OpenCharities

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

2023-03-31-accounts

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