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
Reference and administrative details ofthe Charity, its Trustees and advisers
Trustees'
report
2-6
Independent
examiner's
report
Statement offinancial activities
Balance sheet
Statement ofcash flows 10
Notes to the financial statements 11-21

Unrestricted Total Total
funds funds funds
2023 2023 2022
Note E E
Income from:
Donations
and
legacies 576,590 576,590 610,815
Investments 5,629 5,629 4,135
Total income 582,219 582,219 614,950
Expenditure
on:
Raising funds 62,957 62,957 48,612
Charitable
activities
677,919 677,919 134,587
Total expenditure 740,876 740,876 183,199
Net (expenditure)/income before net losses on
investments (158,657) (158,657) 431,751
Net losses on investments (17,529) (17,529) (5,726)
Net movement in funds (176,186) (176,186) 426,025
Reconciliation offunds:
Total funds brought forward 1,069,612 1,069,612 643,587
Net movement in funds (176,186) (176,186) 426,025
Total funds carried forward 893,426 893,426 1,069,612
BALANCE SHEET BALANCE SHEET
AS AT 31 MARCH 2023
2023 2022
Note
Fixed assets
Investments 231313 245,969
231313 245,969
Current assets
Debtors 39,316 38,569
Cash at bank and in hand 627,297 79'/, 074
666,613 829,643
Creditors: amounts falling due within one
year 10 (4,500) (6,000)
Net current assets 662,113 823,643
Total assets less current liabilities 893,426 1,069,6'/2
Total net assets 893,426 1,069,612
Charity funds
Unrestricted funds
General funds 893,426 1,069,612
Total unrestricted funds 893,426 1,069,612
Total funds 893,426 1,069,6'/2

2023 2022
Cash flows from operating activities
Net cash used
in operating
activities (166,534) 428,858
Cash flows from investing activities
Dividends, interests
and rents from investments
5,629 4,135
Proceeds from sale of investments 25,222 29,779
Purchase of investments (39,033) (1'/, 301)
Movement in cash held on investment 10,939 ('/9, 754)
Net cash provided
by investing
activities
2,757 2,859
Change
in cash and cash
equivalents in the year (163,777) 431,717
Cash and cash equivalents at the beginning ofthe year 791,074 359,357
Cash and cash equivalents at the end of the year 627,297 79'/, 074

Unrestricted Total
funds funds
2023 2023
Donations 543,680 543,680
Gift aid 32,910 32,910
576,590 576,590
Unrestricted Total
funds funds
2022 2022
Donations 575,744 575,744
Gift aid 35,071 35,071
610,815 610,815

Unrestricted Total
funds funds
2023 2023
Fundraising
costs
2,227 2,227
Bank and investment management fees 2,712 2,712
Wages and salaries 51,929 51,929
National
insurance
contributions 4,904 4,904
Pension costs 1,185 1,185
62,957 62,957
Unrestricted Total
funds funds
2022 2022
Fundraising
costs
2,462 2,462
Bank and investment management fees 2,852 2,852
Wages and salaries 39,672 39,672
National
insurance
contributions 2,893 2,893
Pension costs 733 733
48,672 48,672

Activities
undertaken Support Total
directly costs funds
2023 2023 2023
Expenditure on charitable activities 670,230 7,689 677,919
Activities
undertaken Support Total
directly costs funds
2022 2022 2022
Expenditure on charitable activities 120,128 14,459 134,587
Analysis of direct costs
Total Total
funds funds
2023 2022
f.
Donations to Future Hope (India) 656,000 115,300
Volunteer expenses 14,230 4,828
670,230 120,128
Analysis of support costs
Total Total
funds funds
2023 2022
Audit fee 2,334 6,000
Governance and other costs 855 8,459
Accountancy fees 2,400
Independent examination fees 2,100
7,689 14,459

-L -), and a
Staff costs
ccountancy services of F2,400 (2022- E-).
2023 2022
Wages and salaries 51,929 39,672
Social security costs 4,904 2,893
Contribution to defined contribution pension schemes 1,185 733
58,018 43,298
2023 2022
No. No.

Listed
investments
Cost or valuation
At 1 April 2022 245,969
Additions 39,033
Disposals (25,222)
Revaluations (17,528)
Transfers
between classes
(10,939)
At 31 March 2023 231313
Net book value
At 31 March 2023 231313
At 31March 2022 245,969

2023 2022
UK Equities 44,587 55,824
Global/Overseas Equities 99,278 108,199
UK Bond funds 35,433 41,0/1
Global/Overseas Bond funds 6,839 8,061
Property - UK investment fund 4,588 5,919
Commodities 12,462
Other investments 9,329
Cash 16,016 26,955
Total 228,532 245,969
The following
investment
31 March 2023:
s
represented
more than 5%o
fthe total market value ofthe investme nts
held at
2023 2022
Evenlode
Income Fund
12,184
Baillie Gifford American W1 10,897 15,338
Artemis
US Select
12,015 13,642
Fidelity UK Moneybuilder Inc 13,657 16,120
JP Morgan US Equity Income 11,430 11,949
Cash 16,016 26,955

2023 2022
Due within one year
Other debtors 39,316 38,569
39,316 38,569

2023 2022
4,500 6,000

Stateme nt o ffunds - curr ent year
Balance at
Balance at 1 Gains/ 31 March
April 2022 Income Expenditure (Losses) 2023
Unrestricted funds
General Funds 1,069,612 582,219 (740,876) (17,529) 893,426
Balance at
Balance at Gains' 31March
1 April 2021 Income Expenditure (Losses) 2022
Unrestricted funds
General Funds 643,587 614,950 (183,199) (5,726) 1,069,612

Analysis ofnet assets between funds - current ye ar
Unrestricted Total
funds funds
2023 2023
f. f.
Fixed asset investments 231,313 231,313
Current assets 666,613 666,613
Creditors due within one year (4,500) (4,500)
Total 893,426 893,426

12. Analysis of net assets between funds Analysis of net assets between funds Analysis of net assets between funds Analysis of net assets between funds (continued) (continued) (continued) (continued)
Analysis ofnet assets between funds - prior year
Unrestricted Total
funds funds
2022 2022
Fixed asset investments 245,969 245,969
Current assets 829,643 829,643
Creditors due within one year (6,000) (6,000)
Total 1,069,612 1,069,612
13. Reconciliation
of
net movement in funds to net cash flow from operating activities
2023 2022
Net
income/expenditure
for
the year (as per Statement of Financial
Activities) (176,186) 426,025
Adjustments
for:
(Gains)/losses
on investments
17,528 5,726
Dividends,
interests
and rents from investments (5,629) (4,135)
Decrease/(increase) in debtors (747) 2,488
Decrease
in creditors
(1,500) (1,246)
Net cash provided by/(used in) operating activities (166,534) 428,858
14. Analysis ofcash and cash equivalents
2023 2022
Cash in hand 627,297 791,074
Total cash and cash equivalents 627,297 791,074

At 1 April At 31 March
2022 Cash flows 2023
Cash at bank and in hand 791,074 (163,777) 627,297