| for t | he Year E | n 1 M h |
||||
|---|---|---|---|---|---|---|
| 31.3.23 | 31.3.22 | |||||
| Unrestricted | Restricted | Total | Total | |||
| Notes | fund 5 |
fund f |
funds 5 |
funds 5 |
||
| INCOME AND ENDOWMENTS | FROM | |||||
| Charitable actlvkles |
||||||
| Membership subsofpbons |
51,550 | 51,Ri0 | 51,583 | |||
| Public awareness services |
3,925 | 3,925 | ||||
| Investment income |
||||||
| Total | 114,980 | 114,980 | 98,415 | |||
| EXPENDITURE ON | ||||||
| Charitable activities |
||||||
| Informa6on services |
31,543 | 120 | 31,663 | 27,926 | ||
| Public awareness services |
46,956 | 120 | 47,076 | 30,644 | ||
| Total | 78,499 | 240 | 78,739 | 58,770 | ||
| NET INCOMEI(EXPENDITURE) | 36,481 | (240) | 36,241 | 39,645 | ||
| RECONCILIATION OF FUNDS | ||||||
| Total funds brought forward | 252,125 | 2,790 | 254,915 | 215,270 | ||
| TOTAL FUNDS CARRIED FORWARD | 288,606 | 2,550 | 291,156 | 254,915 |
| 31~ | M~hg23 | ||||
|---|---|---|---|---|---|
| 31.3.23 | 31.3.22 | ||||
| Unrestricted | Restricted | Total | Total | ||
| fund | fund | funds | funds | ||
| Notes | 6 | 6 | 5 | 6 | |
| FIXEDASSETS | |||||
| Infangible assets | 9 | 26,235 | 26,235 | 13,200 | |
| Heritage assets | 10 | 8,484 | 8,484 | 8,484 | |
| Investments | 11 | 100 | 100 | 100 | |
| 34,819 | 34,819 | 21,784 | |||
| CURRENT ASSETS | |||||
| Debtors | 12 | 4,221 | 4,221 | 325 | |
| Cash at bank | 298,979 | 2,550 | 301,529 | 274,329 | |
| 303,200 | 2,550 | 305,750 | 274,654 | ||
| CREDITORS | |||||
| Amounts falling due within one year |
13 | (49,413) | (49,413) | (41,523) | |
| NET CURRENT ASSETS | 253,787 | 2,550 | 256,337 | 233,131 | |
| TOTAL ASSETSLESSCURRENT | |||||
| LIABILITIES | 288,606 | 2,550 | 291,156 | 254,915 | |
| NETASSETS | 288,606 | 2,550 | 291,156 | 254,915 | |
| FUNDS | 14 | ||||
| Unrestricted funds |
288,606 | 252,125 | |||
| Restricted funds | 2,550 | 2,790 | |||
| TOTAL FUNDS | 291,156 | 254,915 |
| INVESTMEN | T INCOME | |||||
|---|---|---|---|---|---|---|
| 31.3.23 | 31.3.22 | |||||
| 8 | 8 | |||||
| Gift Aid transfer from group | underlaklng | 58,712 | 48,814 | |||
| Deposit account interest | 793 | 18 | ||||
| 59,505 | ||||||
| INCOME FROM CHARITABLE ACTIVlllES | ||||||
| 31.3.23 | 31.3.22 | |||||
| Activity | 8 | 8 | ||||
| Membership | subscrtptlons | Membership | subscriptlons | 51,550 | 51,583 | |
| Events Income | Public awareness | services | 3,925 | |||
| 55,475 | 51,583 |
| Support | |||||||
|---|---|---|---|---|---|---|---|
| Direct | costs (see | ||||||
| Costs | note 5) | Totals | |||||
| F | 8 | 8 | |||||
| Information | selvlces | 17,365 | 14,298 | 31,663 | |||
| Public awareness | services | 32,777 | 14,299 | 47,076 | |||
| 50,142 | 28,597 | 78,739 | |||||
| SUPPORT | COSTS | ||||||
| Governance | |||||||
| Management 8 |
Finance 8 |
Other E |
costs 8 |
Totals 8 |
|||
| Information | services | 10,784 | 67 | 1,732 | 1,715 | 14,298 | |
| Public awareness | |||||||
| selvlces | 10,783 | 68 | 1,733 | 1,715 | 14,299 | ||
| 21,567 | 135 | 3,485 | 3,430 | 28,597 |
| 31.3.23 | 31.3.22 | ||||
|---|---|---|---|---|---|
| 8 | 8 | ||||
| Independent | Examlneys Fees - External | Scrutiny | 1,680 | 1,655 | |
| Independent | Examineys Fees - Other accountancy | services | 1,750 | 1,715 | |
| Website amorbsation | 3,465 |
| As such, there were no employees who received total employee INTANGIBLE FIXEDASSETS |
benefits ofmora than 6$,000. | |
|---|---|---|
| Webslta | ||
| 5 | ||
| COST | ||
| At 1 Aprfi 2022 | 13,200 | |
| Additions | 16,500 | |
| At 31 March 2023 | 29,700 | |
| AMORTISATION | ||
| Charge foryear | 3,485 | |
| NET BOOKVALUE | ||
| At 31 March 2023 | 26,235 | |
| At 31 March 2022 | 13,200 | |
| 10. | HERITAGE ASSETS | |
| Total | ||
| 5 | ||
| MARKETVALUE | ||
| At 1 April 2022 and 31 March 2023 | ||
| NET BOOKVALUE | ||
| At 31 March 2023 | 8,484 | |
| At 31 March 2022 | 8,484 |
| FIXEDASSETINVESTMENTS | ||
|---|---|---|
| Shares in | ||
| group | ||
| underla | kings | |
| F | ||
| MARKETVALUE | ||
| At 1 April 2022 and 31 March 2023 | 100 | |
| NET BOOKVALUE | ||
| At 31 March 2023 | 100 | |
| At 31 March 2022 | 100 |
| Natum ofbusiness: To | w | n planning consultancy |
|||
|---|---|---|---|---|---|
| Class ofshare | holding | ||||
| Ordinary | 100 | 31.3.23 | 31.3.22 | ||
| 6 | 2 | ||||
| Aggregate capital and |
reserves | 113,745 | 102,238 | ||
| Prolit forthe year | 70,219 | 58,712 | |||
| 12. | DEBTORS:AMOUNTS | FALLING DUE WITHIN ONE YEAR | |||
| 31.3.23 | 31.3.22 | ||||
| 6 | E | ||||
| Income debtors | 1,615 | 325 | |||
| VAT | |||||
| Prspayments and accrued income |
2,266 | ||||
| 4,221 | |||||
| 13. | CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR | ||||
| 31.3.23 | 31.3.22 | ||||
| 6 | |||||
| Amounts owed to group |
undertakings | 3,456 | 3,456 | ||
| Other creditors | 5,565 | 290 | |||
| Accruals and deferred | income | 40,392 | 37,777 | ||
| 49,413 | 41,523 |
| MOVEMENT | IN FUNDS | |||
|---|---|---|---|---|
| Net | ||||
| movement | At | |||
| At 1.4.22 | in funds | 31.3.23 | ||
| 2 | 6 | |||
| Unrestricted | funds | |||
| General fund | 252,125 | 288,606 | ||
| Restrtctsd funds | ||||
| London Boroughs Fund | 2,790 | (240) | 2,550 | |
| TOTAL FUNDS | 254,915 | 36,241 | 291,156 |
| Net movement | in funds, Inc | lud | ed In t |
he above | are as follow | s: | ||
|---|---|---|---|---|---|---|---|---|
| Incoming | Resoulces | Movement | ||||||
| ISSOUICSS | expended | in funds | ||||||
| 8 | 8 | 8 | ||||||
| Unrssblcted | funds | |||||||
| General fund | 114,980 | (78,499) | ||||||
| Restricted funds | ||||||||
| London Boroughs Fund | (240) | (240) | ||||||
| TOTAL FUNDS | 114,980 | (78,739) | 36,241 | |||||
| Comparalvss | for movement | In funds | ||||||
| Prior | Net | |||||||
| year | movement | At | ||||||
| At 1.4.21 | ed)ustment | in funds | 31.3.22 | |||||
| 8 | 8 | 8 | E | |||||
| Unrestricted | funds | |||||||
| General fund | 226,597 | (14,117) | 39,645 | 252,125 | ||||
| Restricted funds | ||||||||
| London Boroughs Fund | 2,790 | 2,790 | ||||||
| TOTAL FUNDS | 229,387 | (14,117) | 39,645 | 254,915 | ||||
| Comparative | net movement | in | funds, | included | in the above | are esfollows: | ||
| Incoming | Resources | Movement | ||||||
| resources | expended | In funds | ||||||
| 8 | E | 8 | ||||||
| Unrestricted | funds | |||||||
| General fund | 98,415 | (58,770) | 39,645 | |||||
| TOTAL FUNDS | 98,415 | (58,770) | 39,645 |