| Page | |
|---|---|
| Report of the Trustees | 1 to 4 |
| Report of the Independent Auditors | 5 to 7 |
| Statement of Financial Activities | 8 |
| Balance Sheet | 9 |
| Cash Flow Statement | 10 |
| Notes to the Cash Flow Statement | 11 |
| Notes to the Financial Statements | 12 to 16 |
12 January 2024
| 2023 | 2022 | ||||
|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | ||
| fund | funds | funds | funds | ||
| Notes | £ | £ | £ | £ | |
| INCOME AND ENDOWMENTS FROM | |||||
| Donations and legacies | 3 | 1,453,803 | 6,000 | 1,459,803 | 778,424 |
| Other trading activities | 4 | 64,372 | 64,372 | - | |
| Investment income | 5 | 1,015 | - | 1,015 | 14 |
| Total | 1,519,190 | 6,000 | 1,525,190 | 778,438 | |
| EXPENDITURE ON | |||||
| Raising funds | 6 | 26,342 | - | 26,342 | 245 |
| Charitable activities | 7 | ||||
| Project funding | 1,698,359 | 6,000 | 1,704,359 | 240,436 | |
| Total | 1,724,701 | 6,000 | 1,730,701 | 240,681 | |
| NET INCOME/(EXPENDITURE) | (205,511) | - | (205,511) | 537,757 | |
| RECONCILIATION OF FUNDS | |||||
| Total funds brought forward | 573,834 | 573,834 | 36,077 | ||
| TOTAL FUNDS CARRIED FORWARD | 368,323 | - | 368,323 | 573,834 |
| 2023 | 2022 | ||||
|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | ||
| fund | funds | funds | funds | ||
| Notes | £ | £ | £ | £ | |
| CURRENT ASSETS | |||||
| Debtors | 12 | 35,306 | 35,306 | 285,806 | |
| Cash at bank | 426,570 | 426,570 | 290,128 | ||
| 461,876 | - | 461,876 | 575,934 | ||
| CREDITORS | |||||
| Amounts falling due within one year | 13 | (93,553) | - | (93,553) | (2,100) |
| NET CURRENT ASSETS | 368,323 | - | 368,323 | 573,834 | |
| **TOTAL ASSETS LESS CURRENT ** | LIABILITIES | 368,323 | - | 368,323 | 573,834 |
| NET ASSETS | 368,323 | - | 368,323 | 573,834 | |
| FUNDS | 14 | ||||
| Unrestricted funds | 368,323 | 573,834 | |||
| TOTAL FUNDS | 368,323 | 573,834 |
| Cash Flow Statement | |||
|---|---|---|---|
| **for the Year Ended 31 March ** | 2023 | ||
| 2023 | 2022 | ||
| Notes | £ | £ | |
| Cash flows from operating activities | |||
| Cash generated from operations | 1 | 135,427 | 254,037 |
| Net cash provided by operating activities | 135,427 | 254,037 | |
| Cash flows from investing activities | |||
| Interest received | 1,015 | 14 | |
| Net cash provided by investing activities | 1,015 | 14 | |
| **Change in cash and cash equivalents ** | in | ||
| the reporting period | 136,442 | 254,051 | |
| Cash and cash equivalents at the | |||
| beginning of the reporting period | 290,128 | 36,077 | |
| **Cash and cash equivalents at the end ** | of | ||
| the reporting period | 426,570 | 290,128 |
| RECONCILIATION OF NET (EXPENDITURE)/INCOME TO NET CASH FL ACTIVITIES |
OW FROM OPERATI | NG |
|---|---|---|
| 2023 | 2022 | |
| £ | £ | |
| Net (expenditure)/income for the reporting period (as per the | ||
| Statement of Financial Activities) | (205,511) | 537,757 |
| Adjustments for: | ||
| Interest received | (1,015) | (14) |
| Decrease/(increase) in debtors | 250,500 | (285,806) |
| Increase in creditors | 91,453 | 2,100 |
| Net cash provided by operations | 135,427 | 254,037 |
| At 1.4.22 | Cashflow | At 31.3.23 | |
|---|---|---|---|
| £ | £ | £ | |
| Net cash | |||
| Cash atbank | 290,128 | 136,442 | 426,570 |
| 290,128 | 136,442 | 426,570 | |
| Total | 290,128 | 136,442 | 426,570 |
| DONATIONS AND LEGACIES | ||
|---|---|---|
| 2023 | 2022 | |
| £ | £ | |
| Donations | 1,459,803 | 778,424 |
| OTHER TRADING ACTIVITIES | ||
|---|---|---|
| 2023 | 2022 | |
| £ | £ | |
| Fundraising events | 64,372 | - |
| INVESTMENT INCOME | ||
| 2023 | 2022 | |
| £ | £ | |
| Deposit account interest | 1,015 | 14 |
| Raising donations and legacies | ||
|---|---|---|
| 2023 | 2022 | |
| £ | £ | |
| Event costs | 25,971 | - |
| Justgiving fees | 371 | 245 |
| 26,342 | 245 |
| 7. | CHARITABLE ACTIVITIES COSTS | |||
|---|---|---|---|---|
| Grant | ||||
| funding of | ||||
| activities | Support | |||
| (see note | costs (see | |||
| 8) | note 9) | Totals | ||
| £ | £ | £ | ||
| Project funding | 1,686,287 | 18,072 | 1,704,359 | |
| 8. | GRANTS PAYABLE | |||
| 2023 | 2022 | |||
| £ | £ | |||
| Project funding | 1,686,287 | 237,671 | ||
| 2023 | 2022 | |||
| Project category | ||||
| £ | £ | |||
| Ambulances and other vehicles | 256,104 | 20,800 | ||
| Child support and development | 113,228 | 30,820 | ||
| Humanitarian support | 211,865 | 10,913 | ||
| Medical supplies | 1,105,091 | 75,138 | ||
| 1,686,287 | 237,671 | |||
| 9. | SUPPORT COSTS | |||
| Governance | ||||
| Management | costs | Totals | ||
| £ | £ | £ | ||
| Project funding | 7,872 | 10,200 | 18,072 | |
| Support costs, included in the above, are as follows: | ||||
| 2023 | 2022 | |||
| Project | Total | |||
| funding | activities | |||
| £ | £ | |||
| PR and marketing | 973 | - | ||
| Administrative costs | 6,294 | 442 | ||
| Bank charges | 605 | 223 | ||
| Auditors' remuneration | 10,200 | - | ||
| Accountancy and Independent examination | - | 2,100 | ||
| 18,072 | 2,765 |
| COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES | COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES | ||
|---|---|---|---|
| Unrestricted | Restricted | Total | |
| fund | funds | funds | |
| £ | £ | £ | |
| INCOME AND ENDOWMENTS FROM | |||
| Donations and legacies | 741,852 | 36,572 | 778,424 |
| Investment income | 14 | - | 14 |
| Total | 741,866 | 36,572 | 778,438 |
| EXPENDITURE ON | |||
| Raising funds | 245 | 245 | |
| Charitable activities | |||
| Project funding | 203,864 | 36,572 | 240,436 |
| Total | 204,109 | 36,572 | 240,681 |
| NET INCOME | 537,757 | - | 537,757 |
| RECONCILIATION OF FUNDS | |||
| Total funds brought forward | 36,077 | - | 36,077 |
| TOTAL FUNDS CARRIED FORWARD | 573,834 | - | 573,834 |
| DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR | |||
| 2023 | 2022 | ||
| £ | £ | ||
| Other debtors | 35,306 | 285,806 | |
| CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR | |||
| 2023 | 2022 | ||
| £ | £ | ||
| Accrued expenses | 93,553 | 2,100 | |
| MOVEMENT IN FUNDS | |||
| Net | |||
| movement | At | ||
| At 1.4.22 | in funds | 31.3.23 | |
| £ | £ | £ | |
| Unrestricted funds | |||
| General fund | 573,834 | (205,511) | 368,323 |
| TOTAL FUNDS | 573,834 | (205,511) | 368,323 |
| Incoming | Resources | Movement | |
|---|---|---|---|
| resources | expended | in funds | |
| £ | £ | £ | |
| Unrestricted funds | |||
| General fund | 1,519,190 | (1,724,701) | (205,511) |
| Restricted funds | |||
| For suction medical devices and haulage of | |||
| 2 trucks to Ukraine | 6,000 | (6,000) | - |
| TOTAL FUNDS | 1,525,190 | (1,730,701) | (205,511) |
| Net | |||
|---|---|---|---|
| movement | At | ||
| At 1.4.21 | in funds | 31.3.22 | |
| £ | £ | £ | |
| Unrestricted funds | |||
| General fund | 36,077 | 537,757 | 573,834 |
| TOTAL FUNDS | 36,077 | 537,757 | 573,834 |
| Comparative net movement in funds, included in the above are as follows: | |||
| Incoming | Resources | Movement | |
| resources | expended | in funds | |
| £ | £ | £ | |
| Unrestricted funds | |||
| General fund | 741,866 | (204,109) | 537,757 |
| Restricted funds | |||
| Specialist Vehicle project and medical | |||
| supplies | 36,572 | (36,572) | - |
| TOTAL FUNDS | 778,438 | (240,681) | 537,757 |