| Unrestricted | Restricted | Total | Total | |||
|---|---|---|---|---|---|---|
| funds | funds | funds | funds | |||
| Notes | 2023 f |
2023 E |
2023 E |
2022 E |
||
| from: | ||||||
| Donations and Legacies |
231,237 | 231,237 | 172,491 | |||
| Investment Income |
||||||
| Other | 26 | 26 | 26 | |||
| Total Incoming | 231,263 | 231,263 | 172,517 | |||
| resources | ||||||
| Exgyn~i~sLIim | ||||||
| Direct Charitable | activities | 3 | 194,012 | 194,012 | 207,111 | |
| Support Costs | ||||||
| Governance | 3 | 25,357 | 25,357 | 21,710 | ||
| 3 | 2,084 | 2,084 | 1,356 | |||
| Total Resources expended |
221,453 | 221,453 | 230,177 | |||
| Net (expenditure)/Income | 9,810 | 9,810 | (57,660) | |||
| cilia ion | ||||||
| Transfer between |
funds | |||||
| 10 | 41,495 | (41,495) | ||||
| Net movement in |
funds | 51,305 | (41,495) | 9,810 | (57,660) | |
| Total funds brought | 10 | (376) | 41,495 | 41,119 | 98,779 | |
| forward | ||||||
| Fund balances at 31 December 2023 |
10 | 50,929 | 50,929 | 41,119 |
| Notes | As at 31 | As at 31 | |||||
|---|---|---|---|---|---|---|---|
| December | December | ||||||
| 2023 | 2022 | ||||||
| Fixed Assets | |||||||
| Tangible | 910 | 769 | |||||
| Current Assets | |||||||
| Debtors | 34,272 | 25,783 | |||||
| Cash at Bank | and | in hand | 28,915 | 20,383 | |||
| Creditors: | due within | a year | 13168 | 5 816 | |||
| Net Assets | 50,929 | 41,119 | |||||
| Funds | |||||||
| Restricted | Funds | 41,495 | |||||
| Unrestricted | Funds | 50,929 | (367) | ||||
| Total Funds | 10 | 50 929 | 41 119 |
| Donations to |
the Char | ity are primarily | from outside of | the UK: | |
|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | ||
| funds f |
funds f |
2023 f |
2022 f |
||
| Donations | 231,237 | 231,237 | 165,799 | ||
| Other: | 26 | 26 | 26 | ||
| Honorarium Investment |
Income | 6,692 |
| 3. Total Resou |
rces expended | ||||
|---|---|---|---|---|---|
| Unrestricted | Unrestricted | Restricted | |||
| Staff Costs | Other Costs | Other Costs | Total | Total | |
| 2023 | 2022 | ||||
| f | f | ||||
| Direct | |||||
| Charitable | 110,311 | 83,701 | 194,012 | 207,111 | |
| Expenditure | |||||
| Support costs | 25,357 | 25,357 | 21,710 | ||
| Governance | 2,084 | 2,084 | 1,356 | ||
| 110,311 | 111242 | 221,453 | 230,177 |
key management personnel and is made |
up of the following: | |
|---|---|---|
| 2023 | 2022 | |
| E | ||
| Wages and Salaries Social security costs Pension costs |
91,864 9,261 9 186 |
91,864 9,759 9 186 |
| Net (expenditure | )/income is |
stated after char | ging: | |
|---|---|---|---|---|
| 2023 f |
2022 E |
|||
| Depreciation Independent Pension Costs |
Examination | fee | 637 1,458 |
902 1,356 %le |
| 6. Tangible fixed |
assets | |||||
|---|---|---|---|---|---|---|
| Computers | Office | |||||
| Equipment f |
Total f |
|||||
| Cost or valuation | ||||||
| As at 1st january 2023 | 4,651 | 3,616 | 8,267 | |||
| Additions | 778 | 778 | ||||
| As at 31st December | 2023 | 4 651 | 4 394 | 9 045 | ||
| Depreciation | ||||||
| As at 1st Jan 2023 | 4,651 | 2,847 | 7,498 | |||
| Charge for period | 637 | 637 | ||||
| As at 31st December | 2023 | 4 651 | 3484 | 8 135 | ||
| Net Book Value | ||||||
| As at 31st December | 2023 | 910 | 910 | |||
| As at 31st December | 2022 | 769 | 769 | |||
| 7. Debtors |
||||||
| 2023 f |
2022 f |
|||||
| Prepayments | 34,272 | 25,783 |
| 8. | Creditors —amounts |
falling due within | one year | ||
|---|---|---|---|---|---|
| 2023 E |
2022 f |
||||
| Social Security and Accrual s |
other taxation | 1,852 10,550 |
1,852 3,198 |
||
| Other Creditors | 766 | 766 |
| Funds and their | anal | ysis between |
assets | |||
|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | ||||
| Funds | Funds | |||||
| E | E | |||||
| As at 1January 2023 Incoming Resources for period Resources Expended for period |
(376) 231,263 (221,453) |
41,495 | 41,119 231,263 (221,453) |
|||
| Transfer between | funds | 41,495 | (41,495) | |||
| Total Resources 2023 |
as at | 31 December | 50,929 | 50,929 | ||
| Unrestricted | Restricted | Total | ||||
| Funds | Funds | |||||
| E | E | |||||
| Total funds can | be analysed as | |||||
| Fixed Assets | 910 | 910 | ||||
| Current Assets Creditors |
63,187 (13,168) |
63,187 (13,168) |
||||
| Total | 50 929 | 50 929 |