OpenCharities

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

2023-03-30-accounts

Reference and Administrative
Details
Reference and Administrative
Details
Reference and Administrative
Details
Stra.tegic Report
Trustees' Report 3 to 4
Statement ofTrustees' Responsibilities
Independent
Examiner's
Report
Statement ofFinancial Activities
Balance Sheet
Notes to the Financial Statements 9 to 14

Unrestricted Total
funds
Restricted funds
2023
Note
Income and Endowments from:
Donations
and legacies
Charitable
activities
1,513
36,365
20 756 1,513
57,121
Total income 37878 20,756 58 634
Expenditure
on:
Charitable
activities
46,925 26 842 73,767
Total expenditure 46 925 26,842 73 767
Transfers 13,283 13,283)
Net income 4,236 19,369 15,133)
Net movement
in funds
4,236 (19,369) (15,133)
Reconciliation
offunds
Total funds brought forward 24 315 41 037 65,352
Total funds carried forward 10 28,551 21,668 50,219
Unrestricted Total
funds
Restricted
funds 2022
Note
Income and Endowments from:
Donations
and legacies
Charitable
activities
4,878
38 277
49 862 4,878
88,139
Total income 43,155 49 862 93,017
Expenditure
on:
Charitable
activities
25,241 47,968 73 209
Total expenditure 25,241 47,968 73209
Net income 17,914 1,894 19,808
Net movement
in funds
17,914 1,894 19,808
Reconciliation
offunds
Total funds brought forward 6401 39,143 45 544
Total funds carried forward 10 24,315 41,037 65,352

2023 2022
Note
Current
assets
Cash at bank and in hand 48,808 67,563
Creditors: Amounts falling due within one year 10 1,411 2,211
Net assets 50,219 65,352
Funds ofthe charity:
Restricted income funds
Restricted funds 10 21,668 41,037
Unrestricted
income
funds
Unrestricted
funds
10 28 551 24,315
Total funds 50,219 65,352

Unrestricted
funds
Total Total
General Restricted funds 2023 2022
Donations and legacies;
Donations
from individuals
Other income from donations
and 1,513 1,513 4,878
legacies
1,513 1,513 1,496

Unrestricted funds
Total Total
Designated General 2023 2022
Counselling
Plumpton
Covid
Fees 2,500 36,365 36,365
2,500
38,277
2,000
Eating Disorders
YMCA
9,000 9,000 1,125
Big Lottery
Vadim
Fund
9,550
2
Chalk Cliff
WSCC
4,320
Albert Hunt 18,865
Sussex Community
Sussex Community
Pre Trial 9,250 9,250 4,000
10,000
20,756 36,365 57,121 88,139

Unrestricted funds
Total Total
.Designated General 2023 2022
General
Plumpton
YMCA
Eating Disorders
3,146
7,614
46,925 46,925
3,146
7,614
25,241
2,106
Co-op 785
Big Lottery
Chalk Cliff
WSCC
6,783
2,700
6,783
2,700
4,360
1,595
4,150
Sussex Community
Henry Smith
Pre Trial 3,780 3,780 16,715
3,938
Adur District Council 4,132
B & H Council 6,800
Argus
Sussex Community
2 819 2,819 3,000
387
26,842 46,925 73,767 73,209
Activity
undertaken Total Total
directly 2023 2022
Wages &salaries
Rent
Legal &professional
Office expenses
Supervision
Training
Computer
Freelance charges
14,734
1,000
611
7,673
5,163
1,382
1,511
14,734
1,000
611
7,673
5,163
1,382
1,511
32,319
11,458
13
2,666
10,033
7,345
2,665
Consultancy
Sundry expenses
21,676
952
2],676
952
Project management
Session fees
8,406
10,165
8,406
10,165
2,303
4,132
73,273 73,273 72,934

Incoming Resources
Balance at 1 resources / expended
/
Balance at 31
April 2022 Transfers Transfers March 2023
Unrestricted
funds
General
Gener al 24,315 51,161 (46,925) 28,551
Restricted funds
Vadim Fund
Plumpton
Co-op
1,203
3,612
2,500 (3,146) 1,209
2,966
Big Lottery
Heruy Smith
7,955 (6,783) 1,172
Sussex Conununity
Shoreham
Port Authority
B0 H Council
19,347
600
(16,102) 3,245
600
Adur District Council
Chalk Cliff
Eating Disorders
4,320 (2,700) 1,620
YMCA
Alan Lane
9,000 (7,614) 1,386
Albert Hunt
Sussex Community
Pre Trial 4,000 9 250 3,780 4,000
5,470
Total restricted
funds
41 037 20,756 40,125 21 668
Total funds 65,352 71,917 87,050 50,219

Balance at 1 Incoming Resources Balance at 31
April 2021 resources expended March 2022
Unrestricted
funds
General
General 6,401 43,155 (25,241) 24,315
Restricted
funds
Vadim Fund
Plumpton
Co-op
Big Lottery
Henry Smith
Sussex Community
Shoreham
Port Authority
B&HC
Adur District Council
Chall& Cliff
Eating Disorders
WSCC
Alan Lane
1,201
3,718
4,360
4,132
13,285
600
3,000
6,800
4,150
(340)
(2,150)
2,000
9,550
10,000
4,320
1,125
18,865
(2,106)
(4,360)
(1,595)
(4,132)
(3,938)
(3,000)
(6,800)
(4,150)
(785)
(16,715)
1,203
3,612
7,955
19,347
600
4,320
Albert Hunt
Argus
387 4,000 387 4,000
Total restricted
funds
39,143 49,862 47,968 41 037
Total funds 45,544 93,017 (73,209) 65,352
Unrestricted
funds
Total funds at
General Restricted funds 31March 2023
Current assets 27,140 21,668 48,808
Current liabilities 1,411 1,411
Total net assets 28,551 21,668 50,219
Unrestricted
funds
Total funds at
General Restricted funds 31March 2022
Current
Current
assets
liabilities
26,526
2,211
41,037 67,563
2211
Total net assets 24,315 41,037 65,352