
I'&)t;tl lund» brou
bt Ibrw&trd
177,712 206,278 383,')90 406,385
I'0 I'AI,
I
UNDS CARRIF D I OICWAIRD 18S,2S() 181,282 36(),S )2 383„')90

2022 2021
Unrestricted Restricted Total Total
funds funds funds funds
Notes f.
FIXEDASSETS
Tangible
assets
12 226,215 226,215 256,732
CURRENT ASSETS
Debtors 13 24,103 24,103 21,320
Cash at bank and in hand 23,315 181,282 204„597 233,146
47,418 181,282 228,700 254,466
CREDITORS
Amounts
falling due within one year
14 (59,684) (59,684) (94,509)
NET CURRENT ASSETS (12,266) 181,282 169,016 159,957
TOTAL ASSETSLESSCURRENT
LIABILITIES 213,949 181,282 395,231 416,689
CREDITORS
Amounts
falling due after more than one year
15 (28,699) (28,699) (32,699)
NKT ASSETS 185,250 181,282 366,532 383,990
FUNDS 17
Unrestricted
funds
185,250 177,712
Restricted funds 181,282 206,278
TOTAL FUNDS 366,532 383,990

2022 2021
'
Notes f.
Cash llows from operating activities
Cash gcncrafcd
from opcrafions
(17,988) 12,057
lntcrcst paid (1,987) {1,639)
Nct cash (used nl)/prov!dcd by opcraf!ng& activities (19,975) 10,418
Cash flows from investing activities
Purchase
ol' tangible
fixed
lsscts (5,028) (9,983)
Interest received 454 31
Nct cash used in investing activities (4,574) (9,952)
Cash flows from llnancin«activities
Loan repayments
in year
(4,000) (2,333)
Net cash used
in hnancing
activil.ies (4,000) (2,333)
Chllngc
In cllsh and cash
cllulvlllcnts In
the rcportin«period (28,549) (I,867)
C;Ish;Ind cash equivalents at
I.he
beginning
ofthe rcportin«period
233,l46 235,013
Cash and cllsh elluivlllcnts Ill
I.h&.' cnd
of
thc Icpol tlag& pcl iud 2()4,597 233,l46

2022 2021
Net expenditure for the reporting period (as per the Statement of
Finaricial Activities) (17,458) (22,395)
Adjustments for:
Depreciation charges 35,545 34,539
Interest received (454) (31)
Interest paid 1,987 1,639
(Increase)/decrease in debtors (2,783) 2,915
Decrease
in
creditors (34.825) (4,610)
Net cash (used in)/provided by operations (17,988) 12,057
ANALYSIS OF CHANGES IVi NET FUNDS
At 1.1.22 Cash flow At 31.12.22
f.
Net cash
Cash at bank and in hand 233,146 (28,549) 204,597
233,146 (28,549) 204,597
Debt
Debts falling due within 1 year (4,968) (4,968)
Debts falling due after 1 year (32,699) 4,000 (28,699)
(37,667) 4,000 (33,667)
Total 195,479 (24,549) 170,930

2022 2021
Armed Forces Convent Trust 635,875 f35,000
Big Lottery Fund f68,860 $91,967
Children
in Need
526,500
PCC CRF Programme 638,718
Fastnet (varying
individuals}
644,891
Fishmongers 561,938 640,000
Garfield Weston f,30,000
Hawerby
Trust
f25,000
Hull Community
Led Local Development
5,111,289 656,598
JMacr Seafood 625,000
James Reckitt Trust f72,000
JFBrignal1 Charitable Trust f35,000 f25,000
Rank Foundation /25,636
Scunthorpe
Community
Led Local Development f,31,518
Trusthouse
Foundation
530,000 630,000
Veteran Foundations f30,000
Youth Futures Fund f27,632 f.169,000

3. OTHER TRADING OTHER TRADING ACTIVITIES ACTIVITIES
7077 2021
f.
Coipot"1(c and othe! Incon1c 777 634 215,970
4. INYES'I'M ENT INCOME
2022 2021
L'
DcposI( ilccount Interest. 454 31
5. INCOME FROM C'IIARITABLE ACTIYITIFS
2022 2021
Activity L'
Loiul
Iclease
Charitable activities 24,9')6 24,996
6. CHARITABLE ACTIVITIES ( OSTS
Siippol't
Direct costs (scc
Costs note 7) Totals
L' L L'
Ch;trit!!bio Ictivitics 715,025 20') 382 r)24,4()7
7. SUI'POINT
COS
"IS
Indi!cct (IovcI nlIncc
coals costs 1 ot i!Is
L' L' L'
Ch;trit;Ihlc;Iclivitics 205,382 4,0()() 209,382
Support costs, Included in the above, are as 1'ollows:
7077 2021
Charitable Total
ilc(I V It
Ies
activities
Administration
wages
132,731 108,675
Rclll,
Iates) wit(el and
Iclilsc 21,399 19,482
in sill !ulcc 7,031 16,652
l.ight and heat 3,597 2,742
1«Icphon» 3„433 4,060
Post !it!it!oncly anil pl lnl,!Og 1,277 1,483
lnf'orn)ation
technology
7,306 6,932
Rcpall s and Itcncwiils 1,675 1,718
Interest pay;ibl» and sim!lar ch;irgcs 1„987 1„639
Dcpltcclilllon
ol
loiin 74 996 24,996
Auditors'
rcmuncration
4,000 3,500
209 382 191,879

2022 2021
Auditors' remuneration 4,000 3,500
Depreciation - owned assets 35,545 34,539

2022 2021
Gross Wages 557,313 544,696
Employers NIC costs 55,556 50,406
Entployers Pension costs 12,338 12,152
625,207 607,254
The average monthly
number ofemployees
during
the year
was as follows:
2022 2021
Management 4 Administration 4 4
Sailing 1 2
Programme Deliveiy 14 17
19 23
The num be r ofemployees
whose employee
benefits (
excluding
employer
pension costs) exceeded 6
60,000wa
2022 2021
f60,001 - 670,000 1 1

Il. 2021 COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES 2021 COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES 2021 COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES 2021 COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES 2021 COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES
Unrcstrictcd Rcstrictcd Total
I'unds (Sands lund»
E
INCOME AND ENDOWMENTS FROM
Donations
and legacies
74,518 546,038 620,556
Charitable
activities
Charitable
activities
24,996 24,996&
Other trading
activitic»
215,970 715,970
Investnlcllt
laconic
31 31
Total 315,515 546,038 861,553
EXPENDITURE ON
Charitable
activities
Cl&arilablc ac(ivitic» 337,910 546,03 &8 883,948
IVFT INCOME/(EXPENDITURF) (22,395) (7') 395)
Iransfcrs hetwccn
funds
206,278
Nct movcrncnt
in funds
( 228,()73 ) 206,27&8 (77 39S)
RLCONCII. IA I'IOV Oi& I'UNDS
I'nial
hlnll»
brought
I'orward
40(),38» 40(),3)85
rorAi, FUVDS C CRRIED FORW ~RD 177,717 20(),27&8 383 ')')0
12. TANGIBLE FIXED ASSETS
Fixtures
alid ( onlptltcl'
Vc»»cl Iltting)s equi()ment Ton)i»
E E E E
COST
At
I January 2022
624,878 22,770 647,59&8
Additions 5.028 5,028
At 31 Dcccmbcr 2022 624,878 S,O'28 22,720 652,626
DEPRECIATION
At
I Janualy 2022
374,834 16,032 390,866
Charge
I'or year
31,244 3 295 35,54S
At 31 Dcccmbcr 2022 406,078 1,006 19,327 426,4(
I
NET BOOK VALUE
At 31 December 2022 218,800 4,022 726,715
At. 31 Dcccmbcr 2021 250,044 6,688 256,732

DEBTORS:AMOUNTS FA LLING DUE WITHIN ONE YEAR
2022 2021
Trade debtors 5,778 10,875
Other debtors 5,000
VAT 2,127
Prepayments 11,198 10,445
24„103 21,320
CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2022 2021
Other loans (see note 16) 4,968 4,968
Trade creditors 4,899 10,957
Social security and other taxes 16,643 16,288
VAT 420
Deferred income 22,850 52,236
Accrued expenses 10,324 9,640
59,684 94,509
CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR
2022 2021
f.
Other loans (see note 16) 28,699 32,699
LOANS
An analysis ofthe maturity ofloans is given below:
2022 2021
Amounts
falling due within one year on demand:
Other loans 4,968 4,968
Amounts
falling between one
and two years:
Other loans - 1-2 years 4,968 4,968
Amounts
falling due between
two and five years:
Other loans - 2-5 years 23,731 19,871
Amounts
falling due in more than five years:
Repayable
by instalments:
Other loans more Syrs instal 7,860

MOVEME N T
IN FUNDS
Nct
nlovcITIcnt At
At I.I.22 in lands 3I. I2.22
f.
Unrestricted funds
Gcnclstl
Il.lnli
I77,7 I 7 7,538 I85,250
Restricted funds
Rcstric lcd Fund 206,27II (24,996) I8I,2112
TOTAL FUNDS 383,990 ( I7,458) 366,532

Incoming Resources Movement
resources expended in funds
Unrestricted
funds
General fund 364,290 (356,752) 7,538
Restricted
funds
Big Lottery Fund 68,860 (68,860)
Trusthouse
Foundation
30,000 (30,000)
ASTO 1,456 (1,456)
Humber
Learning
Consortium 5,987 (5,987)
Hull Veterans 30,000 (30,000)
Hull CLLD 111,289 (111,289)
Scunthorpe
CLLD
31,518 (31,518)
ABF Soldiers 23,500 (23,500)
Tribune Trust 5,000 (5„000)
Wynne
GritTnhs
1,000 (1,000)
Armed Forces Covenant Trust 35,875 (35,875)
Youth Future Fund 27,632 (27,632)
Sail Training
Youth Development
Fund 6,000 (6,000)
Joseph Rank 665 (665)
Hesslewood
Children's
Trust 2,000 (2,000)
Hymers
School
13,500 (13,500)
Larsons/SCMS 6,000 (6,000)
Children
in Need
26,500 (26,500)
Yorkshire %'ater 5,000 (5,000)
CRF Progranune 38,718 (38,718)
Huddersfield
University
540 (540)
CPO 350 (350)
Triangle Trust 15,000 (15,000)
TK Foundation 10,000 (10,000)
Fishmongers
(restricted)
20,000 (20,000)
ARCO 10,000 (10,000)
New Beacon School 12,069 (12,069)
Aligra 4,200 (4,200)
Restricted Fund (24,996) (24„996)
542,659 (567,655) (24,996)
TOTAL FUNDS 906,949 (924,407) (17,458)

Comparatives
for movement
Comparatives
for movement
Comparatives
for movement
Comparatives
for movement
Comparatives
for movement
Comparatives
for movement
in funds funds
Nct Tl'anstcl s
n1nvenlenl between At
At 1.1.71 in I'unds I'unl.ls 31.12.21
Unrcstrictcd
funds
Gcnct tl I'und 406,385 (22,395) (206,278) 177,712
Restricted
funds
Rcsll Icle(i Ftn1d 206,278 206,278
TOTAL FUNDS 406,385 (77 395) 383,990
Colnpal. (Itive nct movcmcnt in I'unds, included In thc above arc as tollows;
Inconl
lop,
Resotlliccs Movcnlea11
Iicsoui'ccs cxpcndled In fun(.ls
L' L' L'
Unrestricted
fun(ls
Oenei Iil I'und 303,715 (326,110) (22 951
North
I-:ast Lineolnshirl.
11,800 (11,800)
315,515 (337910) (22;95)
Itest I'le(cd loads
1he Raill( I'ouildalilin 24,971 (24,971)
Ri8 l,ollery
I und
91 967 (91,967)
Culu Iield Wcston I oundallon 30,000 (30„000)
.Iob Centre Plus 6,077 (6,072)
Trusthousc
Foundation
30,000 (30,000)
AS I0 1,284 (1,2N4)
Humbcr
Learning
Consortium 7,076 (7,076)
I1u I I CLLD 26,064 (26,0614)
Sl unlholpe
CLLD
30,534 (30,534)
AI3F Soldiers 10,500 (10,500)
Tribune
Tlust,
4,000 (4,000)
Armed Forces Covenant Trust 35,000 (35,000)
Youth Future Fund 169,000 (169,000)
Joseph laid Annie Clllllc I Iust 5,000 (5,000)
Sail Training
Youth Dcvclopmcnt
Fund 6,000 (6,000)
SSI=. 3,679 (3,679)
Joseph 1«ulk 750 (750)
I-Icsslcwood Children's Trust 2,000 (2,000)
Fastnet (restricted) 44,891 (44,891)
Hymcrs
School
11,250 ( 11,250)
Lltrsons/SCMS 6,000 (6,000)
546,038 (546,03N)
TOTAI. FUNDS 861,553 (883 948) (77 395)

Net Transfers
movement between At
At 1.1.21 in fi.tnds funds 31.12.22
K K
Unrestricted funds
General fund 406,385 (14,857) (206,278) 185,250
Restricted funds
Restricted
Fund
(24,996) 206,278 181,282
TOTAL FUNDS 406,385 (39,853) 366,532

A current
year
12
months months and prior year 12 months combined nct movcmcnt in hinds,
included
in hinds,
included
in thc above in thc above arc
as I olio ws:
I neon)log Resources Moven)i nf'
I'CSOLII CCS expended ln f)tu)ds
f,
Unrestricted
funds
General
fund
66II,005 (6112,1162) (14,g57)
North East Lincolnshirc I f,ftoo ( I I,IIOO}
f&79,f105 (694,662) (14,ff57)
Restricted
funds
Thc Rlulk
FoLnlthl
lion 24,971 (24,971)
Big Lottery Fund 160,1{27 (160,827)
Garfield Weston
Foundation
30,000 (30,000)
Job Ccntrc Plus 6,072 (6,072)
Trusthousc
Foundation
60,000 (60,000)
ASTO 2,740 (2,740)
H LO11bcl' Lclll'ning C.onsol liun1 13,063 (13,063)
FTul I Vctcrlms 30,000 { o,ooo)
f-l ull CLLD
Scunthol pc C'LLD
Lcd
137,353
62,{}52
{137,353)
(()2,052)
ARF Soldiers 34,000 (34,000)
I
I Ibunc Ti Llsl
'),000 (9,000)
Wynnc
Cirif'Iiths
1,0()0 ( l,(}oo)
A I I11cLI
I ' 0 I'L' I:s C0vI:illin I
T I'L Is I 7{},}{75 {7{},f175 }
YouLh I'iilurc
I.und
196,632 ( I 9(),()32)
Ji)scph
iincl Annie
C''ILLlc I rusl 5,000 (5,1}f}f})
S;iil Trauling)
Youth Dcvclopnii. nt I-unil
12,000 {17,000)
SSr= 3 ()7') (3,679)
.Ioscph Rank 1,415 (1,415)
I-Icsslcwood
Children's
I rust 4,000 (4,000)
I'as tact, (Icstr Ic
)
44 ff91 (44,I(91)
Hymers
School
24,750 (24,750)
Larsons/SCMS 12,000 (12,000)
Children
in Nccd
26,500 (2C),500}
Yorkshire
Water
5,000 (5„000)
CRF Programme 3I),71' (3ff,71 ff)
Fluddcrsficld
University
540 (540)
CPO 350 (350)
Tl langll:
I I'List
15,000 (15,000)
TK Foundation 10,000 (10,000)
Flshnlongci's
(I&asti'IclcLI)
20,000 (20,000)
ARCO 10,000 ( Io,ooo)
New Beacon School 12,069 (12,069)
A Ilgl a 4,200 (4,700)
Restricted
Fund
(24,996) ('24, L)96))
I OIIA 697 (1,113,693) (24,996)
TOTAL FUNDS 1,76f{,5{)2 (I,)loft,355) (39„fl53)
Page 28 continuecl. ..

2022 2021
t;
INCOME AND ENDOWMENTS
Donations
and legacies
Donations
Ciratlts
lot' Iichvcty oflit ogtittlltllc. 'I
55,533
603,332
26,128
594,428
658,865 620,556
Other trading
activities
Corporate
and other income
227.634 215,970
lnvcstnlcnt
laconic
31
Deposit account interest
Charitable
activities
Loitn IclcBsc
24,996 24,996
Total incoming
rcsourccs
906,949 861,553
EXPI NDl'I LIRE
Charitable
activities
Ol'I'. hors sailin
Vcsiscl
II I'I Illlcllttncc
PI'() I ' I 'Itill)le
I Ic I IVC I V
On shot'c slat'I'costs
OII'shore
slal'I'costs
Ptogl" )till)le dcIIVCI y CXficllscs
Vehicle
hit c
Dcprcctat ton ol tit»i»blc
a)Id hcrtlagc «sscts
L;mploycr pension cost
2H,3() I
5(i,702
()6,534
-I07,()15
81,674
5,470
5,895
35,545
12,338
14,056
57,848
16,984
36 360
432,503
78,962
5, 140
5, 192
34,539
12,152
2,935
ItlSut tttlcC
OI'(Ice marketing
835 9,454
715,025 692,069
Support costs
indirect costs
Atltllllltstt"Itton
wages
Rclll'„ IBles, w;ttcl
Bnd
Ictttsc
I list)I'«»CC
Llgh'I tttlti ht"1(.
Telephone
Post st«(tot)et'y
and pri )litllg
Inlormation
technology
loop«It's
ttnd
Ictlcwills
Carried fotivard
132,731
21„399
7„031
3,597
3,433
1,227
7,306i
1,675
178,399
108,675
19,482
16,652
2742
4,060
1,483
6,932
1,718
161,744

2022 2021
indirect costs
Brought forward 178,399 161,744
Bank loan interest 968 565
Bank charges 1,019 1,074
Depreciation ofloan 24,996 24,996
205,382 188,379
Governance
costs
Aud
Itors
remui le rat ion
4,000 3,500
Total resources expended 924,407 883,948
Net expenditure (17,458) (22,395)