| Page | |||||
|---|---|---|---|---|---|
| Report ofthe Trustees | 1 | to | 2 | ||
| Independent Examiner's |
Report | ||||
| Statement ofFinancial | Activities | ||||
| Balance Sheet | |||||
| Notes to the Financial Statements | 6 | to | 11 | ||
| Detailed Statement ofFinancial | Activities | 12 | to | 13 |
| 31.3.23 | 31.3.22 | |||||||
|---|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | |||||
| fund | fund | funds | funds | |||||
| Notes | f | f | ||||||
| INCOME AND ENDOWMENTS | FROM | |||||||
| Donations and legacies |
569,713 | 569,713 | 464,911 | |||||
| Charitable activities |
||||||||
| Other | 5,000 | 5,000 | 4,000 | |||||
| Investment income |
1,828 | 1,828 | ||||||
| Other income | 427 | 427 | ||||||
| Total | 576,968 | 576,968 | 468,911 | |||||
| EXPENDITURE ON | ||||||||
| Raising funds | 3 | 234,735 | 86,615 | 321,350 | ||||
| Charitable activities |
||||||||
| Support Costs | 9,468 | 9,468 | ||||||
| Other | 238,867 | |||||||
| Other | 83,096 | 83,096 | 64,077 | |||||
| Total | 327499 | 86,615 | 413,914 | 302,944 | ||||
| NET INCOME/(EXPENDITURE) | 249,669 | (86,615) | 163,054 | 165,967 | ||||
| RECONCILIATION | OF FUNDS | |||||||
| Total funds brought | forward | 395,056 | 111,115 | 506,171 | 340,204 | |||
| TOTAL FUNDS CARRIED FORWARD | 644,725 | 24,500 | 669,225 | 506,171 |
| 31 | March 2023 | ||||
|---|---|---|---|---|---|
| 31/3/23 | 31/3/22 | ||||
| Unrestricted | Restricted | Total | Total | ||
| fund | fund | funds | funds | ||
| Notes | f. | 5 | |||
| FIXEDASSETS | |||||
| Tangible assets | 69434 | 69434 | 74,613 | ||
| CURRENT ASSETS | |||||
| Debtors | 100,163 | 100,163 | 96,007 | ||
| Cash at bank and in hand | 486,693 | 24,500 | 511,193 | 350,846 | |
| 5867856 | 24)500 | 611356 | 446,853 | ||
| CREDITORS | |||||
| Amounts falling due within one year |
(11,465) | (11,465) | (15,295) | ||
| NET CURRENT ASSETS | 575491 | 24,500 | 599,891 | 431,558 | |
| TOTAL ASSETSLESSCURRENT | |||||
| LIABILITIES | 644,725 | 24,500 | 669+25 | 506,171 | |
| NKT ASSETS | 644,725 | 24&500 | 669,225 | 506,171 | |
| FUNDS | 10 | ||||
| Unrestricted funds |
644,725 | 395,056 | |||
| Restricted funds |
24,500 | 111,115 | |||
| TOTAL FUNDS | 669425 | 506,171 |
| INVESTMENT I | NCOME | ||
|---|---|---|---|
| 31.3.23 | 31.3.22 | ||
| Interest receivable | - trading | 1,828 | |
| RAISING FUNDS | |||
| Raising donations | and legacies | ||
| 31.3.23 | 31.3.22 | ||
| Support costs | 321,350 |
| 31.3.23 | 31.3.22 | |||||
|---|---|---|---|---|---|---|
| Administration | 15 | 15 | ||||
| No employees | received emoluments | in excess off60,000. | ||||
| COMPARATIVES FOR THE STATEMENT OF FINANCIAL | ACTIVITIES | |||||
| Unrestricted | Restricted | Total | ||||
| fundf | fund | funds | ||||
| INCOME | AND ENDOWMENTS | FROM | ||||
| Donations | and | legacies | 464,911 | 464,911 | ||
| Charitable | activities | |||||
| Other | 4,000 | 4,000 | ||||
| Total | 468,911 | 468,911 | ||||
| EXPENDITURE ON | ||||||
| Charitable | activities | |||||
| Other | 238,867 | 238,867 | ||||
| Other | 64,077 | 64,077 | ||||
| Total | 302,944 | 302,944 | ||||
| NET INCOME | 165,967 | 165,967 |
| Unrestricted | Restricted | Total | ||||||
|---|---|---|---|---|---|---|---|---|
| fund | fund | funds | ||||||
| f | ||||||||
| RECONCILIATION | OF FUNDS | |||||||
| Total funds brought | forward | 229,089 | 111,115 | 340,204 | ||||
| TOTAL FUNDS CARRIED FORWARD | 395,056 | 111,115 | 506,171 | |||||
| 7. | TANGIBLE | FIXEDASSETS | ||||||
| Fixtures | ||||||||
| and | Motor | Computer | ||||||
| fittings | vehicles | equipment | Totals | |||||
| f. | ||||||||
| COST | ||||||||
| At I April 2022 | 103410 | 56,319 | 2,400 | 161,929 | ||||
| Additions | 3,570 | 20,000 | 954 | 24,524 | ||||
| At 31 March 2023 | 106,780 | 76419 | 3,354 | 186,453 | ||||
| DEPRECIATION | ||||||||
| At I April 2022 | 43,922 | 41&879 | 1,515 | 87,316 | ||||
| Charge for year | 12,370 | 17,081 | 352 | 29,803 | ||||
| At 31 March | 2023 | 56492 | 58,960 | 1,867 | 117,119 | |||
| NET BOOK | VALUE | |||||||
| At 31 March | 2023 | 50,488 | 17,359 | 1,487 | 69+34 | |||
| At 31 March | 2022 | 59,288 | 14,440 | 885 | 74,613 | |||
| 8. | DEBTORS: | AMOUNTS FALLING DUE | WITHIN ONE | YEAR | ||||
| 31.3.23 | 31.3.22 | |||||||
| f | f | |||||||
| Trade debtors | 98,423 | 69,540 | ||||||
| Prepayments | and accrued income | 1,740 | 26,467 | |||||
| 100,163 | 96,007 |
| for the Year Ended 31Marc | for the Year Ended 31Marc | h 2023 | ||||||
|---|---|---|---|---|---|---|---|---|
| 9. | CREDITORS: AMOUNTS | FALLING DUE WITHIN ONE | YEAR | |||||
| 31.3.23 | 31.3.22 | |||||||
| Trade creditors | (121) | 1,516 | ||||||
| Taxation and social security | 5,591 | 6,611 | ||||||
| Other creditors | 5,995 | 7,168 | ||||||
| 11,465 | 15,295 | |||||||
| 10. | MOVEMENT | IN FUNDS | ||||||
| Net | ||||||||
| moventent | At | |||||||
| At | 1.4.22 | in funds | 31.3.23 | |||||
| f. | f | |||||||
| Unrestricted | funds | |||||||
| General fund |
395,056 | 249,669 | 644,725 | |||||
| Restricted funds |
||||||||
| Restricted Donations | 111,115 | (86,615) | 24,500 | |||||
| TOTAL FUNDS | 506,171 | 163,054 | 669425 | |||||
| Net movement | in funds, included | in the above are as follows: | ||||||
| Incoming | Resources | Movement | ||||||
| resources | expended | ill funds | ||||||
| f. | ||||||||
| Unrestricted | funds | |||||||
| General fund |
576,968 | (327,299) | 249,669 | |||||
| Restricted funds |
||||||||
| Restricted Donations | (86,615) | (86,615) | ||||||
| TOTAL FUNDS | 576,968 | (413,914) | 163,054 | |||||
| Comparatives | for tnovement | in | funds | |||||
| Net | ||||||||
| movement | At | |||||||
| At | 1.4.21 | in funds | 31.3.22 | |||||
| Unrestricted | funds | |||||||
| General fund |
229,089 | 165,967 | 395,056 | |||||
| Restricted funds |
||||||||
| Restricted Donations | 111,115 | 111,115 | ||||||
| TOTAL FUNDS | 340,204 | 165,967 | 506,171 |
| Incoming | Resources | Movement | ||||
|---|---|---|---|---|---|---|
| resources | expended | hl funds | ||||
| f. | ||||||
| Unrestricted | funds | |||||
| General fund | 468,911 | (302,944) | 165,967 | |||
| TOTAL FUNDS | 468,911 | (302,944) | 165,967 | |||
| A current year | 12months | and prior year 12months | combined | position is as follows: |
||
| Net | ||||||
| movement | At | |||||
| At 1.4.21 | in funds | 31.3.23 | ||||
| Unrestricted | funds | |||||
| General fund |
229,089 | 415,636 | 644,725 | |||
| Restricted funds | ||||||
| Restricted Donations | 111,115 | (86,615) | 24,500 | |||
| TOTAL FUNDS | 340,204 | 329,021 | 669,225 |
| Incoming | Resources | Movement | |
|---|---|---|---|
| resources | expended f |
in funds | |
| Unrestricted funds |
|||
| General fund |
1,045,879 | (630,243) | 415,636 |
| Restricted funds | |||
| Restricted Donations | (86,615) | (86,615) | |
| TOTAL FUNDS | 1,045,879 | (716,858) | 329,021 |
| Detailed Statement ofFinancial Activities | |||||
|---|---|---|---|---|---|
| for the Year Ended 31March 2023 | |||||
| 31.3.23 | 31.3.22 | ||||
| INCOME AND | ENDOWMENTS | ||||
| Donations and legacies |
|||||
| Sales | 568,679 | 420,499 | |||
| Donations | 834 | 44,412 | |||
| Gifts in kind | 200 | ||||
| 569,713 | 464,911 | ||||
| Investment income |
|||||
| Interest receivable - trading | 1,828 | ||||
| Charitable activities |
|||||
| Grants | 5,000 | 4,000 | |||
| Other income | |||||
| Other Income | 427 | ||||
| Total incoming | resources | 576,968 | 468,911 | ||
| EXPENDITURE | |||||
| Charitable activities |
|||||
| Insurance | 2,974 | 2,679 | |||
| Light and heat | 2,364 | 3,379 | |||
| Telephone | 2,375 | 1,589 | |||
| Sundries | 1,755 | 1,530 | |||
| 9,468 | 9,177 | ||||
| Other | |||||
| Rent | 4,150 | 3,971 | |||
| Repairs &maintenance | 11,245 | 12,114 | |||
| Outings &entertainnient | 18,479 | 9,415 | |||
| IT | 959 | 225 | |||
| Printing &stationery | 1,073 | 996 | |||
| Motor &travel | 17,387 | 8,297 | |||
| Depreciation of | tangible | fixed assets | 29,803 | 29,059 | |
| 83,096 | 64,077 | ||||
| Support costs | |||||
| Management | |||||
| Wages | 296,097 | 210,009 | |||
| Social security | 12,038 | 5,841 | |||
| Pensions | 4,038 | 2,921 | |||
| Advertising | 419 | 25 | |||
| Stafftraining | 3,399 | 2,692 | |||
| Carried forward | 315,991 | 221,488 |
| Platform Hull |
|||||
|---|---|---|---|---|---|
| Detailed Statement ofFinancial | Activities | ||||
| for the Year Ended 31 March | 2023 | ||||
| 31.3.23 | 31.3.22 | ||||
| Management | |||||
| Brought forward | 315,991 | 221,488 | |||
| Staffunifoim | 495 | 1,118 | |||
| 316,486 | 222,606 | ||||
| Finance | |||||
| Bank charges | 64 | 84 | |||
| Governance | costs | ||||
| Accountancy | and legal fees | 4,800 | 7,000 | ||
| Total resources | expended | 413,914 | 302,944 | ||
| Net income | 163,054 | 165,967 |