| Unrestricted | Restricted | Total | Unrestricted | Restricted | Total | |||
|---|---|---|---|---|---|---|---|---|
| funds | funds | funds | funds | |||||
| 2023 | 2023 | 2023 | 2022 | 2022 | 2022 | |||
| ~y~f | Notes | R | F | |||||
| Donations and |
||||||||
| legacies | 28,248 | 28,248 | 23,077 | 23,077 | ||||
| Charitable activities |
521,135 | 55,174 | 576,309 | 453,903 | 18,050 | 471,953 | ||
| Investments | 4 158 | - | 4 158 | 1,631 | 1,631 | |||
| Total income | 553,541 | 55,174 | 608,715 | 478,611 | 18,050 | 496,661 | ||
| Charitable activities |
6 | 610,406 | 45,012 | 655,418 | 570,214 | 18,213 | 588,427 | |
| Net gains/(losses) | on | |||||||
| investments | 11 | (20,623) | (20,623) | 836 | 836 | |||
| Net (expenditure)/income | ||||||||
| for the year/ | ||||||||
| Net movement | in | funds | (77,488) | 10,162 | (67,326) | (90,767) | (163) | (90,930) |
| Fund balances at 1 April | ||||||||
| 2022 | 509,080 | 72,537 | 581,6'I 7 | 599,847 | 72,700 | 672,547 | ||
| Fund balances | at | 31 | ||||||
| March 2023 | 431,592 | 82,699 | 514,291 | 509,080 | 72,537 | 581,617 |
| 2022 | ||||||
|---|---|---|---|---|---|---|
| Notes | ||||||
| Fixed assets | ||||||
| Tangible assets | 10,618 | 1,773 | ||||
| Current assets | ||||||
| Debtors | 15 | 52,864 | 67,723 | |||
| Investments | 16 | 269,127 | 292,105 | |||
| Cash at bank and in | hand | 230,333 | 276,907 | |||
| Creditors: amounts | falling due within | 552,324 | 636,735 | |||
| one year | (48,651) | (56,891) | ||||
| Net current assets | 503,673 | 579,844 | ||||
| Total assets less current liabilities | 514,291 | 581,617 | ||||
| Income funds | ||||||
| Restricted funds Unrestricted funds |
82,699 431,592 |
72,537 509,080 |
||||
| 514,291 | 581,617 |
| Unrestricted | Unrestricted | |||
|---|---|---|---|---|
| funds | funds | |||
| 2023 | 2022 | |||
| Donations | and gifts | 28,049 | 22,355 | |
| Government | Grant Income | 199 | 722 | |
| 28,248 | 23,077 |
| OO P N |
OO P N |
CD P) |
CD LA lA |
LA CD |
CO 0 CD |
0 | |||
|---|---|---|---|---|---|---|---|---|---|
| CO CU |
CO rl' |
LA | CO | ||||||
| CD | CD | CD | I | ||||||
| CO | CO | ||||||||
| CO | CO | ||||||||
| v) | I | ||||||||
| 0 | I | 0 | |||||||
| CO | CO | CO | CO | ||||||
| CO | CO | CQ | CO | ||||||
| FV | CV | ||||||||
| Ctl g 4s 4 |
N Ct |
4l | Pl | P- | CD CO CO CV |
0 LA 0 CO |
T | ||
| LC | CO | ||||||||
| 0 | CD CD |
CD 0 |
LA | ||||||
| CO | CD | ||||||||
| CQ | + | CO | LA | ||||||
| CD | |||||||||
| LA | |||||||||
| 3' | |||||||||
| KN' | |||||||||
| CO 0 |
CA 0 |
0 | I | 0 | |||||
| lA | lA | LA | |||||||
| 0 | |||||||||
| CI | |||||||||
| N | |||||||||
| CO | LA | CO | lA | ||||||
| LA | LA | ||||||||
| CQ |
| Unrestricted | Unrestricted |
|---|---|
| funds | funds |
| 2023 | 2022 |
| E | |
| 4,158 | 1,631 |
| Charitable | Charitable | User Led | Total | ||||
|---|---|---|---|---|---|---|---|
| activities | activities | Organisatio | 2022 | ||||
| ns | |||||||
| 2023 | 2022 | ||||||
| f. | |||||||
| Staff costs | 278,267 | 221,893 | 221,893 | ||||
| Travelling | costs | 804 | 871 | 871 | |||
| 279,071 | 222,764 | 222,764 | |||||
| Share of | support costs (see note 7) | 357,346 | 337,316 | 163 | 337,479 | ||
| Share of | governance | costs (see note 7) | 19,001 | 28,184 | 28,184 | ||
| 655,418 | 588,264 | 163 | 588,427 | ||||
| Analysis | by fund | ||||||
| Unrestricted | funds | 610,406 | 570,214 | 570,214 | |||
| Restricted | funds | 45,012 | 18,050 | 163 | 18,213 | ||
| 655,418 | 588,264 | 163 | 588,427 |
| The aver | age monthly number ofemployees during |
the year was: | |
|---|---|---|---|
| 2023 | 2022 | ||
| Number | Number | ||
| Advisory | 10 | ||
| Advisory | Support | 2 | |
| Total | 12 |
| El | ||
|---|---|---|
| mpoyees | (Continued) | |
| Employment costs |
2023 | 2022 |
| F | ||
| Wages and salaries | 392,393 | 380,647 |
| Social security costs | 38,876 | 35,133 |
| Other pension costs | 18,356 | 17,731 |
| 449,625 | 433,511 |
| 2023 | 2022 |
|---|---|
| Number | Number |
| Unrestricted | Unrestricted | |||||
|---|---|---|---|---|---|---|
| funds | funds | |||||
| 2023 | 2022 | |||||
| Gain/(loss) | on | sale | ofinvestments | (20,623) | 836 | |
| 12 | Taxation |
| 13 | Tangible fixed asset | s | |||
|---|---|---|---|---|---|
| Fixtures | and fittings | ||||
| Cost | |||||
| At 1 April 2022 Additions Disposals |
116,105 13,774 (1,077) |
||||
| At 31 March 2023 | 128,802 | ||||
| Depreciation and impairment |
|||||
| At 1 April 2022 Depreciation charged Eliminated in respect |
in the year ofdisposals |
114,332 4,929 (1,077) |
|||
| At 31 March 2023 | 118,184 | ||||
| Carrying amount |
|||||
| At 31 March 2023 | 10,618 | ||||
| At 31 March 2022 | 1,773 | ||||
| 14 | Financial instruments |
||||
| 2023 | 2022 | ||||
| Carrying amount offinancial assets |
|||||
| Instruments measured |
at fair value through | profit orloss | 269,127 | 292,105 | |
| 16 | Debtors | ||||
| 2023 | 2022 | ||||
| Amounts falling due |
within one year: | ||||
| Trade debtors Other debtors |
51,469 296 |
66,535 356 |
|||
| Prepayments and accrued income |
1,099 | 832 | |||
| 52,864 | 67,723 | ||||
| 16 | Current asset investments | ||||
| 2023 | |||||
| Current investment | 269,127 | 292,105 |
| Creditors: amounts f |
alling due within one year | |||
|---|---|---|---|---|
| 2023 | 2022 | |||
| Notes | E | E | ||
| Other taxation and social security | 20,827 | 17,125 | ||
| Government grants |
10,419 | 30,448 | ||
| Trade creditors | 2,646 | 2,479 | ||
| Other creditors | 8,309 | 3,154 | ||
| Accruals and deferred | income | 6,450 | 3,685 | |
| 48,651 | 56,891 |
| Movement | in funds | Movement | in funds | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Balance at | Incoming | Resources | Balance at | Incoming | Resources | Balance at | ||||
| 1 April 2021 | resources | expended | 1 April 2022 | resources | expended | 31 | Nlarch 2023 | |||
| E | E | E | E | E | E | |||||
| Skills for | Care | 72,7QQ | 18,050 | (18,213) | 72,537 | 55,174 | (45,012) | 82,699 | ||
| Analysis | of | net | assets between funds | |||||||
| Unrestricted | Restricted | Total Unrestricted | Restricted | Total | ||||||
| funds | funds | funds | funds | |||||||
| 2023 | 2023 | 2023 | 2022 | 2022 | 2022 | |||||
| E | E | E | E | |||||||
| Fund balances at 31 | ||||||||||
| March 2023 | are | |||||||||
| represented | by: | |||||||||
| Tangible | assets | 10,618 | 10,618 | 1,773 | 1$773 | |||||
| Current assets/(liabilities) | 501,273 | 2,400 | 503,673 | 579,844 | 579,844 | |||||
| 511,891 | 2,400 | 514,291 | 581,617 | 581,617 |