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 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