OpenCharities

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

2022-12-31-accounts

CONTENTS
Page
Reference and Administrative
Information
Directors' Report 2-5
Directors' Responsibilities
Statement
Independent
Examiner's
Report
7-8
Statement of Financial Activities
Statement of Financial Position 10-11
Cashflow Statement 12
Notes to the Financial Statements 13-22
REFERENCE AND ADMINISTRATIVE INFORMATION
Directors Antonio Belsito, Chairperson
Joseph O'Reilly (appointed 25 March 2022)
Patrick Pierce (resigned 25 March 2022)
Peter Mullen
Chris Fuse
Company registered
number 10779496
Charity registered
number 1178409
Registered office 200 Leeming
Lane North
Mansfield
Woodhouse
Mansfield
Nottinghamshire
NG19 9EX
Company secretary L&P Trustee Services Limited
23StStephen's
Green
Dublin 2
Ireland
Accountant RBK Business Advisers
Termini
3Arkle Road
Ssndyford
Dublin 18
Principal bankers Royal Bank ofScotland
South West RCSC
740Waterside Drive
Aztec west
Almondsbury
Newport
BS995BD
Investment advisers Barclays
1 Churchill Place
Canary Wharf
London
E145HP
Date ofincorporation 19May 2017

Unrestricted Total Total
funds funds funds
2022 2022 2021
Note 6
Income from:
Donations 3 216,551
Investments 4 43,293 43,293 38,834
Other income 5 150 150
Total income 43,443 43,443 255,385
Expenditure
on:
Raising funds 4,551 4,551 4,581
Charitable
activities
53,266 53,266 56,653
Total expenditure 57,817 57,817 61,244
Net (expenditure)/income before net (losses)/gains
on investments (14,374) (14,374) 194,141
Net (losses)/gains on investments 10 (168,078) (168,078) 140,457
Net movement in funds (182,452) (182,452) 334,598
Reconciliation of funds:
Total funds brought forward 13 1,866,855 1,866,855 1,532,257
Net movement in funds (see above) (182,452) (182,452) 334,598
Total funds carried forward 13 1,684,403 1,684,403 1,865,855

STATEMENT OF CASH FLOWS STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31DECEMBER 2022
2022 2021
Note
Cash flows from operating activities
Net cash (used in)/provided by operating
activities
15 (45,283) 167,160
Cash flows from investing activities
Dividends
and interest from
investments 4 43,293 38,834
Purchase oftangible fixed assets (216,552)
Net cash provided
by/(used
in) investing activities 43,293 (177,718)
Cash flows from financing activities
Net cash provided
by financing
activities
Change
in cash and cash
equivalents
in
the year (1,990) (10,558)
Cash and cash equivalents atthe beginning ofthe year 16 49,913 60,471
Cash and cash equivalents at the end ofthe year 47,923 49,913
The notes on pages 13to 22 form part ofthese financial statements

Expenditur e
on raising
funds
2022 2021
F
Investment management fees 4,551 4,851
4,551 4,851

Expenditure
on charitable
activities
2022 2021
6 5
Donations 4,815
Support costs 50,658 43,472
Governance costs 2,608 8,376
53,266 56,663

2022 2021
6
Gross wages 9,915 7,410
Social security costs 108 236
Pension costs 832 603
10,855 8,249

Freehold Motor
property vehicles Total
Cost orvaluation
At 1 January 2022 214,118 2,434 216,552
At 31 December 2022 214,118 2,434 216,552
Depreciation
At 1 January 2022 4,282 2/34 6,716
Charge for the year 4,282 4,282
At 31 December 2022 8,564 10,998
Net book value
At 31 December 2022 205,554 205,554
At 31 December 2021 209,836 209,836
10. Fixed asset investment
2022
E
2021
f
Market value
Market value at 1 January 1,609,662 1,473,786
Net movement
during
the year (4,552) (4,581)
Realised &unrealised (losses)/gains (168,078) 140,457
Market value at 31December 1,437,032 1,609,662
11. Creditors: Amounts falling due within one year
2022 2021
E
Accruals 6,106 2,556

Balance at
Balance at 1 31
January Gainsl December
2022 Income Expenditure (Losses) 2022
F 6
Unrestricted funds
General Funds 1,866,855 43,443 (57,817) (168,078) 1,684,403
Statement a nd summary
offunds - prior year
Balance at
Balance at 31
1 January Gains/ December
2021 Income Expenditure (Losses) 2021
5 6 6 F
Unrestricted funds
General Funds 1,532,257 255,385 (61,244) 140,457 1,866,855

Analysis ofnet assets between
funds - current ye
ar
Unrestricted Total
funds funds
2022 2022
K
Tangible fixed assets 205,554 205,554
Fixed asset investments 1,437,032 1,437,032
Current assets 47,923 47,923
Creditors due within one year (6,106) (6,106)
Total 1,684,403 1,684,403

Analysis ofnet assets between funds - prior year
Unrestricted Total
funds funds
2021 2021
9
Tangible fixed assets 209,836 209,836
Fixed asset investments 1,609,662 1,609,662
Current assets 49,913 49,913
Creditors due within one year (2,556) (2,556)
1,866,855 1,866,855

15. Reconciliation
ofnet
m ovem ent in funds t o net cash flow from operating activities
2022 2021
5 6
Net
(expenditure)/income
for the year (as per Statement of Financial
Activities) (182,452) 334,598
Adjustments
for:
Investment
income
(43,283) (38,834)
Investment
management
fee 4,552 4,581
Depreciation:
Motor
2,434
Depreciation:
Property
4,282 4,282
Increase on creditors 3,550 556
Loss/(gain)
on investment
168,078 (140,457)
Net cash (used in)/generated by operating activities (45,283) 167,160
16. Analysis ofcash and cash equivalents
2022f 2021
Cash at bank and in hand 47,923 49,913
Total cash and cash equivalents 47,923 49,913
17. Analysis ofchanges in net debt
At 1 At 31
January December
2022 Cash flows 2022
5 6
Cash at bank and in hand 49,913 (1,990) 47,923
49,913 (1,890) 47,923