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

2022 2021
Unrestricted Restricted Total Total
funds funds funds funds
Notes £ £ £ £
INCOME AND ENDOWMENTS FROM
Donations and legacies 3 209056 95,728 304,784 503,351
Charitable activities
Charitable activities 49,345 - 49,345 38537
Other trading activities 4 7,394 - 7,394 5,533
Investment income 5 46 - 46 116
Other income - - - 37
Total 265,641 95,728 361,569 547.574
EXPENDITURE ON
Raising funds 7 11,725 4,997 16,722 7,509
Charitable activities 8
Charitable activities 250.862 96,759 347,621 320.867
Total 262,587 101,756 364,343 328,376
NET INCOME/(EXPENDITURE) 3,254 (6,028) (2,774) 219,198
Transfers between funds 18 2,366 (2,366) - -
Net movement in funds 5,620 (8,394) (2,774) 219,198
RECONCILIATION OF FUNDS
Total funds broughtforward 502,437 69,654 572,091 352,893
TOTAL FUNDS CARRIED FORWARD 508,057 61,260 569,317 572,091

2022 2021
Unrestricted Restricted Total Total
funds funds funds funds
Notes £ £ £ £
FIXED ASSETS
Tangible assets 14 2417 - 2,417 2944
CURRENT ASSETS
Stocks 15 3,382 - 3,382 3,250
Debtors 16 39,810 - 39,810 159,4Q5
Cash at bank and in hand 478,070 61,259 539,329 409.398
521,262 61,259 582,521 582.053
CREDITORS
Amounts falling due within one year 17 (15,621) - (15,621) (12,908)
NETCURRENTASSETS 505,641 61,259 566,900 569,147
TOTAL ASSETS LESS CURRENT LIABILITIES 508,058 61,259 569,317 572,091
NET ASSETS 508,058 61,259 569,317 572,091
FUNDS 18
Unrestricted funds 508,058 502,437
Restricted funds 61,259 69,654
TOTAL FUNDS 569,317 572,091

2022 2021
Notes £ £
Cash flows from operating activities
Cash generated from operatiors 1 130,823 116.702
Net cash provided by operating activities 130,823 116,702
Cash flows from investing activities
Purchase of tangible fixed assets (938) (2660)
Interest received 46 116
Net cash used in investing activities (892) (2,544)
Change in cash and cash equivalents in
the reporting period 129,931 114,158
Cash and cash equivalents at the
beginning ofthe reporting period 409,398 295,240
Cash and cash equivalents at the end of
the reporting period 539,329 409.398

RECONCILIATION OF NET (EXPENDITURE)/INCOME TO NET CASH FL
ACTIVITIES
OW FROM OPERATI NG
2022 2021
£ £
Net (expenditure)iincome for the reporting period (as per the
Statement of Financial Activities) (2774) 219,196
Adjustmen for:
Depreciation charges 1465 3592
Profit on disposal offixed assets - (37)
Interest received (46) (116)
Increase in stocks (132) (1.399)
Decrease/(increase) in debtors 129595 (106.321)
Increase in creditors 2,715 1,785
Net cash provided by operations 130,823 116.702
ANALYSIS OF CHANGES IN NET FUNDS
At 1/4/21 Cash flow At 3113122
£ £ £
Net cash
Cash at bank and in hand 409,398 129,931 539,329
409,398 129,931 539,329
Total 409,398 129,931 539,329

3. DONATIONS AND LEGACIES
2022 2021
£ £
Donations 290,372 294,414
Legacies 14,412 172.070
Grants - 36,867
304,784 503.351
Grants received included in the above, are as follows:
2022 2021
£ £
Coronavirus Job Retention Scheme - 36.867
4. OTHER TRADING ACTIVITIES
2022 2021
£ £
Promotional sales 7,394 5,533
5. INVESTMENT INCOME
2022 2021
£ £
Deposit account interest 46 116

6. INCOME FROM CHARITABL E ACTIVITIES
2022 2021
Activity £ £
Conferences holidays &
support Charitable activities 16,660 8.895
Fundraising events Charitable activities 32,685 29.642
49,345 38,537
7. RAISING FUNDS
Qthertrading activities
2022 2021
£ £
Fundraising expenditure 16,722 7,509
8. CHARITABLE ACTIVITIES COSTS
Direct Support
Costs (see costs (see
note 9) note 10) Totals
£ £ £
Charitable activities 334,236 13,385 347,621
9. DIRECT COSTS OF CHARITABLE ACTIVITIES
2022 2021
£ £
Staff costs 265,155 262,084
Other operating leases 1,258 6,046
Rates and water 179
Insurance 1,211 1,686
Light and heat - 221
Telephone 5,691 7,268
Postage and stationery 7,052 5,105
Printing costs 7,790 3.442
AIM management costs 386 455
Bank charges 282 288
Events 4,343 4,552
Travel and accommodation 7,024 948
Family weekend 1,796 455
Staff training 2,748 687
IT costs 10,703 11,626
Office machine maintenance 4,449 3,431
Subscriptions 3,850 2,451
Research 10,498 348
334,236 311,272

SUPPORT COSTS
Human Governance
Management resources Other costs Totals
£ £ £ £ £
Charitable activities 2,396 3,140 1,465 6,384 13,385
Support costs. included in the above, are as follow&
2022 2021
Charitable Total
activities activities
£ £
Trustees remuneration etc 2,396 (117)
Sundries 3,140 108
Depreciation oftangible fixed assets 1,465 3,592
Auditors’ remuneration 4,932 4,740
Accountancy and legal fees 1,452 1,272
13,385 9,595

Trustees’ expenses
2022 2021
£ £
Trustees’ expenses 2,396 (117)
12. STAFF COSTS
2022 2021
£ £
Wages and salaries 236,463 235,333
Social security costs 19,459 18,553
Other pension costs 9,233 8,198
265,155 262,084
2022 2021
Charitable activities 7 7
Management and administration 1 1
8 8

13. COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES
Unrestricted Restncted Total
funds funds funds
£ £ £
INCOME AND ENDOWMENTS FROM
Donations and legacies 368.606 134.745 503.351
Charitable activities
Charitable activities 38537 - 38,537
Other trading activihes 5.533 - 5,533
Investment income 116 - 116
Other income 37 - 37
Total 412,829 134,745 547,574
EXPENDITURE ON
Raising funds 7,273 236 7,509
Charitable activities
Charitable activities 233,547 87.320 320,867
Total 240,820 87,556 328,376
NET INCOME 172,009 47,189 219,198
Transfers between funds (162) 162 -
Netniovement in funds 171.847 47.351 219.198
RECONCILIATION OF FUNDS
Total funds broughtforward 330,590 22.303 352,893
TOTAL FUNDS CARRIED FORWARD 502,437 69,654 572.091
14. TANGIBLE FIXED ASSETS
Fixtures
and
fittings
£
COST
At 1 April 2021 19,504
Additions 938
At 31 March 2022 20,442
DEPRECIATION
At 1 April 2021 16,560
Charge for year 1,465
At 31 March 2022 18,025
NET BOOK VALUE
At 31 March 2022 2,417
At 31 March 2021 2.944

15. STOCKS
2022 2021
£ £
Finished goods 3382 3250
18. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2022 2021
£ £
Legacy debtors 35,000 166,070
Other debtors 933 1,107
Prepaynients and accrued income 3,877 2228
39,810 169,405
17. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2022 2021
£ £
Trade creditors 90 92
Other creditors 15,531 12,814
15,621 12.906

18. MOVEMENT IN FUNDS
Net Transfers
movement between At
At 1/4/21 in funds funds 3/3/22
£ £ £ £
Unrestricted funds
General fund 396,565 46,947 (162,634) 280,878
Research 15,000 (10,044) 15,000 19,956
Communications Manager 90,872 (33,648) - 57,224
Research: Ageir,g in PWS - - 100,000 100,000
PWS Siblings project - - 50,000 50,000
502,437 3,255 2,366 508,058
Restricted funds
Research 2,239 (315) - 1,924
O.W.L Group 4,642 (661) - 3,981
Computer equipment 2,366 - (2,366) -
Children in Need 600 (577) - 23
Eamilynet West Midlands 28 (28) - -
Research
- Philip Barnes &
Co Ltd 3000 1,361 - 4,361
Research Rokeby School 315 - - 315
Familynet events 2,427 (1,660) - 167
Familynet Wales & Southwest 2,478 (540) - 1,938
Familynet Cheshire & Hertfordshire 1,000 - - 1,000
National Conference 2020 - Outsourcing
activities 2,000 (424) - 1,576
National Conference 2020 109 - - 709
Familynet Essex 1,500 (86) - 1,414
Garfield Weston Foundation 4,462 (4,462) - -
CAF 1,300 32,131 - 33,431
ICAP 40,588 (33,268) - 7,320
St James’s Place - 2,500 2,500
69,654 (6,029) (2,366) 61,259
TOTAL FUNDS 572,091 (2,774) 569,317

Net movement in funds, included in the above are as f ollows:
Incoming Resources Movement
resources expended in funds
£ £ £
Unrestricted funds
General fund 265,841 (218,894) 46,947
Research - (10,044) (10,044)
Communications Manager (33,648) (33,648)
265,841 (262,586) 3,255
Restricted funds
Research - (315) (315)
OWL Group - (661) (661)
Children in Need - (577) (577)
Famdynet West Midlands - (26) (28)
Research
- Philip Barnes & Co Ltd
1,500 (139) 1,361
Famtlynet events - (1,660) (1,660)
Familynet Wales & Southwest - (540) (540)
National Conference 2020- Outsourcing
activities - (424) (424)
Familynet Essex - (86) (86)
Garfield Weston Foundation - (4,462) (4,462)
Masonic Charitable Trust 5,000 (5,000) -
CAF 58,261 (26,130) 32,131
ICAP - (33268) (33,268)
A Clark Autos Limited 500 (500) -
P Sowerby Foundation 9,116 (9,116) -
Alpkit Foundation 150 (150) -
Postcode Lottery 18,701 (18,701) -
St James’s Place 2,500 2,500
95,728 (101,757) (6,029)
TOTAL FUNDS 361,569 (364,343) (2,714)

Comparatives for movem entin funds
Net Transfers
movement between At
At 114/20 in funds funds 31/3/21
£ £ £ £
Unrestricted funds
General fund 146.287 188.662 61 .616 396.565
Database Renewal fund 3.572 (3,572) - -
Relationships DVD 2.894 - (2.894) -
Bhtain & PWS 14,768 - (14,766) -
Research 46,236 - (31.236) 15000
Campaigning 22,500 - (22.500) -
National Care Pathway fund 5,000 - (5,000) -
Model forSupported Living 25,000 - (25,000) -
National Conference 2020 30,000 - (30,000) -
Communications Manager 34,333 (13,081) 69,620 90,872
330,590 172,009 (162) 502,437
Restricted funds
Research 2,239 - 2,239
OWL Group 4,649 (7) - 4,642
Computer equipment 2,366 - - 2,366
Children in Need 1.801 (1,201) - 600
Familynet West Midlands 28 - 28
Scotland 187 (187) -
Research
- Philip Barnes &
Co Ltd 1,500 1.500 - 3.000
Research Rokeby School 585 (270) - 315
Familynet events 2,194 V 16) 349 2,427
Familynet Wales & Souhwest 2.478 - - 2.478
Familynet Cheshire & Herttordshire 1.000 - - 1,000
National Conference 2020 - Outsourcing
activities 2,000 - - 2.000
National Conference 2020 1,276 (567) - 709
Familynet Essex 1.500 - 1.500
Garfield Weston Foundation - 4.462 - 4.462
CAF - 1,300 - 1,300
CAP 40,588 40,588
22,303 47,189 162 69,654
TOTAL FUNDS 352,893 219,198 572,091

Comparative net movement in ftinds. included in th e above are as follows:
Incoming Resources Movement
resources expended in funds
£ £ £
Unrestricted funds
General fund 412829 (224,167) 188,662
Database Renewal fund - (3,572) (3,572)
Communications Manager (13,081) (13,081)
412,829 (240,820) 172,009
Restricted funds
O.W.L Group - (7) (7)
Children in Need 12,992 (14,193) (1,201)
Research
- Philip Barnes & Co Ltd
1,500 - 1500
Research Rolceby School - (270) (270)
Familynet events - (116) (116)
National Conference 2020 1 (568) (567)
Lottery CQVID-19 response 9.980 (9.980) -
Familynet Essex 1.500 - 1,500
Barrat Developments PLC 1,000 (1.000) -
Garfield Weston Foundation 20,000 (15,538) 4,462
Masonic Charitable Trust 5,000 (5,000) -
Pears Contact a Family 9.329 (9,329)
CAF 30.443 (29,143) 1.300
CAP 43,000 (2,412) 40,588
134.745 (87.556) 47189
TOTAL FUNDS 547,574 (328,376) 219,198

A current year 12 months and prior year 12 mo nths combined po sition is as follow s
Net Transfers
movement between At
At 114/20 in funds funds 31/3/22
£ £ £ £
Unrestricted funds
General fund 146,287 235,609 (101,018) 280878
Database Renewal fund 3572 (3,572) - -
Relationships DVD 2894 - (2,894)
Britain & PWS 14,768 - (14,768) -
Research 46,236 (10,044) (16,236) 19956
Campaigning 22,500 - (22,500) -
National Care Pathway fund 5,000 - (5,000) -
Model for Supported Living 25,000 - (25,000) -
National Conference 2020 30,000 - (30,000)
Communications Manager 34,333 (46,729) 69,620 57.224
Research: Ageing in PWS - - 100,000 100,000
PWS Siblings project - 50000 50.000
330.590 175.264 2.204 508,058
Restricted funds
Research 2,239 (315) - 1.924
O.W.L Group 4,649 (668) - 3.981
Computer equipment 2,386 - (2.366) -
Children in Need .801 (1,778) - 23
Familynet West Midlands 28 (28) -
Scotland 187 (187) -
Research
- Philip Barnes & Co Ltd
1,500 2,861 - 4,361
Research Rokeby School 585 (270) - 315
Familynet events 2,194 (1,776) 349 767
Familynet Wales & Southwest 2,478 (540) - 1,938
Familynet Cheshire & Hertfordshire 1,000 - - 1,000
National Conference 2020- Outsourcing
activities 2,000 (424) - 1,576
National Conference 2020 1,276 (567) - 709
Familynet Essex 1,414 - 1,414
CAF - 33,431 - 33,431
ICAP - 7,320 - 7,320
St James’s Pace 2,500 2.500
22,303 41,160 (2.204) 61 259
TOTAL FUNDS 352,893 216,424 569,317

Incoming Resources Movement
resources expended in funds
£ £ £
Unrestricted funds
General fund 678,670 (443.061) 235,609
Database Renewal fund . (3,572) (3.572)
Research - (10044) (10.044)
Communications Manager (46,729) (46 729)
678,670 (503,406) 175,264
Restricted funds
Research - (315) (315)
O.W.L Group (668) (688)
Children in Need 12,992 (14,770) (1,778)
Familynet West Midlands - (28) (28)
Research
- Philip Barnes & Co Ltd
3,000 (139) 2,861
Research Rokeby School - (270) (270)
Familynet events - (1,776) (1,776)
Familynet Wales & Southwest - (540) (540)
National Conference 2020- Outsourcing
activities - (424) (424)
National Conference 2020 1 (568) (567)
Lottery COVID-19 response 9,980 (9,980) -
Familynet Essex 1,500 (86) 1,414
Barrat Developments PLC 1,000 (1,000) -
Garfield Weston Foundation 20,000 (20,000) -
Masonic Charitable Trust 10,000 (10000) -
Pears Contact a Family 9,329 (9,329) -
CAF 88,704 (55,273) 33,431
ICAP 43,000 (35,680) 7,320
A Clark Autos Limited 500 (500) -
P Sowerby Foundation 9,116 (9,116) -
Alpkit Foundation 150 (150) -
Postcode Lottery 18,701 (18,701)
St James’s Place 2,500 2,500
230,473 (189,313) 41,160
TOTAL FUNDS 909,143 (692,719) 216,424
Designated Funds as at 31 March 2022
Research
- funding for research projects
Communications Manager -3 year funding for a Communications manager post
Research: Ageing in PWS - funding for a specific research project
PWS Siblings project
- specific research