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

Pages
Trustees'
Annual
Report
2 to 7
Independent
Examiner's
Report
Receipts and Payments Accounts
Statement ofAssets and Liabilities 10
Notes to the Accounts
Detailed Receipts and Payments Accounts 12to 13

for the year ended 31March 2023
Unrestricted Restricted
funds funds Total funds Total funds
2023 2023 2023 2022
6 6 6 6
Receipts from:
Donations,
legacies and
similar income 23,386 23,386 19,254
Grants 90,456 90,456 81,981
Fundraising 900 900 10,728
Total gross income 24,286 90,456 114,742 111,963
Total receipts 24,286 90,456 114,742 111,963
Payments on:
Charitable
payments
6,647 4,615 11,262 14,581
Charity costs 37,491 78,926 116,417 126,855
Total gross expenditure 44,138 83,541 127,679 141,436
Total payments 44,138 83,541 127,679 141,436
Net ofreceipts/(payments) (19,852) 6,915 (12,937) (29,473)
Transfers between funds
Cash funds last year 20,178 23,897 44,075 73,548
Cash funds this year end 325 30,812 31,137 44,075

at 31March 2023
Charity No. 1168128
Unrestricted Restricted
funds funds Total funds Total funds
2023 2023 2023 2022
f 6 f 6
Cash funds
Current accounts 325 30,812 31,137 44,075
Total cash funds 325 30,812 31,137 44,075

Restricted
funds Total Total
2023 2022
6 6
Lottery Main Grant 78,901 78,901 78,901
Covid 19Response Grant 3,080
Armed
Forces Covenant
Grant
1,750 1,750
Anabasis
Grant
(Awards for All) 9,805 9,805
90,456 90,456 81,981

Unrestricted Restricted
funds funds Total funds Total funds
2023 2023 2023 2022
6 6
Receipts from:
Donations, legacies and similar
income
Donations 8,386 8,386 4,254
Sefton MBC Housing 15,000 15,000 15,000
23,386 23,386 19,254
Grants
Lottery Main Grant 78,901 78,901 78,901
Covid 19 Response Grant 3,080
Armed
Forces Covenant
Grant 1,750 1,750
Anabasis (Awards for All) Grant 9,805 9,805
90,456 90,456 81,981
Fundraising
Normandy Tnp 900 gpp 10,728
900 gpp 10,728
Total gross income 24,286 90,456 114,742 111,963
Total receipts 24,286 90,456 114,742 111,963
Payments on:
Charitable payments
Charitable Activities Cost 6,647 4,615 11,262 14,581
6,647 4,615 11,262 14,581
Employee costs
Salaries/wages 28,908 58,381 87,289 97,326
Pension costs 5,229 5,229 6,551
34,137 58,381 92,518 103,877
Motor and travel costs
Vehicles —Leasing and hire costs 80
Vehicles —Fuel 131 131 1,033
Vehicles - Insurance and
licences 1,156 1,156 1,168
Vehicles - Repairs and
maintenance
248 59 307 390
248 1,346 1,594 2,671
Premises costs
Rent 13,000 13,000 10,400
13,000 13,000 10,400
General administrative costs
Bank charges 80 80 15
Veterans
in Sefton
Detailed Receipts and Payments Account
Equipment
expensed
214 214 394
Equipment
leasing and hire
charges 190 190
Equipment
repairs and
maintenance 224 224 320
Generalinsurances 1,089 1,089 973
Postage and couriers 65
Software,
ITsupport
and
related costs 2,792 2,792 2,496
Stationery and printing 60 60 193
Subscriptions 329 407 736 940
Sundry expenses 24 24 60
Telephone,
fax and broadband
1,325 1,911 3,236 3,455
2,446 6,199 8,645 8,911
Legal and professional costs
Accountancy
and bookkeeping
660 660 996
660 660 996
Total gross expenditure 44,138 83,541 127,679 141,436
Total payments 44,138 83,541 127,679 141,436
Net receipts (payments) (19,852) 6,915 (12,937) (29,473)
Transfers between funds
Cash fund last year end 20,178 23,897 44,075 73,548
Cash fund this year end 326 30,812 31,138 44,075