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

31.323 31.322
Restricted Toed Total
funds funds funds
INCOME AND ENDOWMENTS FROM
Donations and legacies 41/56 133,773 175,129 190,868
Charitable
activities
Charitable
activities
10,144 (924) 9/20 10,103
Other trading activities 12,187 12,187 4,538
lnvesttnent
income
282 282 1
Total 63,969 132,849 196,818 205,510
EXPENDITURE ON
Raising funds 12,356 2,504 14,860
Charitable
activities
Charitable
activities
56,837 130/45 187182 215477
Total 69,193 132,849 202,042 215,010
NET INCOMFJ(EXPENDITURE) (5/24) (5/24) (9,500)
RECONCILIATION OF FUNDS
Total funds brought
forwtud
138,720 138,720 206,503
TOTAL FUNDS CARRIED FORWARD 133,496 133,496 197,003
31March 20 23
31323 31322
Unrestricted Restricted Total Total
funds funds tunds fimds
Notes f, E f.
FIXEDASSETS
Tangible assets 558 558
CURRENT ASSETS
Debtors 12 212 212
Preiarytnenta
Cash at bank
and accttted ittctane
and in hand
219,759 (85/00) (85400)
219,759
39
211,005
220,529 (85,500) 135,029 211,
13 (1,533) (1,533) (14,041)
NET CURRFÃ1' ASSETS/(LIASILITIES) 218,996 (85,500) 133,496 197,003
TOTAL ASSETSLESSClHQQ2ff
LIABILI'm~ 218,996 (85,500) 133,496 197,003
218,996 ($5,500) 133,496 197,003
218,996 197,003
(85,500)
133,496 197,003

31323 31322
f
Deposit account interest 282
interest receivable- tradmg
. INCOME FROM CHARITABLE ACTIVITIES
31.3.23 31.3.22
Equipment ~ale Activity
Charrtablc
actIvities 8,994 8~4
Exhibitions Charitable activities 26 50
Coffe mornings and support Charitable activities 200 519
Training
income
Charitable activities 1/60
9/20 10,103
Raising donations and legacies 31.3.23
f
31322
f
Fundraising
events
and costs 12,128 6/88
Exceptional
items
59 (3,570)
12,182 0,820)
7. DIRECT COSTSOFCHARITABLE ACTIVITIES
31323 31322
f
StaA'costs 149,622 139,5$9
Trustees' expenses 77
Rental costs 14@13 14,158
insurance 702 845
Telephone 13/80 8/74
Printing, postage, stationery 3,030 2,805
Advertising 335 560
Sundries 1,241 2,527
Travel expenses 75$
Motor expenses 2,273 1,626
Conferences
and
seminars 485
Staffsubsistence 7$ 1,429
Volunteer costs 28$
l$7,1$2 171,$13

31.323 31.3.22
Depreciation - owned assets 3,602
Other operating leases ]6/66 15,511

31 March 2022.
y
Trustees
expenses
31.323 31.3.22
Trustees' expenses 174
10. STAFFCOSPS
31.3.23 31.3.22
f
Wages and salaries 136,417 127,851
Social security costs 10,969 10,130
Other pension costs 2,236 1,608
149,622 139,589
The average monthly number ofemployees during the year was as follows:
No employees
received emo}uments
in excessof$60,000.
II. TANGIBLE FIXEDASSETS 31323 31.322
Short Plant and Motor Computer
Trade creditors leasehold
f
machinery
f
vehicles equipment
f
Totals
f
COST
At l April 2022 46,600 17,823 19/25 18+91 102,339
Additions 558 558
At 31 March 2023 46,600 17,823 19,325 ~1,149 1~0,897
DEPRECIATION
At 1 AprH 2022 and
31 March 2023 46,600 17,823 19,325 18+91 102339
NET BOOK VALUE
At31March 2023 558 558
At 31March 2022
12. DEBTORS:AMOUNTS FALLING DUE WITHIN ONE YEAR
3].3.23 31.3.22
Other debtors 212
212
13 CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
313.23 31.3.22
Trade creditors 1,533 1,918
1/33 1,91&
14. RELATED PARTY DISCLOSURES
There were no re1ated party transactions for the year ended 31March
2023.
13. RELATED PARTY DISCLOSURES
There were no related party transactions for the year ended 31 March 2023.