OpenCharities

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

2023-03-31-accounts

~
e
0z
8 Restricted
EO
52
Unrestricted income Endowment Total this Total last
U funds
E
funds
E
funds
f
year
E
year
E
Fixed assets F01 F02 F03 F04 F05
Intangible assets (Note 15) 801
Tangible assets
Heritage assets
(Note 14)
(Note 16)
602
803
8,935 11,914
Investmenis (Note 17) 804
Current assets Total fixed assets 805 1, 4
Stocks (Note 18) 806
Debtors (Note 19) 807 96
Investments
Cash at bank and
(Note 17A)
in hand (Note 24)
Total current assets
805
809
810
33,586
,586
Creditors: amounts falling due within
one year
(Note 20)
811 2,290 2290 1,543
Net current assets/(liabilities) e12 32,0
Total assets less current liabilities el5 43,
Creditors: amounts falling due after
one year (Note 20) 814
Provisions for liabilities 815
Total net assets or liabilities
Funds ofthe Charity
616 39,612 3,925 43,537 43,957
Endowment
funds
(Note 27) 617
Restricted
income
funds (Note 27) 816
Unrestricted
funds
Revaluation
reserve
819
820
39,612 3,925 43,537 43,957
Total funds 821 4,
Signed by one or lwo trustees on behalf of all Date of
the trustees Signature Print Name approval
dd/mm/
Rachel Steed 11/10/2023
Rhydian Lewis 11/10/2023
Noo 2 Aocountlng
policies
2.2 INCOME
Tws«MQI«cracwwdwmww
neskw
ewi' doymewamyexwptr
rr,
nm«t'No"or'nv".
Mwn
a
mnhnrnl
orwtdN
lwlicy has loan adophrd Ihen Ibisisdew lwl I Ihs lwx aero«
R
Ihmoh
nf IhCMt Theta aw wmuded
in the st tuwent
of Financial Acti
itis
(soFAI Me
mechadtv
I
asentniedt 6
oMes,
itismor
bk lythennotth
tlh
tmsl ssnnlreceialh;
d
th
m
lory
ai
c
I
m ssuredwh
fsd ning
bint.
Yes
I
N Nia
Ogsemng Themh
I
ffwttw
f~ ndlabnnes,
I
M
pensee,
or p ann et«i
by the FR B \02 QDRp orFRB102.
vss N wa
Ys N Nra
Grants and d Mi ns Gr msawd
w rnweonlyl
I dwinthesoFAM
th
g neralncom
recog
IU
M ds«e mm (5.10to5.12FR6102BDRp).
I
th
caseofp 0
mlaledg
M,
t
m
m stonlyt
WQ hwtothe
L gttclnc
Twt «clat
d natio
d ggt wentsmm
«wmynespro
tow«
peanedg
Ms
Mnwassnmiem
the grant
ly~«
henth
p Mnnencewleled
ditl
aremet(5 isFRst02
SORPV.
Lwedesare
d dwinthesoFA«h
IPtlsProbable, thil ~,M nthewhas
bwn grant ofpmt t, thea
eun
h vsestablshedthatlh
~oem MMI
thsestsl
ew
ny
nditionsattamwl
thelegacya
dh
Mhi
thecontmlofth
badly o hs
I
st
Th
h ntyhas
Mg
«nmsnlgnnl
wlh
p ningpe
cd
mltAld
wivablei
I
iud dinincom
h
th
I avaoddeclawi
s
th
dnr
AnyGQIAld
munlreco
md
dntionisc
dnmtot
pertofthet
gntendist
twasanadditi
nt
th
samsfundasth
I Iti ldonauan
nles
th
Y
N
Nr
CU
~
CD
~
~o
Yes
N
Nie
d
«thelennsofth
ppealha ew
dwmh
wise.
p donnancewtat
p
ut
0 Thl
I
lyind
dedi
th 5 FAsnceth
h myha
pro kl dth
lmwgow
or
two«or«
i~
p dnna
ndmw
CNC s
CH ~
6 hnlndgMd D
Wwgoodsam
r«latfair
al
(th
mwntforMid
th
nwcouldbe
chang edl
nt
impmcucal
to d
Thecostof
ymockofgo«l
d
n tedfordlsbsxao
t
I
sciades
d
Mt
tw CZ7 ~
Ih
fsl
I
fttrose gut
Ilb
time ofthe
ipt
ed they afe reMg
WM
h
Ipt
Intherep
m gp rlmlinuhichth
w 0
M distnbmw,
th y
wmmgmsed
nexpenseatlhe
msngamo
ntofth
Mdwetdistrlbwo
Donated goods lor rassle am measurwl
etfeil
*lee rm initial recogndlon,
which is the
expecterlprcceedsf
sslelessthsM
NM«wts
f I,
d~ntsedi
'loco
f
mh
rtmdwg
mimi
'mmthem~
di gstockw«6
Nwi
Ihe
balan«sheet.
Onhssslsthevelueofst
N
I chargedagalnst'Incom
f mother
Iredingsch
ue
'
dthepmowd
f
sslsawah ~ mma
'Incomefm
Yaa
N
CD
Ye
N
Ni
~
Ni
other trsdlns
ctivitles'
Goodsdo
t df ron-am
g
bylh
chamfers
g lhwestanobfefwmwwt
awt
lwwinlhe6
FA
inwmngw
h nwcelvable
Yes No Nra
Gifts in kind I
by the charby
tn
luded
n the 6 FA
in«me
from donstl
whennt
I abl
0 anted! I d D
WM
icesewh
sihwere
d dwinth
BDFA«hen«cat
M Ithevalueol
I
ume
th
gnttolhed
esty p
ldedlhe
var
lib
gut«totem
s M
lisbrv.
0
m d services s dt
intissthats
edimmedately
og iwdas
In«mewithaneq
I sienlamo
I
og ls dr«one
pe
d
Iheapproprlat
hand«0
I
th
SDFA.
6 pp
Omwls
Th
charttyh
I
nws
ponds
pporlcosts
V
I nt
I
Ip Th
elueofany
I
tmh
tprecel wt
timdednthe
m
bmi
d~bedinthet
N
'
nn strep x
I
m
fwmlnlmest,
y 6
anddl
d
d Thl!
I
Iwedlntheac
Mvmenwceptnp
b bl
mltheemo
ntm
iwbl
b
ass«admit
bly.
lnco
f
rubscrlptl
mlwfshlp M mbsrships
bs
pu
mwivedi
th
I w
fagntaren
g
I Min Donations
nrtd Legacies
Yes N Nr
Mamba«hip
sulwdpti
n
nhich g
b
the nght to I
y
I
nth
tune«sam
Mr BM sincome
Mt
mmepmvw
fg~
nsser
c
inwmef
md
m blas«i
iti
WdllMtMI cl
I Im
I n urance cia ms
ly included
In the 6 FA when the genen
I
gnitlon
«liens aw met(5 10to 512FR6102SORPI and ew nd dw
kern of othe
icom
I
th BFA.
frs No Nl
w
Igalhs
and This
ncl da
w
aksedo
0
dgeinsorlosses
Ih
I nfin
estm
m
d
yg
in
lwwsuui
gf
I ngi
M
I t
rkw
sl saith
nd
fihe
Yes N Nis
V
2.3EXPENDITURE
Llabnhy
g
Ri n
AND LIABILITIES
Li
btult
ar
recog i~
h
r
sterno«0k
lylh
tthatthereis
IM
I
r
Ves N m
strucuveoblgml
mmongth
h dlyt
p youlresouw
dlh
mountof
theoblg
ti
nbemeas
wd
ith
asonableced
Wy.
6 wmanc
GAtuls wgh Po
hdltl
hn
d
f
pp B support costs h
I
en allocated bel
en g
manes costs a 0 oth
suppml.
Go emance~
mpdseall~i
I
I gputxicauw
nt blny
fthecharnysnd
ds co
pl
ith wguletio
M g M practice.
6 pprtm«slncludecentmlanolonsandhe
et
0 wtwtosch
lyco«
I godesoneb
Is
i«ntvdhlhe
m
uMs, agan Miwp
p nywsls
byfloorawe,
p
pits. staff
Mbylh
ti
espents«loth
N
bythe
uwg
wh
thewnntygl
esse
twhcondhi
f
h*p ym nlbeingaamds
I velof
serviceorompat
b
p
vlded, s chgn
L
onlynwogn«mi
th
6 FAnncethe
mdplentofth
g
thaspmidwth
nwdfiedseric
mpt
~
,,
ED
E3
0
nlspayabl
p 6 nnsnce
vmh
o am
m wh
Ih re an no
dill nsattachi
gt
th
0
tthat
naoesthed
n
memyto
nmtisticallye
idth
mmmame
l,sg blkyforthefnw«QM
bsgw
nmusttw
twg«Md
Yes
N
CU
Nr
~
Red
hd
h y
Thed
dlym
d
red
nd
wp
y
*nlsd
d pth
p 6 gp
d
vss 6 wa
Df
dl
m N
I d litem
fd I
dl
mehasbee
I d dwl
theacco M
Yes N Nia
The
h myhsso«ltomwo
aremeasuredet
mtl
nlemounlsiesss
yt
d
dls
Ad Mllyismeas
md
~nmoneth
hi«cd
IMqsndthens
I Mu
ntly
~
Y
CC3
No
Nr
portngd
le
s of doo
Icm
meow
clm Th
ch
nty
cw m f rte
I nmnd
ll shu
ow
nh I~ohio
oper
penm
phil. TFRs102GORp. s mm
nt
uwmemi
asperp
wgraphsll. ly
tO II I9,FRSI02 SQRP
Y N Nr
ESASSETS
T
glblen
o
by eh
&asselsf
my
These
mwpttalmdiftheywntw
smformo
thanoneye
r, andwnattsast
Th yow
Imd8lcc
I
Yes N Nl
The d pmwat an rates end
ethods used a
dtswosed
I
me 92
Intanglbm Shad We The
harityha
Intarsiblefwmtss
ls,lhot,
mo
I wmsetsthmdo
oth
e
phy iwls
Nt ncebwtreid
mdablsandareconl
g dbyth
hantylhroughc
st dy
leg lnght
Th
mont
d
nt
mmethof ~
discto~l
noteen
They
aiued
t
st.
The ch my has hmlage
as
Is.that is, non-mo
mary sm I with hk1 n, ared,
sd
thl, lechn
lugicel, g ophysl
I
e
I
ntelq
sheath
I
held
d
mei
( ineden
dpaevf
ther
mahdi
I
k
Ihdg
d
It
Th
d p d ti
lwand
thels~ssdi d~
n
I e.e.18.
Yes No Nr
Ihwwheotuo Th y
11
vttl od
Icosi
Fhwd
winvest
nls
q
tedshmnt
dmlbonds
d
mn
I wmm
I
re
I mlsti
nlwlyalmw
and
Nwq
entlyatfei
lu
tlheir
mel
I
)atlh
ymr
d. Th
metwm
nt
ppoedl
hstedi ~me
I
nlessfal
lose
mtw
sas mdwnsblvl
which~his
red
t
atlas
I
o
m
Yes
CJ
Yes
No
~
N
Nl
W
Nl
omentsh
Idfor
leorp
minglh
lee 8 s snd
hml
I
I
Ih
mmrnydl
flessth
Iy
wtnmlhmes
m
matt ~el
Yes No Nl
st
ksa
d
plugwoo
omln st
ksheldf
le
p nof
-msm
bl
unde
as wd
tthelo
ormw
net
etisabl
slue
J
Goods
1
rvcenp
vided
part
I
chantobl
adiwty
meamnmmnel
lsable
tweed
the son iw potemfal pmnd&
by items m stook
fu
lmorki
pwgres
I
valued
Icostl
anyformmeblel
Ihstlsnkelyto
uronth
Debt
sndudlks
trad
d bto
d loan
iveblel a
mea
nm on witt
I rscog
film
ulema
I
un!
It ranyt
d
disc
msoram
ntad
enombyth
herby s bseq
th ya
s nm
tthe
horoth
conslde
h ne
pew dtobe
Ned
at
e
tly, Yes
J
N Nls
cmm t Ths
h rnyhssh
in
m
ants
hi hith
Id
lorressl
rpendwglheirsai
dca h
cab
q ivols
I wlha
Imyd
I
Iwsth
ney
.Thewi
d deem
ndeposh
heql
atm
dh
mal
lydate
fl
Ihan
yearhldrorinvestmenlpqwsesrether
tha
t
m
tsh alarm
mcommftmenlsa
th ylapd
d
nd
They
sluedmtsir
I
xceptanreihmq
Ihywt
I f
dlinstn
I
Yes No Nla
POUCIES ADOPTED
ADDITIONAL TO OR
DIFFERENT FROM
THOSE ABOVE
Raatrrutau
Unrestricted income Endowment
Anal sis funds funds funds Total funds
f
Prior year
f
Donations Donations and ifts 21,074 5,000 26 074 27631
and legacies: Gift Aid 8021
L
acies
General grants provided by government/other
Membership subscriptions and sponsorships
Donated cods facilities and services
Other
Total 21,074 5,000 26,074 35,652
Charitable
activiges:
Other
Total
Other trading Facilities Hire
activities: 608 608 1,146
Other
Total 608 608 1,146
Income from Interest income 12
investments: Dividend income
Rental and leasin income
Other
Total 12
Separate
material
item
ofincome:
Total
Other: Conversion ofendowment funds into income
Gain on disposal ofa tangible fixed asset held
Gain on disposal ofa programme related
Royalties from the exploitation of intellectual
Other
Total
TOTAL INCOME 21 694 5000 26 694 36798
Other information".
Ag income in the prior year was unrestricted except for:
(please provide description and amounts)
Where any endowment
fund
is converted into income in the
reporting
period, please give the
reason for the conversion.
Where any endowment
fund
Is converted into income in the
prior period, please give the reason for the convemion.
Within the Income items above the fogowlng items are
materlah
(please
disclose the nature, amount and any prior
year amounts)
~ ~ ~
Note 6 Analysis of expenditure
This year Last year
Raairiaiae
Unrestricted Restricted Endowment Unrestricted inaama Endowment
Analysis funds iaaoma funds funds Total funds funds fonda funds Total funds
Ex enditure
on raisin
funds: 8
Incurred
seeking donations
Incurred seeking legacies
Incurred seeking grants
Operating
membership
schemes snd
social lotteries
Staging fundraising
events
Fudraising
agents
Operating
charity shops
Operating
a trading
company
undertaking
non-charitable
trading
activl
Advertising,
marketing,
direct mail and
Start up costs incurred in generating
new source offuture income
Database development costs
Other trading
activities
Investment
management
costs:
Porffoiio mana
ament costs
Cost of obtaining
investment
advice
Investment
administration
costs
Intellectual
property
licencing
costs
Rent collection, property repairs and
maintenance
char es
Total expenditure
on raising
funds
Expenditure
on charitable activities:
Church 19,500 19,500 17,691
Community
Projects
488 7,126 7,614 10,842
Total expenditure
on charitable
activities 19,988 7,126 27,114 28,533
Se grat» material
item
ofex ense
Total
Other
Total other expenditure
TOTAL EXPENDITURE 19,988 7,126 27,114 28533
Other information:
Analysis ofexpenditure on charitable activities
This ear Last ear
Activity or programme Activities
undertaken
direct
Grant
funding
of
activities
Support
Costs
Total this
year
Activities
undertaken
dlrectl
Grant
funding
of
activities
Support
Costs
Total last
year

was paid p lease en ter '0 'in the appropriate
box(es).
This year Last year
independent examiner's fees 450 420
Assurance services other than audit or independent examination
Tax advisory fees
Other fess (for example: financial advice, consultancy, accountancy services) paid
to the independent examiner

11.1Staff Cost s
This year Last year
6
Salaries and wages
Social security costs
Pension costs (defined contribution scheme)
Other employee benefits
Total staff costs
This year:
Please provide details ofexpenditure on staff working for the
charity whose contracts are with and are paid by a related party Not Applicable
Last year:
Please provide details ofexpenditure on staff working for the
charity whose contracts are with and are paid by a related party Not Applicable
Band Number of em lo ees
This year Last year
660,000to 669999 0 0
670,000to 679,999
680,000to 689,999
F90,000to 699,999
6100,000to 6109,999
This ear Last ear
Please provide the total amount paid to key management Zero
11.2Average 11.2Average head count in the year head count in the year This year
Number
Last year
Number
The parts of the charity in which the
employees work
Total
11.3Ex-gratia payments
to emp
Please complete ifan ex-gratia
loyees

payment
and others (excluding trustees)
is made.
Please explain the nature ofthe
payment This year
Last year
Please state the legal authority or
reason for making the payment This year
Last year
This ear Last ear
Please state the amount ofthe payment (or value ofany waiver of
a right to an asset)
Freehold land & Other land & Plant, Fixtures, fittings Total
buildings buildings machinery and equipment
snd motor
vehicles
At the beqinninq ofthe year 27 560 27560
Additions
Revaluations
Disposals
Transfers
At end ofthe year 27,560 27,560
14.2 Depreciation and impainnents
Basis SLor RB (Straight SLor RB SLor RB RB SLor RB
Line or Reducing
Balance)
**Rate 25%
At beginning ofthe year 15,646 15,646
Disposals
Depreciation 2,979 2,979
Impairment
Transfers*
At end ofthe year 18,625 18,625
14.3Net book value
Net book value at the beginning ofthe year 11,914 11,914
Net book value at the end ofthe year 8,935 8,935
14.4 Impairment
This year: Please provide a description ofthe events and circumstances that
led to the recogni don orreversal ofan impairment loss.
Last year: Please provide a description ofthe events and cimumstances that
led to the recognition orreversal ofan impairment loss.
14.5 Revaluation
Ifan accounting policy ofrevaluation is adopted, please provide: This ear Last ear
the effective date ofthe revaluation
the name ofindependent
valuer, ifapplicable
the methods applied and significant assumptions
the canying amount that would have been recognised had the assets been
carried under the cost modeL
14.6 Other disclosures
This ear Last ear
(i) Please state the amount ofborrowing
costs, ifany, capltalised in the
construcdon of
tangible fixed assets and the capitalisation
rate used.
(ii) Please provide the amount ofcontractual
commitments
for the acquisition oftangible
fixed assets.
(iii)
Details ofthe existence and canying amounts
ofproperty, plant and
equipment
to which the chanty has restricted tiVe
orthat are pledged as
security for liabilities.

Trade debtors
Prepayments and accrued income
Other debtom
Total
This year Last year
96.0
96.0
19.2
Analysi
s ofdebtors recoverable
in more than 1 year
(included
in debtors above)
This year
f
Last year
f
Trade debtors
Prepayments and accrued income
Other debtors

Please complete this note ifyou have included in char
has a liability ofuncertain
timing oramount.
Please complete this note ifyou have included in char
has a liability ofuncertain
timing oramount.
ity expenditur e
any provisions.
Ap
e
any provisions.
Ap
mvision is m ade w hen the chari
21.1 Movements
in recognised
provisions
and funding
commitment during the period
This veer Last veer
Balance at the star ofthe reporting
period
g
Amounts
added
in current period
Amounts
charged against the provision
in the current
Unused amounts
reversed
during the period
Balance at the end ofthe reporting
period
period
21.2 Please provide: This ear Last ear
-a brief description
ofany obligations
on the
balance sheet and the expected amount and timing of
resulting
paymenla;
-an indication ofthe uncertainties
about the
amount
or timing ofthose oufflows; and
-the amount ofany expected reimbursement, stating
the amount ofany asset that has been recognised for
that expected reimbursement.
This ear Last ear
21.3 For any funding
commitment
that is not
recognised as a liability or provision,
provide
details
ofcommitment
made, the time frame ofthat
commitment,
any performance-related
conditions
and
details of how the commitment
will be funded
(with
contracts for capital expenditure
separately
identygdedh
21.4 Where unrestricted
funds have been designated
to a fund commitment,
please disclose the nature of
any amounts
designated
and the likely timing
ofthat
expenditure.
0
.0
L,
N Od 0
el
0
el
I0 I0
Ol
I
0 0
'0
C
0
e
e
4
C
OI
N
C
IO0
w
g
NOI
0
Ol
IO 0
0
e
8
0
ld
Ol
N
C
ldI-
QI
L Ol
Ol
~
.w
0
e
.0
0I
0
0
'0
E0
0C
el Ol
IO
O
O
O
IA
e
0
e
0.
e
Ol
0l
0
E00.C
'0
Nec L
0CIW
CCPOI
Cl .0 Ol0
0
e
I
0.
el
N'0
C
I-Z
ill
IX
0e
0
0.
Ol
e4
ld
IO
0
0
Ol
ld
IL'0
IL
ld0I-
C
Cl
C
OI
Ol
Ol e e N00.
dl
C
Ol
Ee
0
e
4le8
.C
.Id
ee
E
4I'0
e0.
III
Ul
0.
IU
III
e00'000
IL
N'0
C
w0
w
e
C
Ol
C
Id0
C
0
C
e
0
L
e 0
0.g
I-
w
Z
w
Ie
E
0
'4
OO
Ol
0 0
0
'Ol p
v
e
Ol
e
Z
N
8
O
cv
e 4
.) 0
OO
dl
ea
Q. &
a. OlN
w
C
c
II
Ol
.0
IO
E0
e0
N
OlK
IO
0
I~
Ol
0

27.3 Transfers 27.3 Transfers be tween funds
This
ear
Reason fortransfer and where endowment is converted to Amount
income, le al ower for its conversion
Between unrestricted and Not Applicable
restricted funds
Between endowment and
restricted funds
Between endowment and
unrestricted
funds
Last year
Reason for transfer and where endowment is converted to Amount
income, legal power for its conversion
Between unrestricted and
restricted funds
Between endowment and
restricted funds
Between endowment and
unrestricted
funds
27.4Designated funds
This year
Planned use Pur ose ofthe desi nation Amount
Last year
Planned use Pur ose ofthe desi nation Amount