| Reference and Adrainhtrative Details |
Reference and Adrainhtrative Details |
Reference and Adrainhtrative Details |
|
|---|---|---|---|
| Trustees' Report | 2to5 | ||
| Independent Examiner's |
Report | ||
| Statement ofFinancial | Activities | 7to8 | |
| Balance Sheet | |||
| Notes to the Financial | Statements | 10to 24 |
| Reference and Administrative | Reference and Administrative | Reference and Administrative | Details | Details | ||||
|---|---|---|---|---|---|---|---|---|
| Trustees | A Metcalfe | |||||||
| DP Watkins | ||||||||
| JStevenson | ||||||||
| SCook | ||||||||
| SECook | ||||||||
| DHE Waters | ||||||||
| TA Bassford | ||||||||
| Secretary | A Metcalfe | |||||||
| Charity Registration | Number | 1166834 | ||||||
| Company | Registration | Number | 09915666 | |||||
| The charity is incorporated | in England | and Wales. | ||||||
| Registered | Oftice | The Oasis Centre | ||||||
| 929Hyde Road | ||||||||
| Gorton | ||||||||
| Manchester | ||||||||
| M18 7FB | ||||||||
| Independent | Examiner | Paul Roper | ||||||
| McKellens Ltd | ||||||||
| Chartered Accountants |
||||||||
| 11Riverview | ||||||||
| The Entbanktnent | Business | Park | ||||||
| Vale Road | ||||||||
| Heaton Merscy | ||||||||
| Stockport | ||||||||
| SK43QN | ||||||||
| Solicitors: | Linder Myers | |||||||
| Sale Point | ||||||||
| 126-150Washway | Road | |||||||
| Saic | ||||||||
| Manchester | ||||||||
| M33 6AG | ||||||||
| Bankers | Royal Bank ofScotland | |||||||
| Manchester |
| Total | |||||
|---|---|---|---|---|---|
| Unrestricted | Restricted | 2022 | |||
| Note | f | ||||
| Income and Endowments | froin: | ||||
| Donations and legacies |
114,604 | 194,322 | 308,926 | ||
| Charitable activities |
17,000 | 17,000 | |||
| Other trading activities | 5,000 | 5,000 | |||
| Investment income |
111 | 111 | |||
| Total Income | 136715 | 194,322 | 331,037 | ||
| Expenditure on: |
|||||
| Raising funds | (42,647) | (2,897) | (45,544) | ||
| Charitable activities Other expenditure |
(86,428) ~150,562 |
(152225) ~14,802 |
(238,653) (165,364) |
||
| Total Expenditure | ~279,637 | ~169,924 | (449,561 | ||
| Net (expenditure)/income | (142,922) | 24,398 | (118,524) | ||
| Transfers between funds |
(5,471) | 5,471 | |||
| Net moveinent in funds |
(148,393) | 29,869 | (118,524) | ||
| Reconciliation offunds | |||||
| Total funds brought forward |
1,478„796 | 106,274 | 1,585,070 | ||
| Total funds carried forward | 21 | 136,143 | 1,466,546 |
The Oasi$ Centre ConMnuDIty Project-East Manchester Ststemtnt of Flnantlal Aetfvitles for the Ye*r Ended 31 Detember 2022 ncluding Inrome Expenditure and Statement of Total Recogniled Gains
Dd iA)sses)
Total 2•21 fu) Nrte EndoNrywots frw: DouatiOJLS aad lewdci Charitable 4¢1iviti¢s tnvcstmetit irK¢)rne 228.754 7.837 10 180.819 409.573 7,837 i(fr 180 819 417.42 Eipenthtsr¢ Raising fid$ Chtiritable Adivities OtbErexpenditUE¢ (39.478) (42.115) {95.959 (9.761) (136.143) 57,88 (49,239) 1178258) 153.84 Totsl expcnditure Net inGonJle4Jettditurt) 177 552 203.75yl 381342 59.019 73.661 (21971) 73.661 36.078 NeIn)Vement in fmds 132.710 (%.632) 36.078 Re¢onclliatioA of funds Totsl funds brought forward 1.346.086 2W2,906 lJ48,ty2 21 1478.796 All of th¢ cIwit5 acuvities iknive from ¢(rn8 (Swall( durÉng alw)Ye Fri47]& PJg¢8
| Balanc | e Sheet as at3 | 1December | 2022 | |||
|---|---|---|---|---|---|---|
| 2022 | 2021 | |||||
| Note | ||||||
| Fixed assets | ||||||
| Tangible assets | 15 | 1,136,061 | ],157,007 | |||
| Investments | 16 | 100 | 100 | |||
| !136161 | 1157107 | |||||
| Cuneat assets | ||||||
| Debtors | 17 | 16,591 | 22,132 | |||
| Cash atbaal- | and in hand | 18 | 343,366 | 430,485 | ||
| Creditors: Amounts | failing due within | one year | 19 | 359,957 ~(29,572 |
452,617 ~24 654 |
|
| Net current | assets | 330,385 | 427 963 | |||
| Net assets | 1,466,546 | 1,585,070 | ||||
| Fin8ds ofthe | charityt | |||||
| Restricted | 136,143 | 106+74 | ||||
| Unrestricted | income | funds | ||||
| Unrestricted | 1,330403 | 1,478,796 | ||||
| Total funds | 21,22 | I 466546 | I 585070 |
| Asset class | Asset class | Depreciation | Depreciation | method | and rate |
|---|---|---|---|---|---|
| Land and | buildings | 2% straight | line | ||
| Computer | equipment | 33%straight | line | ||
| Fixtures | and fittings | 10%straight | line | ||
| Plant and | equipment | 20%straight | line |
| Unrestricted | ||||||
|---|---|---|---|---|---|---|
| funds | Restricted | Total | Total | |||
| General | funds | 2022 | 2021f | |||
| Donations and legacies; |
||||||
| Donations | to major appeals | 3,000 | ||||
| Donations | 6am companies, | trusts | ||||
| and similar | proceeds | 37,132 | 177,372 | 214,504 | 248,958 | |
| Donations | &om individuals | 62,282 | 16,950 | 79,232 | 76,564 | |
| Gift aid reclaimed | 15,190 | 15,190 | 8,831 | |||
| Grants, including capital grants; |
||||||
| Government | grants | 68,320 | ||||
| Gifts in kind | 3 900 | |||||
| 114,604 | 194,322 | 308,926 | 409,573 |
| a) Costs o | f generating d |
onations an |
d legacies | |||
|---|---|---|---|---|---|---|
| Unrestricted | ||||||
| Total | Total | |||||
| General | Restricted | 2022 | 2021 | |||
| Note | ||||||
| Fundraising | and events | 5,481 | 5,481 | 4,848 | ||
| Staff Costs | 37,166 | 2,897 | 40,063 | 44,391 | ||
| 42,647 | 2,897 | 45,544 | 49,239 |
| Unrestricted | Unrestricted | ||||||
|---|---|---|---|---|---|---|---|
| Total | Total | ||||||
| General | Restricted | 2022 | 2021 | ||||
| Note | |||||||
| Sale offood | and | ||||||
| charity shop | items | 199 | 27,781 | 27,980 | 9,171 | ||
| Education | 1,394 | 934 | 2,328 | 1,923 | |||
| Emergency | food | ||||||
| parcels | 11,898 | ||||||
| Staffcosts | 84,&35 | 123,510 | 208,345 | 152,356 | |||
| 86,428 | 152,225 | 238,653 | 175,348 |
| Unrestricted | |||||||
|---|---|---|---|---|---|---|---|
| Total | Total | ||||||
| General | Restricted | 2022 | 2021 | ||||
| Note | |||||||
| Staff costs | 72,367 | 14,110 | 86,477 | 84,516 | |||
| Depreciation | oftangible | ||||||
| fixed assets | 29,819 | 29,819 | 28,779 | ||||
| Running Costs |
1,289 | 1,289 | 15,728 | ||||
| Legal k Professional | 1,770 | 1,770 | 4,967 | ||||
| Insurance | 4,945 | 4,945 | 4,606 | ||||
| Water rates | 1,670 | 1,670 | |||||
| Light, heat and | power | 11,549 | |||||
| Light, heat and | power | 16,693 | 16,693 | ||||
| Repairs and maintenance | 4,096 | 4,096 | |||||
| Cleaning | 137 | 137 | |||||
| Telephone | 1,818 | 1,818 | 150 | ||||
| Administration | costs | 555 | 555 | ||||
| Administration | costs | 3,445 | 3„445 | ||||
| Adininistration | costs | 7,137 | 7,137 | 1,960 | |||
| Bank charges | 953 | 953 | 692 | ||||
| Computer software and |
|||||||
| maintenance | costs | 942 | 942 | 883 | |||
| Other interest | payable | 78 | 78 | 15 | |||
| Governance costs |
3,540 | 3,540 | 2,910 | ||||
| 150,562 | 14,002 | 165,364 | 156,755 |
| Unrestricted | ||||||||
|---|---|---|---|---|---|---|---|---|
| funds | Total | Total | ||||||
| General | 2022 | 2021 | ||||||
| f | ||||||||
| Independent | examiner | fees | ||||||
| Examination | ofthe | financial | statements | 590 | 590 | 540 | ||
| Other fees | paid to examiners | 2,950 | 2 | 950 | 2,370 | |||
| 3,540 | 3,540 | 2,910 |
| The aggregate payr |
oll costs were as follows: | ||
|---|---|---|---|
| 2022 | 2021 | ||
| f. | |||
| Staffcosts during | the year were: | ||
| Wages and salaries | 309,554 | 255,682 | |
| Social security costs | 20,806 | 19,066 | |
| Pension costs | 4,109 | 2,593 | |
| Other staff costs | 1,028 | ||
| 334469 | 278,369 |
| charity during the year expressed as full time equiv |
alents was as follows: |
|||
|---|---|---|---|---|
| 2022 | 2021 | |||
| No | No | |||
| Management | 2 | |||
| Pundraising | 2 | |||
| Oasis Centre Staff | 11 | |||
| 15 | 13 |
| 15 Tangible fixed ass |
ets | ||||
|---|---|---|---|---|---|
| Land and | Furniture and |
Coinputer | Other tangible | ||
| buildings | equlpinent | equipment | fixed asset | Total | |
| f. | |||||
| Cost | |||||
| At 1 January 2022 | 1,148,174 | 24/94 | 4,986 | 15,636 | 1,193,090 |
| Additions | 7,561 | 1,112 | 200 | 8,873 | |
| At 31December | |||||
| 2022 | 1,148,174 | 31,855 | 6,098 | 15,836 | 1,201,963 |
| Depreciatiion | |||||
| At 1 January 2022 | 26,791 | 1,832 | 3,948 | 3,512 | 36,083 |
| Charge for the year | 22,963 | 2,986 | 723 | 3,147 | 29,819 |
| At 31 December | |||||
| 2022 | 49,754 | 4,818 | 4,671 | 6,659 | 65,902 |
| Net book value | |||||
| At 31 December | |||||
| 2022 | 1,098,420 | 27,037 | 1,427 | 9 177 | 1,136,061 |
| At 31December | |||||
| 2021 | 1,121383 | 22,462 | 1,038 | 12,124 | 1,157,007 |
| 2022 | 2021 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Shares | in | group | undertakings | and participating | interests | 100 | 100 | |||
| Shares | in | group | undertakings | and participating | interests |
| Shares in group undertakings and participating |
interests | |
|---|---|---|
| Subsidiary | ||
| undertakings | Total | |
| Cost | ||
| At 1 January 2022 | 100 | 100 |
| At 31December 2022 | 100 | 100 |
| Net book value | ||
| At 31December 2022 | 100 | |
| At 31December 2021 | 100 | 100 |
| Country of | Proportion ofvoting rights | Proportion ofvoting rights | Principal | |||
|---|---|---|---|---|---|---|
| Undertaking | incorporation | Holding | and shares held | activity | ||
| 2022 | 2021 | |||||
| Subsidiary | undertakings | |||||
| the | ||||||
| The Oasis (Gorton) Trading Company |
Ordinary Shares |
100% | 100% | development of building |
||
| projects |
| 17 Debtors | |||||
|---|---|---|---|---|---|
| 2022 | 2021 | ||||
| Due f'rom group undertakings | 1,332 | 732 | |||
| Other debtors | 15,259 | 21 | 400 | ||
| 16,591 | 22,132 | ||||
| Debtors includes E1,332 | {2021:6732)receivable after more than one year. | ||||
| 2022 | 2021 | ||||
| Due &om group undertakings | 1,332 | 732 | |||
| 18 Cash and cash equivalents | |||||
| 2022 | 2021 | ||||
| f, | f. | ||||
| Cash at bank | 343,366 | 430,485 | |||
| 19 Creditors: amounts | falling due within | one year | |||
| 2022 | 2021 | ||||
| E | |||||
| Other taxation and social | security | 1,683 | 2,343 | ||
| Other creditors | 17,783 | 17,783 | |||
| Pension scheme creditor | 1 | 3 | |||
| Accruals | 10,105 | 4,525 | |||
| 29,572 | 24 654 |
| 21 Funds | ||||||
|---|---|---|---|---|---|---|
| Balance at | ||||||
| Balance at 1 | 31 | |||||
| January | Inconnng | Resources | December | |||
| 2022 | resources | expended | Transfers | 2022 | ||
| Unrestricted | ||||||
| General Total unrestricted |
1,478,796 1 478,796 |
136,715 136,715 |
(279,637) ~279,637 |
(5,471) ~5,471 |
1,330,403 1,330,4D3 |
|
| Restricted Funds | ||||||
| Building Fund | 22,729 | 22,729 | ||||
| Oglesby Charitable | Trust | 10,062 | 15,000 | (25,062) | ||
| Other Restricted gifts | 4,065 | (3,100) | 965 | |||
| Cheshire Datasystems | ||||||
| Limited | 23,333 | 35,000 | (29,261) | 29,072 | ||
| Lancaster Foundation | 22,629 | 45,261 | (61,893) | 5,997 | ||
| Albert Gnbay Charitable | ||||||
| Foundation | 1&,886 | (24,357) | 5,471 | |||
| Trinity Investments | 2,897 | (2,897) | ||||
| Covid Fund | 7,114 | (1,800) | 5,314 | |||
| Lloyds Covid grant | 3,445 | (137) | 3,308 | |||
| Booth Centre VIP | Project | 10,000 | (10,000) | |||
| McGhee Trust November 22 Fundraiser |
5,000 75,175 |
(3,750) ~7667 |
1,250 67,50& |
|||
| Total Restricted | 106,274 | 194,322 | ~(169,924 | 5 471 | 136,143 | |
| Total funds | 1,585070 | 331,D37 | 449,561 | 1,466,546 |
| Balance at | ||||||
|---|---|---|---|---|---|---|
| Balance at I | 31 | |||||
| January | Incoming | Resources | Ilecember | |||
| 2021 | resources | expended | Transfers | 2021 | ||
| K | ||||||
| Unrestricted | ||||||
| General | 1 346,086 | 236,601 | ~(177,552 | 73.661 | 1,47S,796 | |
| Total unrestricted | 1,346,086 | 236,601 | ~(177,552 | 73,66! | 1,47S,796 | |
| Restricted Funds | ||||||
| Building Fund | 105,326 | 3,000 | (521) | (85,076) | 22,729 | |
| Oglesby Charitable | Trust | 10,000 | 30,000 | (29,938) | 10,062 | |
| Tudor Trust | 18,333 | (23,648) | 5,315 | |||
| Other Restricted gifts | 965 | 6,000 | (3,011) | 1]1 | 4,065 | |
| Cheshire Datasystems | ||||||
| Limited | 20,498 | 35,000 | (34,822) | 2,657 | 23,333 | |
| Lancaster Foundation | 13,055 | 45,261 | (41,762) | 6,075 | 22,629 | |
| Albert Gubay Charitable | ||||||
| Foundation | 9,273 | (10,990) | 1,717 | |||
| Trinity Investments | 12,658 | (9,761) | 2,897 | |||
| Covid Fund | 16,301 | 8,900 | (18,087) | 7,114 | ||
| Lloyds Covid grant Booth Centre VIP Project |
9,155 | 40,000 | (1,250) ~30,000 |
(4,460) | 3,445 10,000 |
|
| Total Restricted | 202 906 | 180,819 | ~203,790 | ~73,661 | 106,274 | |
| Total funds | 1,548,992 | 417420 | 381,342 | 1,585,070 |
| 22 Analysis ofnet assets between fund |
s | ||
|---|---|---|---|
| Unrestricted | Total funds at | ||
| funds | Restricted | 31December | |
| General | funds | 2022 | |
| Tangible fixed assets | 1,136,061 | 1,136,061 | |
| Fixed asset investments | 100 | 100 | |
| Current assets Current liabilities |
204,806 10,564 |
155,151 ~(19,008 |
359,957 ~(29 572 |
| Total net assets | 1,330,403 | 136143 | 1,466,546 |
| Unrestricted | Total funds at | ||
| funds | Restricted | 31December | |
| General | funds | 2021 | |
| Tangible fixed assets | 1,157,007 | 1,157,007 | |
| Fixed asset investments | 100 | 100 | |
| Current assets Current liabilities |
328,242 6553 |
124,375 ~18101 |
452,617 ~24,654 |
| Total net assets | 1,478,796 | 106,274 | 1,585,070 |