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
Chair's Report 1 to 2
Report ofthe Trustees 3 to 5
Independent
Examiner's
Report
Statement
of Financial
Activities
Balance Sheet
Cash Flow Statement
Notes to the Cash Flow Statement 10
Notes to the Financial Statements 11 to 16

31.3.22 31.3.21
Unrestricted Restricted Total Total
fund fund funds funds
Notes E
INCOME AND ENDOWMENTS FROM
Donations and legacies 17,923 545,263 563,186 691,631
Investment
income
91 91 210
Total 18,014 545,263 563,277 691,841
EXPENDITURE ON
Raising funds 7,264 7,264 26,439
Other 27,226 612,867 640,093 468,221
Total 34,490 612,867 647,357 494,660
NET INCOME/(EXPENDITURE) (16,476) (67,604) (84,080) 197,181
Transfers between funds 13 55,758 (55,758)
Net movement
in
funds 39,282 (123,362) (84,080) 197,181
RECONCILIATION OF FUNDS
Total funds brought forward 147,272 383,222 530,494 333,313
TOTAL FUNDS CARRIED FORWARD 186,554 259,860 446,414 530,494
31.3.22 31.3.21
Unrestricted Restricted Total Total
fund fund funds funds
Notes R f.
FIXED ASSETS
Tangible assets 10 78,693 78,693
CURRENT ASSETS
Debtors 13,097 13,097 23,248
Cash at bank and in hand 130,491 295,465 425,956 515,523
143,588 295,465 439,053 538,771
CREDITORS
Amounts
falling due within one year
12 (35,727) (35,605) (71,332) (8,277)
NET CURRENT ASSETS 107,861 259,860 367,721 530,494
TOTAL ASSETS LESS CURRENT LIABILITIES 186,554 259,860 446,414 530,494
NET ASSETS 186,554 259,860 446,414 530,494
FUNDS
Unrestricted
funds
186,554 147,272
Restricted
funds
259,860 383,222
TOTAL FUNDS 446,414 530,494

31.3,22 31.3.21
Notes
Cash flows from operating activities
Cash generated
from operations
(8,625) 176,184
Net cash (used in)/provided by operating activities (8,625) 176,184
Cash flows from investing activities
Purchase
of tangible
fixed
assets (80,942)
Net cash (used in)/provided by investing activities (80,942)
Change
in cash and cash
equivalents in
the reporting
period
(89,567) 176,184
Cash and cash equivalents at the
beginning
ofthe reporting
period 515,523 339,339
Cash and cash equivalents at the end of
the reporting
period
425,956 515,523

RECONCILIATION
OF
RECONCILIATION
OF
RECONCILIATION
OF
NET (EXPENDITURE)/INCOME NET (EXPENDITURE)/INCOME NET (EXPENDITURE)/INCOME NET (EXPENDITURE)/INCOME TO NET CASH FLOW FROM OPERATING ACTIVITIES ACTIVITIES
31.3.22 31.3.21
E
Net (expenditure)/income for the reporting period (as per the
Statement of Financial Acfivities) (84,080) 197,181
Adjustments for:
Depreciation charges 2,249
Decrease/(increase) in debtors 10,151 (23,248)
Increase in creditors 63,055 2,251
Net cash (used in)/provided by operations (8,625) 176,184
ANALYSIS OF CHANGES IN NET FUNDS
At 1.4.21 Cash flow At 31.3.22
'E
Net cash
Cash at bank and
in hand
515,523 (89,567) 425,956
515,523 (89,567) 425,956
Total 515,523 (89,567) 425,956

DONATIONS
AND LEGACIE
S
31.3.22 31.3.21
E
Donations 15,647 32,534
Gift aid 1,275 1,149
Grants 546,264 657,948
563,186 691,631
Grants received, included in the above, are as follows:
31.3.22 31.3.21
E
Other grants 546,264 657,948

for t he Year Ended 31 March 2022 he Year Ended 31 March 2022
3. INVESTMENT INCOME
31.3.22 31.3.21
E
Bank interest 91 210
4. RAISING FUNDS
Raising donations and legacies
31.3.22 31.3.21
E
Support costs 7,264 26,439
5. SUPPORT COSTS
Management Finance Totals
Raising donations and legacies 4,883 2,381 7,264
6. NET INCOME/(EXPENDITURE)
Net income/(expenditure) is stated after charging/(crediting):
31.3.22 31.3.21
E
Depreciation
—owned assets
2,249

STAFF COSTS
31.3.22 31.3.21
E
Wages and salaries 382,725 328,337
382,725 328,337
The average monthly number of employees during the year was as follows:
31.3.22 31.3.21
Office administration 6 4
ISVA and other service providers 18 17
24 21

9. COMPARATIVES FOR THE STATEMENT OF FINANCIAL FOR THE STATEMENT OF FINANCIAL FOR THE STATEMENT OF FINANCIAL ACTIVITIES
Unrestricted Restncted Total
fund fund funds
F. F.
INCOME AND ENDOWMENTS FROM
Donations and legacies 33,683 657,948 691,631
Investment
income
210 210
Total 33,893 657,948 691,841
EXPENDITURE ON
Raising funds 26,439 26,439
Other 26,439 441,782 468,221
Total 26,439 468,221 494,660
NET INCOME 7,454 189,727 197,181
RECONCILIATION OF FUNDS
Total funds brought forward 139,818 193495 333,313
TOTAL FUNDS CARRIED FORWARD 147,272 383,222 530,494
10. TANGIBLE FIXED ASSETS
Fixtures
Short and
leasehold fittings Totals
COST
Additions 78,203 2,739 80,942
DEPRECIATION
Charge for year 1,955 294 2,249
NET BOOK VALUE
At 31 March 2022 76,248 2,445 78,693
At 31 March 2021

for th e Year Ended 31 March e Year Ended 31 March 2022 2022
11. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
31.3.22 31.3.21
Other debtors 14,470
Prepayments and accrued income 13,097 8,778
13,097 23,248
12. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
31.3.22 31.3.21
E
Trade creditors 25,842
Social security and other taxes 1,379
Other creditors 6,465
Accruals and deferred income 5,520 1,812
Deferred rent 2,987
Deferred income 35,604
71,332 8,277
13. MOVEMENT
IN
FUNDS
Net Transfers
movement between At
At 1.4.21 in funds funds 31.3.22
Unrestricted
funds
General fund 147,272 (16,476) 55,758 186,554
Restricted funds
Restricted
fund
383,222 (67,604) (55,758) 259,860
TOTAL FUNDS 530,494 (84,080) 446,414
Net movement in funds, included in the above are as follows:
Incoming Resources Movement
resources expended in funds
Unrestricted
funds
General fund 18,014 (34,490) (16,476)
Restricted funds
Restricted
fund
545,263 (612,867) (67,604)
TOTAL FUNDS 563,277 (647,357) (84,080)

Comparativ es
for movement
in funds
Net
movement At
At 1.4.20 in funds 31.3.21
Unrestricted funds
General fund 139,818 7,454 147,272
Restricted funds
Restricted fund 193,495 189,727 383,222
TOTAL FUNDS 333,313 197,181 530,494
Comparative
net movement
in funds, included in the above are as follows:
Incoming Resources Movement
resources expended in funds
Unrestricted funds
General fund 33,893 (26,439) 7,454
Restricted funds
Restricted fund 657,948 (468,221 ) 189,727
TOTAL FUNDS 691,841 (494,660) 197,181
A current year 12months and pri or year 12months combined position
is as f
ollows:
Net Transfers
movement between At
Al
1 4.20
in funds funds 31.3.22
Unrestricted funds
General fund 139,818 (9,022) 55,758 186,554
Restricted funds
Restricted fund 193,495 122,123 (55,758) 259,860
TOTAL FUNDS 333,313 113,101 446,414

Incoming Resources Movement
resources expended in funds
Unrestricted
funds
General fund 51,907 (60,929) (9,022)
Restricted funds
Restricted
fund
1,203,211 (1,081,088) 122,123
TOTAL FUNDS 1,255,118 (1,142,017) 113,101