OpenCharities

This text was generated using OCR and may contain errors. Check the original PDF to see the document submitted to the regulator.

2022-12-31-accounts

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 fi￿d$ 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¢ cIwit￿5 acuvities iknive from ¢(￿rn￿￿8 (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