OpenCharities

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

2022-03-31-accounts

Page
ReportoftheTrustees 1 to 3
Independent
Examiner's
Report
Statement ofFinancial Activities
Statement ofFinancial Position 6 to 7
Notes tothe Financial Statements 8 to 14
Detailed Statement ofFinancial Activities 15 to 16

2022 2021
Unrestricted Total
fund funds
Notes f E
INCOME AND ENDOWMENTS FROM
Donations
and legacies
4,038 57
Charitable activities
Income from Chartitable activities - Trading
Activities
Expenditure
on charitable
activities 277,474
4,786
162,347
Investment
income
10 108
Other income 38,144 191,776
Total 324,452 354,288
EXPENDITURE ON
Raising funds 236,143 331,012
Charitable
activities
Expenditure
on charitable
activities
Support Cost for charitable
activities
122,537 119,356
Finance Cost 3,000 2,400
85 89
Depreciation
and amortisation
1,196 2,465
Other 321 143
Total 363,282 455,465
NET INCOME/(EXPENDITURE) (38,830) (101,177)
RECONCILIATION
OF
FUNDS
Total funds brought
forward
306,554 407,731
TOTAL FUNDS CARRIED FORWARD 267,724 306,554

STATE MENT OF FINANCIAL P
31MARCH 2022
OSITION
2022 2021
Unrestricted Total
Notes fund fundsf
FIXED ASSETS
Tangible assets 2,888 2,942
Investment
property
181,764 181,764
184,652 184,706
CURRENT ASSETS
Debtors 10 58,439 40,035
Cash at bank and in hand 67,725 135,417
126,164 175,452
CREDITORS
Amounts falling due within one year (43,092) (53,604)
NET CURRENT ASSETS 83,072 121,848
TOTAL ASSETSLESSCURRENT
LIABILITIES 267,724 306,554
NET ASSETS 267,724 306,554
FUNDS 12
Unrestricted
funds
267,724 306,554
TOTAL FUNDS 267,724 306,554

2022 2021
Administration 3 4
Carers 23 40
26
No employees
received emoluments
in excess off60,000.
COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES
Unrestricted
fund
E
INCOME AND ENDOWMENTS FROM
Donations
and legacies
57
Charitable activities
Income from Chartitable activities-
Trading
Activities
162,347
Investment
income
108
Other income 191,776
Total 354,288
EXPENDITURE ON
Raising funds 331,012
Charitable
activities
Expenditure
on charitable
activities 119,356
Support Cost for charitable activities
2,400
Finance Cost
89
Depreciation
and amortisation
2,465
Other 143
Total 455,465
NET INCOME/(EXPENDITURE) (101,177)
RECONCILIATION OF FUNDS
Total funds brought forward 407,731

Unrestricted
fund
E
TOTAL FUNDS CARRIED FORWARD 306,554
8. TANGIBLE FIXEDASSETS
Plant and Computer
machinery equipment Totals
E
COST
At 1 April 2021 36,073 12,556 48,629
Additions 969 969
Disposals (9,402) (8,303) (17,705)
At 31 March 2022 27,640 4,253 31,893
DEPRECIATION
At 1April 2021 35,010 10,677 45,687
Charge for year 919 278 1,197
Eliminated
on disposal
(9,576) (8,303) (17,879)
At 31March 2022 26,353 2,652 29,005
NET BOOK VALUE
At 31 March 2022 1,287 1,601 2,888
At 31March 2021 1,063 1,879 2,942
9. INVESTMENT PROPERTY
FAIR VALUE
At 1 April 2021
and 31 March 2022 181,764
NET BOOK VALUE
At 31 March 2022 181,764
At 31 March 2021 181,764

FOR TH E YEAR ENDED 31MARCH 2022
10. DEBTORS:AMOUNTS FALLING DUE WITHIN ONE YEAR
2022 2021
E l
Other debtors 55,282 34,974
Prepayments 3,157 5,061
58,439 40,035
11. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2022 2021
E E
Trade creditors 1,244
Social security and other taxes 2,051 1,852
Other creditors 1,108
Accruals and deferred income 32,597 43,444
Accrued expenses 7,200 7,200
43,092 53,604
12. MOVEMENT IN FUNDS
Net
movement At
At 1.4.21 in funds 31.3.22
E E
Unrestricted funds
General fund 306,554 (38,830) 267,724
TOTAL FUNDS 306,554 (38,830) 267,724
Net movement in funds, included in the above are as follows:
Incoming Resources Movement
resources
E
expended
E
in funds
f
Unrestricted funds
General
fund
324,452 (363,282) (38,830)
TOTAL FUNDS 324,452 (363,282) (38,830)

Net
movement At
At 1.4.20 in funds 31.3.21
E
Unrestricted funds
General fund 407,731 (101,177) 306,554
TOTAL FUNDS 407,731 (101,177) 306,554
Incoming Resources Movement
resources
E
expended
f
in funds
Unrestricted funds
General fund 354,288 (455,465) (101,177)
TOTAL FUNDS 354,288 (455,465) (101,177)
Net
movement At
At 1.4.20 in funds 31.3.22
E E
Unrestricted funds
General fund 407,731 (140,007) 267,724
TOTAL FUNDS 407,731 (140,007) 267,724
Incoming Resources Movement
resources expended in funds
E E
Unrestricted funds
General fund 678,740 (818,747) (140,007)
TOTAL FUNDS 678,740 (818,747) (140,007)

CARERS CHOICE DGS
DETAILED STATEMENT OF FINANCIAL AClIVITIES
FOR THE YEAR ENDED 31MARCH 2022
2022 2021
E
INCOME AND ENDOWMENTS
Donations and legacies
Donations 4,038 57
Investment
income
Deposit account interest 10 108
Charitable activities
Direct Payment - Care Hours 273,300 147,919
Rental Income 4,300 10,800
Caravan
Income
4,660 3,628
282,260 162,347
Other income
Activities Expenses Recovered 544
Travel expense Recovered 13,089 5,025
COVID19- Government Support 24,511 186,751
38,144 191,776
Total incoming resources 324,452 354,288
EXPENDITURE
Other trading activities
Gross wages and salaries 210,407 307,772
Employer's
NI
2,314 8,205
Pensions 2,544 3,297
Travel and Subsistence 15,609 6,408
Caravan
Expenses
5,269 5,330
236,143 331,012
Other
Travel - Volunteers 321 143
Support costs
Management
Wages 69,210 81,356
Social security 4,116 6,118
Pensions 1,168 1,487
Hire of plant and machinery 4,695 2,188
Rates and water 1,297
Telephone 3,851 2,847
Postage and stationery 5,721 2,697
Carried forward 90,058 96,693


FOR THE YEAR ENDED

31MARCH 2022
2022 2021
E
Management
Brought forward 90,058 96,693
Advertising 951
Sundries 5,687 3,785
Software licenses and expenses 1,696 713
Rent payable
and
operating lea 9,079 4,918
Premises repairs, renewals 2,469 2,582
Property
Insurance
1,865 2,084
Commission
on Rental Income
324 1,935
112,129 112,710
Finance
Subscription 72
Bank charges 85 89
Fee paid to the examiners firm 3,000 2,610
Plant and machinery 133 1,418
Computer
equipment
1,063 1,047
4,281 5,236
Governance costs
Consultancy
expenses
5,288 5,925
Management
expenses
5,120 439
10,408 6,364
Total resources expended 363,282 455,465
Net expenditure (38,830) (101,177)