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

P~ae
Legal and administrative information
Report ofthe trustees
Report ofthe auditors
Statement of Financial Activities 14
Balance Sheet 15
Cash Flow Statement 16
Accounting
pogcies
17-20
Notes forming part of the financial statements 21-25

Trustees and Directors: Bue 5tevenson
(Chair)
Neda Barsegar (vice Chair)
Dla Tuncer (Treasurer), (appointed 22 November 2022)
Alelsha
Ebrahlml
Nadla Mardan
All
Kulsoom yusuf Prldmore
Kristen Negrotti, (appointed 22 November 2022)
Dr Landan Hashemb
(appointed 19eJuly
2025)

Unrestrktsdl
Restricted Designated Total Total
~F 2002 ~22
8 6 6 8
Income:
Donstiona
and reatridad
grants
3 968,076 85,529 1,053,605 831,101
Income from ulcer charfhthls ecgvdec
Fundraising
5other Income
7,880 10,067 17,747 27,118
Refuge Services 98,577 96,577 83,223
Invsetlnent/intelsat
Income
66
Total Income 192,239 ~1187995 941,442
Expenditure
Expenditure
on charitable
scgvlgsa.
Dimot Charitable
expenditure
5 937,216 937,216 773,971
Refuge Services 28,413 28,413 61,271
Management
and administration
(raising funds) 8 23,202 23,202 21,878
Total expenditure 28413 986831 857,120
Net
incomel(expenditure)
and net
movements
In funds
balom
losses on Investments
gains snd 15,338 185,827 181,185 84,322
Inter-fund
transfer
Total tunds brought
forward
2,500 494,472 496,972 412,650
Total funda carried forward 660,299 678,137 496,972

fcrthe
eer elided 3'I ttsmh 202
3
2022l23 2021/22
Total Prior year
Funds Funds
Cash flows from operating acgvltles: 8 8
Net cash provided
by {used In}operating
actlvides 10,384
Cash flaws from Investing
acdvitles
Dividends,
Interest snd rents from
investmsrda 155
Purchase oftangible Bxed assets
Nst cash prmrided
by I (used In)
investing activities 96,405 10,400
Change
in cash snd cash equivalents
In
the reporting period 92,553 9,489
Cash and cash equivalents
at the
beginning ofthe reporting period 407,356 397,867
Cash and cash equivalents
atthe end
of the rsporgng psdod 489,909 407,366
Reconcgiatlon ofnet movement in funds to net cash flow from operating activities
Net movement
in funds for the reporting
period (as per the SOFA) 180,782
Ad)ustments
for:
Depreciation
charges
8,868 4,908
Divldenls,
interest and rents from
investments 155 16
(Increase)ldecrease
In debtors
(24,824) (62,476)
Increase(decrease)
in creditors
(68,531) (18,383)
Nst cash provided
by (used in)
operating activities 98,250 10,385
Analysis ofcash and cash equivalents
Cash in hand 499,909 407,356
Total cash and cash equivalents 4ssd tar 4m,use

2 Financial pwfonnsnoe ofths charity ofths charity ofths charity Rssbdcted 2 Unrestdcted 8 2022I23
Totals y.
2021I22
Totals 6
Income ~976751 ~19223S 1167995 941 442
Expenditure
on chsrksble
ac5vNes 936,719 M,241 9Nksso 830,334
Expenditure
on management
DSPmclstlorl
snd administration 23,202
496
8,170 23,202
6,$!8
21,878
4,908
~960419 26,411 ~986530 85?120
Net income 15,338 185,827 181,165 84,322
Transfers
Tobd furlds brought forward 2,500 494,472 496,972 412,850
Total funds carried forwsnl 17838 678137 ~498972
Represented
by:
Restrhtsd
funds
~f?838 ~f?838 ~2500
Unrsstnmed
funds
~560299 ~850299
3 Income from Donatlone and Grants
Grants receivable
Esmee Falrbalm
FaundsOcn
542IIB 54,616 53,025
London Coundls
Refuge
62,000 62,000 82,000
London Coundla Advice snd Counselling 80,530 M,530 76,267
London CouncSa Harmful PraoSaes 35,372 35,372 36,860
Londoll CouncSS Prevention 25,MO 25,000 33,580
Uoyds Bank Foundation 12,500 12,500 28,042
MOPAC/GLA
(previous
MHCLG) 112,000 112,000 101,142
The LeatherseSsrs 20,000
Mopac- YWG 63,228 63,226 82,573
Mopsc Solace 47,834 47,834 47,834
Mopsc VAWG 39,935 38,935 62,027
Move on 45,200 45,200 35,872
Advance
Hardship
2,MO
Angelou
Pammshlp
28,580 26,680 24,990
MHCLG Bexley 27,500 21,500 30,000
Earns Falrblam
Covld 19
54,000
Kensington
5 Chelsea
Wiser
Nsbuest
Circle Fund
10,000
27,508
5,000
10,000
27,508
5,000
8,000
28,535
2,500
GLA Refuge Led
FloaSng support AWRC
ByBFor
DWP - Access tcwork
led 48,754
68,864
'l20,864
13',OS6
48,754
86,'664
120,884
13,08S
300
2,S57
1,776
10',SOS
Home ONce 14,594
LCF - IDVA 32,363 M,3S3
EFcrisis 6,462 5,482
Ths Caring Foundation
SBS
4,187
1,915
4,167
1,915
Donations - Restrlrded
-Unrestricted 85,529 85,529 43,618
~968078 ~85529 ~1053S05 831,101
4 Fundraislng 8other income
Other operating
inconle
7,680
7,680
10,067
~fo 067
17,74?
17747
27,118
~27 118
2022/23 2021/22
8
8 Analysis ofexpenditure
on
charitable ac6vitles
Staff &agency costs 743,900 622,411
Depredation 6,668 4,908
Other running
costs
213,060 207,923
983,828 836,242
6 Analysts ofgovernance
Staffcosts
and support cost 18,091 17,528
Audit and accountancy 4,800 4,200
Bank charges 155 98
Other management
commlitee expenses
156 52
23,202 21,878
7 Hst Income l(expenditure) forthe year
This is stated after charging:
Depredation
-owned
assets 6,668 4,908
Auditors
remuneration
for audit services 4,800 4,200
Auditors
rsmunera5on
for other services
8 Analyses ofstaffcosts, trustee remuneration and expenses, and the
Wages and salaries 681,517 551,523
Employers
national Insurance
51,724 46,178
Employers
pension
8,420 6,943
741,661 604,644
The average
number
ofstaff employed during the year
were as follows:
Direct charitable 24 23
24 23
The number
of employees
whose emoluments as defined for taxation
purposes
amounted
to over 860,000 in the year were as follows:
Property Property Offlcs
improvements Equipment Total
12 Tangible fixe assets 8 8
Cost:
At 1 April 2022 20,383 45,694 66,077
Additions 3,926 3,926
At 31 March 2023 20,383 49,820 70,003
Daprsciaflon
At 1 April 2022 18,730 M,264 53,994
Charge
in year
701 5,967 6,888
At 31 March 2023 19,431 41,231 60,662
Nst book value
At 31 March 2023 952 8389 9,341
At31March 2022 1,653 10,430 12,083
13 Debtors 2022/23 2021/22
Amounts
due within one yean
Trade debtors
Prepayments
6 sundry debtors
5,293 3,334
Accrued Income and grants reclsvabls 214,574 191,709
219993 199943
14 Creditors
Amounts
fafllng due within one year:
Taxation and other security coats 23,448 13,409
Accruals 5 other creditors 20,702 32,849
Deferred Grants 5,833 67,116
Third Party 997 4,137
50,980 117,511
15 Deferred Income
Deferred income comprise ofgrants received in advance for 2023/24 ProJects.
Balance ss st 1 April 2022 67,116 54,000
Amount released to Income
Ths Leathersellers (12,500)
Earns Fairbairn (54,613) (54,000)
Amount
deferred
In the year:
Earns Falrbaim
grant
54,616
The Leatherssllers 12,500
The Caring Foundation 5,833
Balance as at 31 March 2023 5,833 67,116

Analysis ofchadtable funds
Analyshr ofmovement In restricted and unrestrtcted funds
ENNr~IILr8888N
Balance st 1 AprN 2022 2,500 10,865
Incoming resources 975,757 767,484
Resources expended (960,419) (775,849)
Interfund transfers
Balance st 31 March 2023 'I7,838 2,500
U
trlcted - Functl
U
trlcted - Functl
al fixed 8 al fixed 8 ets re rve
Balance at 1 April 2022 12,084 167«3
Movement
In year
(2,743) (4,030)
Transers
in year
Balance st 31 March 2023 12,084
nr
trl
-R nnin
r 88iv8
Balance at 1 April 2022 250,000 190,000
Transfers
In year
50,000 60,000
Balance at 31 March 2023 300,000 250,000
Un 'l8 i' 8
Balance at 1 Aprg 2022 70,000 51,0OO
Movement
in year
Transfers 30,000 19,000
Balance at 31 March 2023 100,000 70,000
'ctsd-
ene
I rve:
Balance at 1 AprN 2022 162,389 144,672
Movement
in year
168,570 96,717
Transfers (No,ooo) (79,000)
Balance at 31 March 2023 250,959 162,389
Total Unrestricted reserves 660,299 494,472
Unrestricted
Restricted General Designated Total
8 8 8
Tangible fixed asseta 9,341 9,341
Cash st bank and In hend 17,838 650,959 668,797
Other
nst current
assets/ (NsbiliNes)
17,838 650,959 9,341 678,137
17 a) Analysis of Restricted:Funds 17 a) Analysis of Restricted:Funds 17 a) Analysis of Restricted:Funds 17 a) Analysis of Restricted:Funds Balance Incamlng Rascllrces Salanca at
01/04/2022 Resources Expended Transfers 35/03/2025
Funders name
Esmse Fairbelm Foundation 54,616 54,616
London Coundls Refuge 62,000 62,000
London Coundls Advice end CounssBing 80,53O 80,530
Lomion Coundls Harmful Practices 35,372 35,372
London Coundla Prevention 25,000
Lloyds Bank Foundation 12,500 12,500
MOPAC/GLA
)previous
MHCLG) 112,000 112,000
Mopsc - YWG 63426 63,226
Mcpac Solace 47,834 47,M4
Mcpsc VAWG 39,935 39,935
Move on 45,200 45,20D
Advance
Hardship
Angalou
Psmership
26,580 26,580
MHCLG Bexley 27,500 27,500
Earns Fsirbiam Ccvid 19
Kensington 8 Chelsea 10,000 10,000
Wiser 27,508 27,508
Natwest Cirde Fund 5,000 5,000
GLA Refuge Led 48,754 48,754
Floating support AWRC led 66,664 66,664
By Bt For 120,864 120,864
DWP - Access towork 13,086 13,086
Home OfRce
LCF-IDVA 32,363 32,363
EFcrisis 5,462 5,462
The Caring Foundation 10,000 4,167
SBS 1,915 1,915
b) Analysis ofUnrestricted Funds
Unrestricted 162,389 168,570 80,000 250,959
18
commitments
under operadng lease
Mlnlmun
lease payments
under ncn.cancegable operating leases fall dua as fogows/ 2022/23 2021/22
Within one year 22,7SB 22,788
Between one and five years 5,697 28,485
28,485 51273
2022/23 2021/22
6
Grants receivable 968,076 787,483
Interest 16
Donations
& gifts
S0,529 45,778
Other income 12,747 24,942
Refuge Rent 8 Service charges 96,577 83,223
1,167,995 941,442
Direct chsrttsbls expenditure:
Staff costs 725,809 822,411
Staff training and welfare 15,982 19,579
Recruitment 1,817
Insurance 3,288 2,898
Refreshments 882 1,872
Rent, rates 8 services 126,632 123,422
Ught &heat 11,615 8,089
Repairs, maintenance &garden upkeep 6,036 6,723
Printing, postage
&stationery
2,395 2,006
Telephone 1,816 2,250
Volunteer expenses
8
peer mentoring &training 883 225
CSsnt travel &other expenses 25,999 18,234
CSsnt training courses &,other related expenses 4,311 3,946
Events, meetings
&conferences
9,387 3,540
Membership
&subscrlptlons
2,438 2,286
Publications,
reproduction
& publicity materials 12,861 5,071
Professional fess 5,238 7,802
Depreciation 6,668 4,908
983,615 835,242
INanagement
8 administration;
Staff cost 18,091 17,528
Audit and accountancy 4,800 4,200
Sank charges 8 Interest 155 98
Other management
committee
expense 169 52
23,215 21,878
NET INCOININGSI(OUTGOINGS) IN YEAR
181,188 84,322