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

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
โ€”owned 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 โ€”1-2 years ~5495 6499
Amounts
falling due between two and ttve years:
Bank loans โ€”2-5 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