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 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