OpenCharities

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

2023-05-31-accounts

Page
Trustees'
annual
report (incorporating
the director's report)
Independent
examiner's
report to the
trustees
Statement offinancial activities (including income and
expenditure
account)
Statement offinancial position
Notes to the financial statements 10

2023 2023 2022
Unrestricted
funds Total funds Total funds
Note 6 8
Income and endowments
Donations
and
legacies 5 196,631 196,631 164,124
Charitable
activities
6 14,976 14,976 14,609
Total income 211,607 211,607 178,733
Expenditure
Expenditure
on
charitable activities 7,8 222,118 222,118 188,430
Total expenditure 222,118 222,118 188,430
Net expenditure and net movement in funds (10,511) (10,511) (9,697)
Reconciliation offunds
Total funds brought forward 13,177 13,177 22,874
Total funds carried forward 2,666 2,666 13,177

2023 2022
Note
Fixed assets
Tangible fixed assets 14 17,894 22,368
Current assets
Debtors 15 1,108 358
Cash at bank and
in
hand 40,829 52,461
41,937 52,819
Creditors: amounts falling due within one year 18 11,867 11,826
Net current assets 30,070 40,993
Total assets less current liabilities 47,964 63,361
Creditors: amounts falling due after more than one year 17 45,298 50,184
Net assets 2,666 13,177
Funds ofthe charity
Unrestricted funds 2,666 13,177
Total charity funds 19 2,666 13,177

ver the useful e conomic life o fthat asset as follo ws:
Short leasehold property 7%straight line
Fixtures and fittings 25% straight line
Equipment 25%straight line

Donations and legacies
Unrestricted Total Funds Unrestricted Total Funds
Funds 2023 Funds 2022
Donations 8 F F
Donations and Religious dues 49,121 49,121 34,762 34,762
Grants
Grants received
Government
grant income
147,510 147,510 117,173
12,189
117,173
12,189
196,631 196,631 164,124 164,124

Unrestricted Total Funds Unrestricted Total Funds
Funds 2023 Funds 2022
5 5
School Fees 14,976 14,976 14,609 14,609

Expenditure
on charitable
activities by fund type
Unrestricted Total Funds Unrestdcted Total Funds
Funds 2023 Funds 2022
8 8
Foundation 110,282 110,282 103,727 103,727
School 13,607 13,607 9,837 9,837
Support costs 98,229 98,229 74,866 74,866
222,118 222,118 188,430 188,430

Expenditure on charitable
a
ctivities
by activity type
Activities
undertaken Support Total funds Total fund
directly costs 2023 2022
F 6 5
Foundation
School
Governance
costs 110,282
13,607
53,271
32,457
12,501
163,553
46,064
12,501
144,084
34,786
9,560
123,889 98,229 222,118 188,430

8. Analysis of sup port c o s ts
Analysis of
support costs Total 2023
E
Staff costs 28,759 28,759
Premises 32,208 32,208
General office 12,911 12,911
Human
resources
10,290 10,290
Finance costs 1,560 1,560
Governance costs 12,501 12,501
98,229 98,229
9. Net expenditure
Net expenditure is stated after charging/(crediting):
2023 2022
Depreciation of tangible fixed assets 4,474 4,473
10. Independent examination fees
2023 2022
E E
Fees payable to the independent examiner for:
Independent examination ofthe financial statements 5,100 5,100
11. Staff costs
The total staff costs and employee benefits for the reporting period are analysed as follows:
2023 2022
Wages and salaries E
39,360
E
20,247
The average head count ofemployees during the year was 3(2022: 2).
No employee received employee benefits of more than E60,000 during the year (2022: Nil).
12. Trustee remuneration and expenses

13. Tangible f ixed asse t s
Short
leasehold Fixtures and
property
E
fittings
f
Equipment
F
Total
8
Cost
At1 June 2022 and 31 May 2023 58,154 57,805 2,381 118,340
Depreciation
At1 June2022 35,786 57,805 2,381 95,972
Charge for the year 4,474 4,474
At 31 May 2023 40,260 57,805 2,381 100,446
Carrying
amount
At 31 May 2023 17,894 17,894
At 31 May 2022 22,368 22,368
14. Debtors
2023 2022
6 E
Other debtors 1,108 358
15. Creditors: amounts falling due within one year
2023 2022
8 f
Bank loans and overdrafts 121 54
Accruals and deferred
Other creditors
income 10,500
1,246
10,500
1,272
11,867 11,826
18. Creditors: amounts falling due after more than one year
Bank loans and overdrafts 2023
8
45,298
2022
f
50,184
17. Government grants
The amounts recognised in the financial statements
for
government grants are as follows:
Recognised
Government
in income from donations
grants income
and legacies 2023
f
2022
8
12,189