OpenCharities

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

2022-03-31-accounts

Jodie Woodward Co-Chair
Nicola Harkin Co-Chair (appointed
29/11/2021,
previously
Secretary)
Jane Gregory Vice Chair (resigned 29/11/2021)
Lucy Hayton Vice Chair (appointed
29/11/2021,
previously
London regional
trustee)
Nicola Roberts Treasurer
(appointed
29/11/2021,
resigned
05/05/2022)
Natalie Thompson West Midlands
Regional Trustee
Lisa Ward South East Regional Trustee
(Treasurer
until 29/11/21,
appointed
Trustee 29/11/2021,
resigned
23/05/22)
Amy Roch East Regional Trustee (resigned
28/07/2021)
Isabel Owens North East Regional Trustee
(resigned 29/11/2021)
Fiaza Manzoor North West Regional Trustee
(resigned 29/11/2021)
Heather Cooper Yorkshire
& Humberside
Regional
Trustee (resigned 29/11/2021)
Laura McKane East Midlands
Regional Trustee
(resigned 29/11/2021)
Dawn Thomas East Midlands
Regional Trustee
(Co-Chair
until 29/11/2021,
appointed
Trustee 29/11/2021)
Carol Older South East Regional Trustee
(resigned 29/11/2021)
Claire Bloor South West Regional Trustee
Claire Thomas South East Regional Trustee
(appointed
23/05/2022)
Alison Breadon North West Regional Trustee
(appointed
29/11/2021)
Samantha
Jones
North East Regional Trustee
(appointed
29/11/2021)
Meera Kulkarni Yorkshire
8 Humberside
Regional
Trustee (appointed
29/11/2021)
Sharon Erdman London Regional Trustee
(appointed
29/11/2021)
Dianne Whitfield
Dawn Bowman

Principal address Suite E7.2
Joseph's
Well
Leeds
LS3 1AB
Auditor Azets Audit Services Limited
33 Park Place
Leeds
LS1 2RY
Bankers CAF Bank Ltd
25 Kings
Hill Avenue
Kings
Hill
ME194JQ

Page
Trustees'
report
1-10
Statement
ofTrustees'
responsibilities
Independent
auditor's
report 11-13
Statement
offinancial
activities 14
Balance sheet
Statement
ofcash flows
16
Notes to the financial statements 17-30

Unrestricted Designated Restricted Total Total
funds funds funds
2022 2022 2022 2022 2021
Notes f E
Income from:
Grants, donations and legacies 335,216 85,000 455,328 875,544 1,002,000
Investment
income
58 58 676
Other income 16,804 16,804 29,174
Total income 352,078 85,000 455,328 892,406 1,031,850
Ex enditure on:
Raising funds 2,241
Charitable
activities
87,730 99,751 824,115 1,011,596 827,544
Total expenditure 87,730 99,751 824,115 1,011,596 829,785
Net income/(expenditure) for the year/
Net movement in funds 264,348 (14,751) (368,787) (119,190) 202,065
Fund balances at 1 April 2021 413,787 799,751 500,437 1,713,975 1,511,910
Fund balances at 31 March 2022 678,135 785,000 131,650 1,594,785 1,713,975

2022 2021
Notes
Current assets
Debtors 12 118,211 147,777
Cash at bank and in hand 1,575,442 1,730,041
1,693,653 1,877,818
Creditors: amounts falling due within
one year (98,868) (163,843)
Net current assets 1,594,785 1,713,975
Income funds
Restricted funds 131,650 500,437
Unrestricted funds:
Designated funds 16 785,000 799,751
General
unrestricted
funds 678,135 413,787
1,463,135 1,213,538
1,594,785 1,713,975

2022 2021
Notes f.
Cash flows from operating activities
Cash (absorbed by)/generated from 19
operations (154,657) 235,722
Investing activities
Investment income received 58 676
Net cash generated
from
investing
activities 58 676
Net cash used in financing activities
Net (decrease)/increase in cash and cash
equivalents (154,599) 236,398
Cash and cash equivalents at beginning ofyear 1,730,041 1,493,643
Cash and cash equivalents at end of year 1,575,442 1,730,041

m0 ~
CV
4l Cl
CO
O
O
CO
CDO
O
Cl
Cl
CV OOO CO
CDO
CV CO
lA
CD
N
OO
AlO
Cl
O P CD
Al
CO
N
'U
C
CVO 4I I I (Q
CDO
CV
CV O
lA lA
p
I
~
N
'U
C
I I O Cl
Cl
Cl
OOO O
m lO lA lA lO
Ul p
NI
CI
V N
'U
C
CV
Cl
CV
4l O
OO
CO
O
O
NI IA
D
m
Io
CV
CV
CV
4l O ~
lA
CD
CO
N
O
0
Cl
Cl
lA
lA
p
CD
P
CO
CD
CO
CO
O
CO
Cl
F) 'Cl
IA
OO IA IA
N CV 4I CO lA P CO
C CV
Cl
OO
CD
CV lA CD CO O
lA CV lA
I N
'U
C
CV
CVO
4I I O
O
Cl
ClO
O
Cl
Cl
O
mC CV lA lO lA lA
Ul CO CO OO CO
N
0 O
LLIDZI-Z0
O
V
N
Ol
CD
N
'U
C
CV
CV
CV
4l CO
O
IA
NI-Z
LLI
K
LLI
V N
Ol
N NI
V
V
m
LL
OZ
Z
UJZI-0I-
N
UJI-0Z
O
O
Lu
U.0
Ul
Ol
'U
C
N
0
mC0
'U
8
Q
&D
CO
m
o .~
Ol
v)C
N P
0 8o 9
m c
cD m
0 y
O&O
Ol0V c
~
0
0
m
C
m 0
rn
uI
V c
o m~
a ~ 0
N
0
N
s
0
m
& e
Q ~ I-
E
E0O
5'~o
o)
Co
m I
Co%0
mZ I
m E0
I- Z
)
(0
CoZ
OK
0
Q)
z
Ql
e
o
N
C
5

2022 2021
Interest receivable 58 676
5 Other income
2022 2021
Other income 2,806
Conference income 7,600
Training
income
13,998 21,574
16,804 29,174
6 Raising funds
2022 2021
f F
Other trading activities 2,241
2,241
7 Expenditure on charitable activities
2022 2021
Staff costs 341,892 238,988
Information, support and raise awareness 457,354 383,732
799,246 622,720
Support costs (see note 8) 185,496 184,284
Governance costs (see note 8) 26,854 20,540
1,011,596 827,544

Support costs
Support Governance 2022 Support Governance 2021
costs costs costs costs
E f f E E
Staff costs 26,079 26,079 26,190 26,190
Rent and rates 21,855 21,855 26,662 26,662
Heat, light and power 216 216 471 471
Travelling expenses 4,631 4,631 972 972
Printing
and stationery
1,015 1,015 594 594
Telephone and computer 9,755 9,755 3,444 3,444
General expenses 45,176 45,176 78,542 78,542
Legal and professional 76,769 22,234 99,003 47,409 15,500 62,909
Audit fees 4,620 4,620 5,040 5,040
185,496 26,854 212,350 184,284 20,540 204,824
Analysed between
Charitable activities 185,496 26,854 212,350 184,284 20,540 204,824

Fees payable to the charity's auditor and associates: 2022 2021
Audit ofthe charity's annual accounts 4,620 4,200
Non-audit
services
All other non-audit
services
1,725 1,570

The average The average monthly number ofemployees during the year, on a full-time equivalent basis was as follows: basis was as follows:
2022 2021
Number Number
Charitable activities
Administration
Total 10

11 Employees (Continued)
Employment
costs
2022
f
2021
F
Wages and salaries 328,919 238,988
Social security costs 29,601 19,224
Other pension costs 9,451 6,966
367,971 265,178
Debtors
2022 2021
Amounts
falling due
within one year: f.
Trade debtors 12,210 3,411
Accrued income 95,829 134,728
Prepayments 10,172 9,638
118,211 147,777
Creditors: amounts falling due within one year
2022 2021
Trade creditors 80,796 60,549
Accruals 18,072 103,294
98,868 163,843

2022 2021
F F
Within one year 10,174 15,261
Between two and five years 10,174
10,174 25,435

Movement in funds
Prior year Balance at 1 Incoming Resources Transfers Revaluations, Balance at 31
April 2020 resources expended gains and March 2021
losses
f.
Lloyds Bank
Foundation 15,552 50,712 (41,975) 24,289
The National Lottery
Community Fund 401,257 471,449 (396,558) 476,148
Home Office NSVS 30 59,115 (59,145)
DCMS Department
of Digital, Culture,
Media 8 Sport-
Tampon Tax 88 (88)
Ministry ofJustice 75,117 (75,117)
Home Office SVSCA 97,703 (97,703)
UKCES 87 (87)
417,014 754,096 (670,673) 500,437

Movement Movement in funds
Current year Balance at 1 Incoming Resources Transfers Balance at
April 2021 resources expended 31 March
2022
F
The Brook Trust 99,751 85,000 (99,751) 85,000
Live Chat 300,000 300,000
Strategic Change 400,000 400,000
799,751 85,000 (99,751) 785,000

Movement Movement in funds
Prior year Balance at 1 Incoming Resources Transfers Balance at
April 2020 resources expended 31 March
2021
E E
The Brook Trust 118,653 75,000 (93,902) 99,751
Live Chat 300,000 300,000
Strategic Change 400,000 400,000
118,653 75,000 (93,902) 700,000 799,751

Analysis of net assets between
funds
Unrestricted Designated Restricted Total
funds funds funds
Fund balances as at 31 March 2022:
Net Current Assets 678,135 785,000 131,650 1,594,785
678,135 785,000 131,650 1,594,785
Unrestricted Designated Restricted Total
funds funds funds
Fund balances as at 31 March 2021:
Net Current Assets 413,787 799,751 500,437 1,713,975
413,787 799,751 500,437 1,713,975

19 Cash generated
from
Cash generated
from
Cash generated
from
operations operations 2022 2021
(Deficit)/surpus
for
the year (119,190) 202,065
Adjustments
for:
Investment
income
recognised in statement offinancial activities (58) (676)
Movements
in working
capital:
Decrease/(increase) in debtors 29,566 (92,831)
(Decrease)/increase in creditors (64,975) 127,164
Cash (absorbed
by)/generated
from operations (154,657) 235,722
20 Analysis ofchanges in net funds
At At
1 April 2021 Cash flows 31 March 2022
f F
Cash at bank and in hand 1,730,041 (154,599) 1,575,442
1,730,041 (154,599) 1,575,442

Comparative
Sta
te ment of Financial Activi ties
Unrestricted Unrestricted Restricted Total
funds funds funds 2021
general designated
f. E E E
Income and endowments from:
Grants, donations and legacies 172,904 75,000 754,096 1,002,000
Investment
income
676 676
Other income 29,174 29,174
Total income 202,754 75,000 754,096 1,031,850
Ex enditure
on:
Raising funds 2,241 2,241
Charitable
activities
62,969 93,902 670,673 827,544
Total expenditure 65,210 93,902 670,673 829,785
Net income before transfers 137,544 (18,902) 83,423 202,065
Gross transfers between funds (700,000) 700,000
Net movement in funds (562,456) 681,098 83,423 202,065
Fund balances at 1 April 2020 976,243 118,653 417,014 1,511,910
Fund balances at 31 March 2021 413,787 799,751 500,437 1,713,975