OpenCharities

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

2023-04-05-accounts

Page
General
information
Report ofthe trustees 3-4
Statement oftrustees' responsibilities
Independent
examiner's
report
Statement
offinancial
activities
Balance sheet
Accounting
policies
9-10
Notes to the financial statements 11-12

==> picture [138 x 13] intentionally omitted <==

Unrestricted Expendable Total Total
Note Income
Fund
endowment
Fund
this year
2023
last year
2022
E. E E E
Income resources
Ilo/untary
Income
Donations 500,000 500,000
Tax refund due on gift aid 125,000 125,000
Investment
income
Total incoming
recourses
625,000 625,000
Resources expended
Cost ofgenerating
funds
Investment
management
costs
Charitable
activities
Grants made 469,000 469,000 705,000
Governance
cost
Audit/independent
examination
fees 450 450 400
Trust accounting/Annual report/Annual return 2,106 2,106 2,004
Tax return and claims preparation 234 234
Total resources expended 471,790 471,790 707,404
Net incoming/(outgoing) resources 153,210 153,210 (707,404)
before transfers
Gross transfers
between
funds
153,210 153,210 (707,404)
Net income/(outgoing) resources before
other recognised
gains
and losses
Other recognised
gains
and losses
(I osses)/gains
on investment
assets
Net movements
in funds
153,210 153,210 (707,404)
Fund balance brought
forward
at 6April 2022 345,228 1,030,966 1,376,194 2,083,598
Fund balance at 5April 2023 498438 1,030,966 1,829404 1,376,194

Total Total
Note this year last year
2023 2022
Fixed assets
Investment at market value
Current assets
Debtors
Cash at bank 1,532,194 1,378,598
Creditors: amounts falling due within one year (2,790) (2,404)
Net current assets 1 5294D4 1,376,194
Total assets less current liabilities 1,529,404 1,376,194
Funds
Expendable endowment fund (page 7) 1,030,966 1,030,966
Unrestricted income fund (page 7) 498,438 345,228
1,529,4D4 1,376,194

2023 2022
E E
1 Investment
income
Handelsbanken
interest
2 Grants made
Sunflower
Relief
20,000
Greenhouse 100,000 200,000
Demelza House 25,000
Step by Step 10,000 15,000
Caxton Youth Organisation 30,000
School Home Support 150,000 100,000
Nourish
Community
20,000
Digital Advantage 9,000
Porchlight 10,000 5,000
StWilfred's
Hospice
30,000
Arts Emergency
Trust
40,000 10,000
The 999Club 25,000
Care for Veterans 10,000
Soundabout 10,000
Fight for Sight 25,000
Air Ambulance 10,000
War Child 200,000
Enabling Enterprise 10,000
Multiple Sclerosis 100,000
The Upper Room 10,000
469,000 705,000
3 Governance fees
Independent
examination
fees to 5/4/23
450
Accountancy
fees (Handelsbanken)
to 5/4/23 1410
Charity Commission annual return and report (Handelsbanken) to 5/4/23 696
HMRC tax claims (Handelsbanken) to 5/4/23 234
Independent examination fees to 5/4/22 400
Accountancy fees (Handelsbanken) to 5/4/22 1,344
Charity Commission annual return and report (Handelsbanken) to 5/4/22 660
2,790 2,404

2023 2022
E F
4 Fixed asset investments
Market value
Carry (market) value at beginning ofyear
Add Additions at cost
Less disposals at carry value
Add/(deduct) net gain/(loss) on revaluation
Carry (market) value at end ofyear
Analysis of Investment
Mkt Value Mkt Value
at year end at year end
Fixed Assets
Not applicable
Total
Analysis of Funds
At Income Expenditure Gains/losses At
06-Apr-22 &transfers 05-Apr-23
6 6
Expendable endowment funds 1,030,966 1,030,966
Unrestricted funds 345,228 625,000 (471,790) 498,438
1,376,194 825 DDD (471,790) 1,529494
At Income Expenditure Gains/losses At
06-Apr-21 &transfers 05-Apr-22
E
Expendable endowment funds 1,030,966 1,030,966
Unrestricted funds 1,052,632 (707,404) 345,228
2,D83,598 70?404 1,376,194

2023 2022
E
Debtors
HMRC Gift aid tax refund
Creditors: amount
falling due within
one year
Independent examination
fees to 5/4/23
450
Accountancy fees (Handelsbanken)
to
5/4/23 1,410
Charity Commission
annual
return
and
report (Handelsbanken) to 5/4/23 696
HMRC tax claims (Handelsbanken)
to 5/4/23
234
Independent
examination
fees to
5/4/22 400
Accountancy
fees (Handelsbanken)
to 5/4/22 1,344
Charity Commission
annual
return and report (Handelsbanken) to 5/4/22 660
2, 700 2,404