OpenCharities

This text was generated using OCR and may contain errors. Check the original PDF to see the document submitted to the regulator.

2022-02-28-accounts

Page
Report ofthe Trustees I to 2
Independent
Examiner's Report
Statement ofFinancial Activities
Statement ofFinancial Position 5 to 6
Notes to the Financial Statemeuts 7 to l5
Detailed Statement ofFiaaucial Activities 16 to 17

2022 202'
Unrestricted Restricted Total Total
fund fund funds funds
Notes f
INCOME AND ENDOWMENTS FROM
Dcnadons
and legacies
4,415 79,381 83,796 61,623
Other trading act)vines 5426 1)353 6,679 4,046
Total 9,741 80,734 90,475 65,669
EXPENDITURE ON
Raising funds 1,628 12,829 14,457 18,865
Charitable
activities
Grants 844
Charitable
activities
7,809 6$,020 75,829 20,159
Other 2.722 1,324 4,046 7,802
Total 12,159 82,173 94332 47,670
NET INCOME/(EXPENDITURE) (2318) (1,439) (3,857) 17,999
Transfers between funds (626)
Net movement
in funds
(1,792) (2,065) (3)857) 17,999
RECONCILIATION OF FUNDS
Total funds brought forward 8,568 1$,630 27,198 9,199
TOTAL FUNDS CARRIED FORWARD 6,776 16,565 23341 27,198

2022 2021
Unrestricted Restricted Total Total
fund fund funds funds
Notes
FIXEDASSETS
Tangible assets 12 4,020 4,714 5,025
CURRENTASSETS
Debtors 13 1,000 1,000 1,000
Cash at bank 2,716 16,105 18,821 22,133
3,716 16,105 19,821 23,133
CREDITORS
Amounts
falling
due within one year 14 (960) (234) (1,194) (960)
NET CURRENT ASSETS 2,756 15,871 ]8,627 22,173
TOTAL ASSETSLESSCURRENT
LIABILITIES 6,776 16i565 23,341 27,198
NET ASSETS 6,776 16,565 23,341 27,198
FUNDS 15
Unrestricted
funds
6,776 8,568
Restricted funds 16~5 18,630
TOTAL FUNDS 23,341 27,198

2. DONATIONS DONATIONS AND LEGACIES AND LEGACIES
2022 202l
Donations 83,796 61,623
3. OTHER TRADING ACTIVITIES
2022 2021
8
Fundraising events 6,584 1,802
Other receipts 95 2,244
6,679
4, RAISING FUNDS
Raising donations and legacies
2022 2021
8
Sundries 770 1,820
Room hire 2,000 5,000
Project management costs 11,687 12,045
14,457 18,865
5. CHARITABLE ACTIVITIES COSTS
Support
Direct costs (see
Costs note 7) Totals
8
Charitable activities 26,851 48,978 75,829

10. STAFFCOSTS
2022 2021
6
Wages and saianes 43,542
Other pension costs 2,568
46,110
The average monthly number ofemployees during the year was as follows:
2022 2021
Staff 2
No employees
received emoluments
in excess off60,000.
11. COMPARATIVES FORTHE STATEMENT OF FINANCIAL ACTIVITIES
Unrestricted Restricted Total
fund
f,
fundI funds
f.
INCOME AND ENDOWMENTS FROM
Donations
and legacies
38,963 22,660 61,623
Other trading activities 3.790 256 4,046
Total 42,753 22,916 65,669
EXPKNDITUREON
Raising funds 968 17,897 18,865
Charitable
activities
Grants 844
Charitable
acdvities
8,876 11,283 20,159
7,802 7,802
Total 18,490 29,180 47,670
NET INCOME/(EXPENDITURE) 24363 (6,264) 17,999
Transfers between funds (15,930) 15,930
Net movement ia funds 8,333 9,666 17,999

11. COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES -continued COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES -continued COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES -continued COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES -continued
Unrestricted Restricted Total
fund fund fundsf
RECONCILIATION OF FUNDS
Total funds brought forward 235 8,964 9,199
TOTAL FUNDS CARRIED FORWARD 8,568 18,630 27,198
12. TANGIBLE FIXED ASSETS
Fixtures
and Computer
fittings equipment
f
Totals
COST
At
1 March 2021
6,282 6282
Additions 867 867
At 28 February 2022 6,282 867 7,149
DEPRECIATION
At
1 March 2021
1,257 1357
Charge for year 1,005 173 Ii178
At 28 February 2022 2,262 173 2,435
NET BOOK VALUE
At 28 February 2022 4,020 694 4,714
At 28 February 2021 5,025 5,025

13. DEBTORS:AMOUNTS FALLING DUE WITHIN ONE YEAR DEBTORS:AMOUNTS FALLING DUE WITHIN ONE YEAR DEBTORS:AMOUNTS FALLING DUE WITHIN ONE YEAR
2022 2021
6
Rent deposit account 1,000 1,000
14. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2022 2021
6
Other creditors 234
Accruals and deferred income 960 960
1,194 960
15, MOVEMENT IN FUNDS
Net Transfers
movement between At.
At 1.3.21 in funds funds 28.2.22
Unrestricted funds
General fund 8,568 (2318) 626 6,776
Restricted funds
Project fund 1S,630 (Irt39) (626) 16,565
TOTAL FUNDS 27,198 (3,857) 23/41
Net movement in funds, included in the above are as follows:
Incoming Resources Movement
resources expended in funds
Unrestricted funds
General fund 9,741 (12,159) (2,418)
Restricted funds
Project fund 80,734 (82,173) (1,439)
TOTAL FUNDS 90)475 (94332) (3,857)

Net Transfers
movement between At
At 1.3.20 in funds funds 28.2.21
f
Unrestricted funds
General fund 235 24,263 (15,930) 8,568
Restricted funds
Project fund 8,964 (6,264) 15,930 18,630
TOTAL FUNDS 9,199 17,999 27,198
Incoming Resources Movement
resources
f
expended in funds
Unrestricted funds
General fund 42,753 (18,490) 24,263
Restricted funds
Project fund 22,916 (29,180) (6,264)
TOTAI, FUNDS 65,669 (47,670) 17,999

Net Transfers
movement between At
At 1.3.20 in funds funds 28.2.22
f.
Unrestricted funds
General fund 235 21,845 (15,304) 6,776
Restricted funds
Project fund 8,964 (7,703) 15,304 16,565
TOTAL FUNDS 9,199 14,142 23,341
Incoming Resources Movement
resources expended tn funds
f f f
Unrestricted funds
General fund 52,494 (30,649) 21,845
Restricted funds
Project fund 103,650 (111,353) (7,703)
TOTALFUNDS 156,144 (142,002) 14,142

2022 2021
INCOME AND ENDOWMENTS
Donations
and
legatdes
Donations 83,796 61,623
Other trading activities
Fundraising
events
6,584 1,802
Other receipts 95 2,244
6,679 4,046
Total incoming resources 90,475 65,669
EXPENDITURE
Raising donations and legacies
Sundries 770 1,820
Room hire 2,000 5,000
Project management costs 11,687 12,045
14,457 18,865
Charitable
activities
Charitable
activities
26,851 l6,977
Project management fees 605
Grants 844
26,851 I8,426
Support costs
Management
Wages 43,542
Pensions 2~8
Insurance 2,058 1,377
Postage snd stationery 63 440
Advertising 810 1,200
Suudries 855 543
Carried forward 49,896 3,560

2022 2021
Management
Brought forward 49,896 3,560
Repairs and renewals 990 4,552
Fixtures and fittings 1,005 1,257
Computer
equipment
173
52,064 9,369
Governance
costs
Accountancy
fees
1,010
Total resources expended 94332 47,670
Net (expenditure)/income (3,857) 17,999