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
Trustees'
Report
I to 2
Independent
Examiner's
Report
Statement
ofFinancial Activities
Balance Sheet
Notes to the Financial Statements 6 to 11
Detailed Statement
of Financial ActiviTies
12 to 13

2023 2022
Unrestricted Restricted Total Total
fund fund funds funds
Notes
INCOME AND ENDOWMENTS FROM
Donations and legacies 2 198,843 198,843 238,310
Other trading activities 3 376 376
Total 199,219 199,219 238,310
EXPENDITURE ON
Raising funds 116,182 116,182 67,931
CharItable
activities
4
GENERAL 82.650 82,650 6,120
Total 198,832 198,832 74,051
NET INCOME 387 387 164,259
Transfers between funds 12,500 (12,500)
Net movement in funds 12,887 (12,500) 387 164,259
RECONCILIATION OF FUNDS
Total funds brought
forward
578,237 12.500 590,737 426,478
TOTAL FUNDS CARRIED FORWARD 591,124 591,124 590,737

2023 2022
Notes F.
FIXED ASSETS
Tangible assets 604,001 605,725
CURRENT ASSETS
Debtors 9,662 5,818
Cash at bank 110,557 150,449
120,219 156,267
CREDITORS
Amounts
falling due within one year
(133,096) (171,255)
NET CURRENT ASSETS (12,877) (14.988)
TOTAL ASSETS I.ESSCURRENT LIABILITIES 591,124 590,737
NET ASSETS 591,124 590,737
FUNDS
Unrestricted
funds
591,124 578,237
Restricted funds 12,500
TOTALFUNDS 591,124 590,737

DONATIONS
AND LEGACIES
2023 2022
E
Donations 175,929 193,707
Gift aid 22,914 44,603
198,843 238.310

OTHER TRADING ACTIVITIES
2023 2022
5
Other income 376
4, CHARITABLE ACTIVITIES COSTS
Direct Support
Costs costs Totals
E
GENERAL 13,549 69,101 82,650

COMPARATIVES FOR THE STATEMENT OF FINANCIAL FOR THE STATEMENT OF FINANCIAL FOR THE STATEMENT OF FINANCIAL ACTIVITIES
Unrestricted Restricted Total
fund fund funds
E E
INCOME AND ENDOWMENTS FROM
Donations and legacies 238,310 238,310
EXPENDITURE ON
Raising funds 67,931 67,931
Charitable
acRviBes
GENERAL 6.120 6,120
Total 74,051 74,051
NET INCOME 164,259 164,259
RECONCILIATION OF FUNDS
Total funds brought forward 413,978 12,500 426,478
TOTAL FUNDS CARRIED FORWARD 578,237 12,500 590,737
TANGIBLE FIXEDASSETS
Fixtures
Freehold and Computer
property fittings equipment Totals
E S 5
COST
At I April 2022 601,761 4,786 606,547
Additions 10,627 1,198 11,825
At 31 March 2023 601,761 15,413 1,198 618,372
DEPRECIATION
At
I Apriil 2022
822 822
Charge foryear 12,035 1,514 13,549
At 31 March 2023 12,035 2,336 14,371
NET BOOK VALUE
At 31 March 2023 589,726 13,077 1,198 604,001
At 31 March 2022 601.761 3,964 605,725
8. DEBTORS: AMOUNTS DEBTORS: AMOUNTS DEBTORS: AMOUNTS FALLING DUE FALLING DUE WITHIN ONE YEAR WITHIN ONE YEAR
2023 2022
E
Prepayments and accrued income 9,662 5,818
9. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2023 2022
E
Trade creditors 1,840 849
Other creditors 131,256 170,406
133,096 171,255
10. ANALYSIS OF NET ASSETS BHWEEN FUNDS
2023 2022
Unrestricted Restdcted Total Total
fund fund funds funds
E
Fixed assets 604,001 604,001 605,725
Current assets 120,219 120,219 156,267
Current
liabilities
(133,096) (133,096) (171,255)
591,124 591,124 590,737
11. MOVEMENT IN FUNDS
Net Transfers
movement between At
At 1.4.22 in funds funds 31.3.23
K E E
Unrestricted funds
General fund 578,237 387 12,500 591,124
Restricted funds
RESTRICTED 12,500 (12,500)
TOTAL FUNDS 590,737 387 591,124
Net movement in funds, included in the above are as follows:
Incoming Resources Movement
resources expended in funds
8
Unrestricted funds
General fund 199,219 (198,832) 387
TOTAL FUNDS 199,219 (198,832) 387

Comparalive s
for movement
in funds
Net
movement At
At 1.4.21 in funds 31.3.22
E
Unrestricted funds
General fund 413,978 164,259 578,237
Restricted tends
RESTRICTED 12,500 12,500
TOTAL FUNDS 426,478 164,259 590,737
Comparative net movement
in funds, in
cluded
in the above are as follows:
Incoming Resources Movement
resources expended in funds
E E K
Unresfricted funds
General fund 238,310 (74,051) 164,259
TOTAL FUNDS 238,310 (74,051) 164,259
A current ye ar 12months and pri or year 12months combine d
position
is as
follows:
Net Transfers
movement between At
At 1.4.21 in funds funds 31.3.23
E K E E
Unrestricted funds
General fund 413,978 164,646 12,500 591,124
Restricted funds
RESTRICTED 12,500 (12,500)
TOTAL FUNDS 426,478 164,646 591,124
the above are as follows: ,
Incoming Resources Movement
resources expended in funds
E
Unreslricted funds
General fund 437,529 (272,883) 164,646
TOTAL FUNDS 437,529 (272,883) I64,646

2023 2022
E E
INCOME AND ENDOWMENTS
Donations and legacies
Donations 175,929 193,707
GIff aid 22,914 44,603
198,843 238,310
Other trading
activities
Other income 376
Total incoming resources 199,219 238,310
EXPENDITURE
Raising donations and legacies
Advertising 2,834
Rates and water 5,784 379
Insurance 1,540 1,172
Light and heat 5,738 8,876
Telephone 1,679 2,441
Postage and stationery 11,877 5,427
Sunddies 4,948 3,834
Repairs 8,maintenance 15,773 22,387
Donations
paid
15,662 2,171
Charitable
expenditure
4,622 10,990
Catering 6,856 4,615
Online purchases 691
Packaging 2,945 1,635
Travel fssubsistence 25,645 541
Car parking 1,500
Security services 972
Hire offurniture 7.807
116,182 65,159
Other trading
actlvlRes
Fundraising
expenses
2,772
Charitable
acRvities
Freehold properly 12.035
Fixtures and fittings 1,514 778
13,549 778
Supportcosts
Finance
Bank charges 413 939

2023 2022
E
Finance
Governance costs
Accountancy fees 2.850 4,403
Planning
consultants
6,051
Consultancy fees 55,387
Bookkeeping fees 4,400
68,688 4,403
Total resources expended 198,832 74,051
Net income 387 164,259