| Page | ||||
|---|---|---|---|---|
| Report ofthe Trustees | 1 to | 4 | ||
| Independent Examiner's |
Report | |||
| Statement ofFinancial | Activities | |||
| Balance Sheet | 7 to | |||
| Notes to the Financial | Statements | 9 to | 16 |
| 2023 | 2022 | ||||||
|---|---|---|---|---|---|---|---|
| Unrcstrictcd | Rcstrictcd | Total | Total | ||||
| fund | fund | funds | funds | ||||
| Notes | f. | ||||||
| INCOME | AND SERVICES FROM | ||||||
| Donations | and services | 464,821 | 464,821 | 400,397 | |||
| Charitable | activities | ||||||
| Improvements | 28,297 | 28,297 | |||||
| Investment | income | 232 | 232 | 52 | |||
| Total | ~465 053 | ~28297 | ~493 50 | 400 449 | |||
| EXPENDITURE ON | |||||||
| Charitable | activities | 485085 | 485385 | 400,937 | |||
| NET INCOME/(EXPENDITURE) | (20332) | 28,297 | 7,965 | (488) | |||
| RECONCILIATION | OF FUNDS | ||||||
| Total funds | brought forward |
40+34 | 40334 | 40,822 | |||
| TOTAL FUNDS CARRIED FORWARD | 20 002 | 28297 | 48 299 | 40 334 |
| 2023 | 2022 | |||||
|---|---|---|---|---|---|---|
| Unrcstrictcd | Rcstrictcd | Total | Total | |||
| fund | fund | funds | funds | |||
| Notes | f. | |||||
| FIXEDASSETS | ||||||
| Tangible assets |
116,751 | 28,297 | 145,048 | 112,864 | ||
| CURRENT ASSETS | ||||||
| Debtors Cash at bank |
68,546 ~7823 |
68,546 ~7823 |
23,320 36729 |
|||
| 76/69 | 76,369 | 60,049 | ||||
| CREDITORS | ||||||
| Amounts falling due within |
one year | 9 | (66,187) | (66,187) | (18,899) | |
| NET CURRENT ASSETS | ~10182 | ~10182 | 41 150 | |||
| TOTAL ASSETSLESSCURRENT | ||||||
| LIABILITIES | 126,933 | 28,297 | 155,230 | 154,014 | ||
| CREDITORS | ||||||
| Amounts falling due aRer more than one |
||||||
| year | 10 | (106,931) | (106,931) | ()13,680) | ||
| NET ASSETS | ~20 002 | ~28297 | ~48 299 | 40 334 | ||
| FUNDS | 12 | |||||
| Unrestricted funds |
20,002 | 40,334 | ||||
| Restricted funds |
~28 297 | |||||
| TOTAL FUNDS | 48 299 | 40 334 |
| Short leasehold | not provided | |
|---|---|---|
| Fixtures and fittings | 33%on reducing | balance |
| Motor vehicles | 25% on cost | |
| Computer equipment |
33%on reducing | balance |
| INVESTMENT INCOM | E | ||
|---|---|---|---|
| 2023 | 2022 | ||
| f. | |||
| Deposit account interest | 232 | 52 | |
| NET INCOME/(EXPENDITURE) | |||
| Net income/(expenditure) | is stated after charging/(crediting); | ||
| 2023 | 2022 | ||
| Depreciation โowned assets |
~463 | 3 893 |
| 2023 | 2022 | |||
|---|---|---|---|---|
| f. | ||||
| Wages | and | salaries | ~341419 | 254,989 |
| ~341419 | 254 989 |
| 2023 | 2022 | ||
|---|---|---|---|
| Administration | and management | 3 | 3 |
| Care support | statf | 21 | 21 |
| 24 | 24 |
| controlling the activities of the charity. The total compensation paid to key manage provided to the charity was g115,996(2022 584,420). |
controlling the activities of the charity. The total compensation paid to key manage provided to the charity was g115,996(2022 584,420). |
ment personnel |
for services |
|---|---|---|---|
| COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES |
|||
| Unrestricted | Restrtcted | Total | |
| fund | fund | funds | |
| INCOME AND SERVICESFROM | |||
| Donations and services |
400,397 | 400,397 | |
| Investment income |
52 | 52 | |
| Total | 400 449 | 400 449 | |
| EXPENDITURE ON | |||
| Charitable activities |
400,937 | 400,937 | |
| NET INCOME/(EXPENDITURE) | (488) | (488) | |
| RECONCILIATION OF FUNDS |
|||
| 'I'otal funds brought forward |
40,822 | 40,822 | |
| TOTAL FUNDS CARRIED | |||
| FORWARD | 40334 | 40 334 |
| TANGIBLE | FIXED | AS | SETS | |||||
|---|---|---|---|---|---|---|---|---|
| Fixtures | ||||||||
| Short | and | Motor | Computer | |||||
| leasehold | tittings | vehicles | equipment | Totals | ||||
| COST | ||||||||
| At I Apnl 2022 Additions |
103,988 ~30847 |
24,163 | 4,000 ~5700 |
4,266 | 136,417 ~36547 |
|||
| At 31March | 2023 | ~134835 | ~24 163 | ~9700 | ~4266 | ~172964 | ||
| DEPRECIATION | ||||||||
| At I April 2022 Charge for year At 31 March 2023 |
20/98 ~142 ~21640 |
1,000 ~2425 ~3425 |
2,155 696 ~2851 |
23,553 ~4363 ~27916 |
||||
| NET BOOK At 31 March |
VALUE 2023 |
~134835 | ~2523 | ~6275 | ~1415 | ~145048 | ||
| At 31March | 2022 | 103988 | 3 765 | 3 000 | 2 1I I | 112864 | ||
| DEBTORS: | AMOUNTS | FALLING DUE WITHIN ONE YEAR | ||||||
| 2023 | 2022 | |||||||
| f. | ||||||||
| Trade debtors | 43,249 | 23,320 | ||||||
| Prepayments | and accrued | income | ~25 297 | |||||
| 68 546 | 23 320 | |||||||
| CREDITORS: AMOUNTS FALLING DUE | WITHIN ONE YEAR | |||||||
| 2023 | 2022 | |||||||
| f. | ||||||||
| Bank loans and overdrails | (see note | 11) | 5,495 | 6,090 | ||||
| Social security and other | taxes | 49,375 | ||||||
| Pension | 819 | 1,162 | ||||||
| Accruals and | deferred | income | ~10298 | 1 1 647 | ||||
| ~66 187 | 18899 |
| 2023 | 2022 | ||
|---|---|---|---|
| Bank loans | (see note 11) | 34380 | 39,282 |
| Social security and other taxes | ~72 551 | 74398 | |
| 106931 | 113680 | ||
| LOANS | |||
| An analysis | ofthe maturity ofloans is given below: | ||
| 2023 | 2022 | ||
| f. | |||
| Amounts falltng due within one year on demand: |
|||
| Bank loans | ~5495 | 6090 | |
| Amounts falling between one and two years: |
|||
| Bank loans | โ1-2 years | ~5495 | 6499 |
| Amounts falling due between two and ttve years: |
|||
| Bank loans | โ2-5 years | ~16 485 | 18661 |
| Amounts falling due in more than five years: |
|||
| Repayable | by instalments: | ||
| Bank loans | more 5 yr by instal | 12,400 | 14,122 |
| MOVEMENT IN FUNDS | |||
|---|---|---|---|
| Net | |||
| movement | At | ||
| At 1.4.22 | in funds | 31.3.23 | |
| Unrestricted funds |
|||
| Gcncral fund | 40,334 | (20,332) | 20,002 |
| Restricted funds |
|||
| Restricted fund |
28,297 | 28,297 | |
| TOTAL FUNDS | ~40 34 | ~7965 | ~48 299 |
| Incom3ng | Resources | Movement | |||||
|---|---|---|---|---|---|---|---|
| resources | expended | in funds | |||||
| Unrestricted | funds | ||||||
| General | fund | 465,053 | (485,385) | (20832) | |||
| Restricted funds |
|||||||
| Restricted fund |
28,297 | 28,297 | |||||
| TOTAL | FUNDS | ~493 59 | ~485 385 | 7 965 | |||
| Comparatives | for movement | ia funds | |||||
| Net | |||||||
| movement | At | ||||||
| At 1.4.21 | in funds | 31.3.22 | |||||
| Unrestricted | funds | ||||||
| General | fund | 40,822 | (488) | 40,334 | |||
| TOTAL | FUNDS | 40 822 | 488 | 40 334 | |||
| Comparative | net movement | in | funds, included | in the above are as follows: | |||
| Incoming | Resources | Movement | |||||
| resources | expended | in funds | |||||
| Unrestricted | funds | ||||||
| General | fund | 400,449 | (400,937) | (488) | |||
| TOTAL | FUNDS | 400449 | ~400 937) |
| Net | |||
|---|---|---|---|
| movement | At | ||
| At 1.4.21 | in funds | 31.3.23 | |
| Unrestricted funds |
|||
| General fund |
40,822 | (20,820) | 20,002 |
| Restricted funds |
|||
| Restricted fund |
28,297 | 28,297 | |
| TOTAL FUNDS | 40 822 | 7477 | 48 299 |
| Incoming | Resources | Movement | |
|---|---|---|---|
| resources | expended | in funds | |
| f. | |||
| Unrestricted funds |
|||
| General fund |
865,502 | (886,322) | (20,820) |
| Restricted funds |
|||
| Restricted fund |
28,297 | 28,297 | |
| TOTAL FUNDS | 893799 | ~886 322) | 7477 |