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

~Pa e
TRUSTEES REPORT 1-5
INDEPENDENT
EXAMINER'S
REPORT
12 MONTH PERIOD ENDED 31STMARCH 2023
BALANCE SHEET
NOTES TO THE ACCOUNTS 9-14

Registered Charity No: 1176572
Registered Office: Hills Court Cottage
North
Down Road
Braunton
EX33 2EE
Trustees. ' Andrew
Brookes
(Chair)
Jeremy Radcliffe
Joe Walker
Joel Meadows
Bankers: CAF Bank Limited (Charities Aid Foundation)
25 Kings
Hill Avenue
Kings
Hill
West Mailing
Kent
ME)9 4JQ
Independent examiner: Clalre Docherty FCCA
Smith Craven (Yorkshire) Ltd
Sidings House
Sidings Court
D on ca ster
South Yorkshire
DN4 5NU

2023 2022
Unrestricted Restricted
funds funds Total funds Total funds
Note f f E f
INCOME
Donations
and legacies
274,294 3,948 278,242 205,485
Trading activities 806 806 1,707
Investment
income
87 87
Total 275,187 3,948 279,135 207,192
CHARITABLE EXPENDITURE 3 269,363 3,948 273,311 198,566
TOTAL EXPENDITURE 269,363 3,948 273,311 198'566
NET INCOME/(EXPENDITURE) 5,824 5,824 8,626
RECONCILIATION
OF FUNDS
Funds brought
forward
10 33,979 33,979 25,353
Transfer offunds
Funds carried forward 10 39,803 39,803 33,979

ANALYSIS O F INCOM E
2023 2022
Unrestr'd Restricted Total Total
funds funds funds funds
E E
Donations
and legacies
Donations
and gifts
268,199 3,948 272,147 197,575
GIR AI(I 6,095 6,095 7,710
Donated goods, facilities and services 200
274,294 3,948 278,242 205,485
Trading activities
Sales of merchandise 806 806 1,707
806
Investments
Interest income 87 87
87 87
ANALYSIS OF CHARITABLE RESOURCES EXPENDED
2023 2022
Unrestr'd Restricted Total Total
funds funds funds funds
E F.
CHARITABLE EXPENDITURE
Salary costs 65,405 65,405 60,871
ITcosts 970 970 1,080
Rent &room hire 1,078 1,078 4,142
Subscriptions 1,394 1,394 536
Telephone,
fax &internet
1,718 1,718 1,667
Printing,
stationery
&postage 73 73 40
Travel expenses 35,186 3,948 39,134 16,278
Motor expenses 371
Grant to Mozambique 27,810 27,810 19,340
Grant to South Africa 122,128 122,128 77,705
Bank charges 1,381 1,381 875
Governance costs (see note 4) 1,440 1,440 1,400
Sundry expenses 4,165 4,165 928
Depreciation 325 325 325
Purchase of merchandise 469 469 623
Professional 5,821 5,821 12,385
Total 269,363 3,948 273,311 198,566
ANALYSIS OF GOVERNANCE COSTS
2023 2022
Unrestr'd Restricted Total Total
funds funds funds funds
E E
Independent examination 1,440 1,440 1,400
Total 1,440

No expenses were paid to trustees ofthe trustees ofthe charity during during the year.
5.2 Fees for examination
or audit
ofthe accounts 2023 2022
E f
Independent
examiner's
fees
for reporting on the accounts 1,400 1,400
1,400 1,400
6 PAID EMPLOYEES 2023 2022
E E
6.1 Staff costs
Gross wages, key management personnel 59(751 55,499
Employer's
national
Insurance
costs 1,181 2,439
Pension costs 4,473 2,933
Total staff costs 65,405 60,871
No remuneration
was paid
to trustees of the charity during the year.
No employee
earned more
than E60,000 in the period,
6,2 Average
number
offull-time
equivalent employees in the year
2023 2022
No. No,
The parts ofthe charity
ln
which the employees work
Charitable
activities
Total
6.3 Defined contribution
pension
scheme
Details ofthe scheme
The organisation
operates
a contributory group personal pension scheme.
2023 2022
The costs ofthe scheme to the charity for the year 4,473
The amount of any contributions
outstanding
at the
year end 550
The amount of any contributions
prepaid
at the year end 70

Computer
Equipment Total
Cost E
At 1April 2022 1,299 1,299
Additions
At 31March 2023 1,299 1,299
Depreciation
At 1April 2022 650 650
Charge for year 325 325
At 31March 2023 975 975
Net Book Value
At 31March 2023 324 324
At 31March 2022 649
DEBTORS
Analysis ofdebtors
Amounts
receivable
within one year 2023 2022
Gift AI(I 1,073 9,706
Trade Debtors 3,000
Other Debtors
Total 4,073 9,706
CREDITORS
Analysis ofcreditors
Amounts
felling due
within one year 2023 2022
Trade creditors 1,009 132
Socialsecurity
&othertax
507
Other Creditors 3,080 1,552
Total 4,089 2,191

10.1 Analysis of n et assets by fun d
Unrestricted Restricted
Funds Funds Total
f f f
Unrestricted funds 39,803 39,803
Net assets at 31March 2023 39,803 39,803
10.2 Movements in funds
Opening Incoming (Resources Closing
balance resources expended) Transfer Balance
f f f f f
Unrestricted funds
General
Fund
33,979 275,187 (269,363) 39,803
Restricted funds
Core activities 3,948 (3,948)
10.3 Comparative for movement in funds
Opening Incoming (Resources Closing
balance resources expended) Transfer Balance
f f' f f
Unrestricted funds
General
Fund
25,353 207,192 (198,566) 33,979
Restricted funds
Core activities