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
Reference and Administrative
Details
Report ofthe Trustees 2 to 4
Independent Examiner's Report
Statement of Financial Activities
Statement of Financial Position
Notes to the Financial Statements 8 to 13

31.3.23 31.3.22
Unrestricted Total
funds funds
Notes 8
INCOME AND ENDOWMENTS FROM
Charitable
activities
Charitable
activities
43,037 43,712
Investment
income
1,068 665
Other income 33
Total 44,105 44,410
EXPENDITURE ON
Charitable
activities
Charitable
activities
62,131 38,099
Net gains/(losses) on investments (414) 1,360
NET INCOME/(EXPENDITURE) (18,440) 7,671
RECONCILIATION OF FUNDS
Total funds
brought
forward 302,096 294,425
TOTAL FUNDS CARRIED FORWARD 283,656 302,096

STATEMEN T OF FINANCIAL
P
31 MARCH 2023
OSITION
31.3.23 31.3.22
Unrestricted Total
funds funds
Notes E
FIXEDASSETS
Tangible assets 9 288,872 304,921
Investments 10 29,658 29,050
318,530 333,971
CURRENT ASSETS
Prepayments
and accrued income
443 417
Cash at bank 13,559 22,589
14,002 23,006
CREDITORS
Amounts
falling due within one year
(7,926) (7,631)
NET CURRENT ASSETS 6,076 15,375
TOTAL ASSETS LESSCURRENT
LIABILITIES 324,606 349,346
CREDITORS
Amounts
falling due after more than one year
12 (40,950) (47,250)
NET ASSETS 283,656 302,096
FUNDS
Unrestricted
funds
283,656 302,096
TOTAL FUNDS 283,656 302,096

31.3.23 31.3.22
f 8
Investment income 1,022 663
Deposit account interest 46 2
1,068 665
3. INCOIIIIE FROM CHARITABLE ACTIVITIES
31.3.23 31.3.22
Activity f 6
Maintenance contributions Charitable activities 43,037 43,712
4. OTHER INCOME
31.3.23 31.3.22
8 8
Gift Aid 33
5. CHARITABLE ACTIVITIES COSTS
Direct Support
Costs (see costs (see
note 6) note 7) Totals
F F F
Charitable activities 52,114 10,017 62,131
6. DIRECT COSTS OF CHARITABLE ACTIVITIES
31.3.23 31.3.22
6 6
Cleaning
Insurance
1,023
1,497
1,117
1,411
Subscriptions
Other property costs
Repairs and maintenance
Establishment
costs
196
37
29,401
3,911
261
45
7,174
2,027
Depreciation 16,049 16,049
52,114 28,084

SUPPORT COSTS
Governance
costs
8
Charitable activities 10,017
Support costs, included in the above, are as follows: 31.3.23 31.3.22
Chantable Total
activities activities
F
Independent
Secretarial
examiners
assistance
fee 1,164
8,229
1,128
8,205
Office costs 624 682
10,017 10,015

TANGIBLE FIXEDASSETS
Freehold
property
COST
At 1 April 2022 and 31 March 2023 370,453
DEPRECIATION
At 1 April 2022
Charge for year
65,532
16,049
At 31 March 2023 81,581
NET BOOK VALUE
At 31 March 2023 288,872
At 31 March 2022 304,921

FIXED ASSET IN VEST ME NTS
Unlisted
investments
6
MARKET VALUE
At 1 April 2022
Additions
and dividends
reinvested 29,050
1,022
Revaluations (414)
At 31 March 2023 29,658
NET BOOK VALUE
At 31 March 2023
29,658
At 31 March 2022 29,050
There were no investment assets outside the UK.
Cost or valuation at 31 March 2023 is represented by:
Unlisted
investments
f
Valuation
in 2020
Valuation
in 2021
Valuation
in 2022
(1,486)
2,864
1,360
Valuation
in 2023
Cost
(414)
27,334
29,658
The investments at market value comprise the following: 2023 2022
E F
Accumulation
of Income
1,191.745 (2021:755.825) BLKCharities
UK Equity Fund A Acc
17.486 BLKCharities
UK Bond Fund A Acc
28,877
781
28,172
878
29,658 29,050

FOR THE YEAR ENDE FOR THE YEAR ENDE FOR THE YEAR ENDE D 31 IIIIARCH D 31 IIIIARCH 2023
11. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
31.3.23 31.3.22
6 6
Other loans (see note 13) 6,300 6,300
Trade creditors 335 94
Accrued expenses 1,291 1,237
7,926 7,631
12. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR
31.3.23 31.3.22
6 F
Other loans (see note 13) 40,950 47,250
13. LOANS
An analysis of the maturity of loans is given below:
31.3.23 31.3.22
6 6
Amounts
falling due within
one year on demand:
Almshouse
Association
loan 6,300 6,300
Amounts
falling between
one and two years:
Almshouse
Association
loan 6,300 6,300
Amounts
falling due between
two and five years:
Almshouse
Association
loan 18,900 18,900
Amounts
falling due in more than
five years:
Repayable
by instalments:
Almshouse
Association
loan
15,750 22,050
14. MOVEMENT IN FUNDS
Net
movement At
At 1.4.22 in funds 31.3.23
6 6 6
Unrestricted funds
General
fund
302,096 (18,440) 283,656
TOTAL FUNDS 302,096 (18,440) 283,656
Net movement in funds, included in the above are as follows:
Incoming Resources Gains and Movement
resources
F
expended
6
losses
6
in funds
f
Unrestricted funds
General
fund
44,105 (62,131) (414) (18,440)
TOTAL FUNDS 44,105 (62,131) (414) (18,440)

Compar atives for movement
in funds
Net
movement At
At 1.4.21 in funds 31.3.22
8 f E
Unrestricted funds
General fund 294,425 7,671 302,096
TOTAL FUNDS 294,425 7,671 302,096

Compara tive net movement
in fu
nds,
included
in the above
are as follows:
Incoming Resources Gains and Movement
resources
f
expended losses
F
in funds
F
Unrestricted funds
General fund 44,410 (38,099) 1,360 7,671
TOTAL FUNDS 44,410 (38,099) 1,360 7,671