| 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 |