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
|
|
Restricted |
Unrestricted |
|
Restricted |
Unrestricted |
|
|
Notes |
Funds |
Funds |
2022 |
Funds |
Funds |
2021 |
|
|
E |
F |
E |
E |
E |
E |
| Income from: |
|
|
|
|
|
|
|
Donations and |
|
|
|
|
|
|
|
| legacies |
3 |
428,180 |
134 |
428,314 |
21,661 |
174 |
21,835 |
| Total income |
|
428,180 |
134 |
428,314 |
21,661 |
174 |
21,835 |
Expenditure on: |
|
|
|
|
|
|
|
| Charitable |
|
|
|
|
|
|
|
| activities |
|
|
|
|
|
|
|
Donations made |
|
|
5,000 |
5,000 |
21,644 |
18,638 |
40,282 |
| Support costs |
|
|
11,366 |
11,366 |
|
5,942 |
5,942 |
| Total |
|
|
|
|
|
|
|
| expenditure |
|
|
16,366 |
16,366 |
21,644 |
24,580 |
46,224 |
| Net income/ |
|
|
|
|
|
|
|
| (expenditure) |
|
428,180 |
(16,232) |
411,948 |
17 |
(24,406) |
(24,389) |
| Other |
|
|
|
|
|
|
|
| recognised |
|
|
|
|
|
|
|
| gains/(losses) |
|
|
|
|
|
|
|
Unrealised gain/ |
|
|
|
|
|
|
|
| (loss) on currency |
|
|
|
|
|
|
|
| exchange |
|
|
|
|
|
(14) |
(14) |
| Net movements |
|
|
|
|
|
|
|
| in funds |
|
428,180 |
(16,232) |
411,948 |
17 |
(24,420) |
(24,403) |
| Total funds at |
|
|
|
|
|
|
|
| 1 January 2022 |
12 |
17 |
13,292 |
13,309 |
|
37,712 |
37,712 |
| Total funds at |
|
|
|
|
|
|
|
| 31December |
|
|
|
|
|
|
|
| 2022 |
12 |
428,197 |
(2,940) |
425,257 |
17 |
13,292 |
13,309 |
| Company |
number: |
|
11413895 |
Notes |
2022 |
2021 |
|
|
|
|
|
|
6 |
| Current assets |
|
|
|
|
|
|
| Stock |
|
|
|
|
2,326 |
2,326 |
| Cash at bank and in |
|
|
hand |
9 |
438,154 |
19,635 |
| Debtors |
|
|
|
10 |
32 |
120 |
|
|
|
|
|
438,512 |
22,081 |
| Liabilities |
|
|
|
|
|
|
| Creditors: amounts |
|
falling due within one year |
|
11 |
(13,255) |
(8,772) |
| Net current |
assets |
|
|
|
425,257 |
13,309 |
| Total net assets |
|
|
|
13 |
425,257 |
13,309 |
| Funds |
|
|
|
|
|
|
| Unrestricted |
funds |
|
|
12 |
(2,940) |
13,292 |
| Restricted funds |
|
|
|
12 |
428,197 |
17 |
| Total funds |
|
|
|
|
425,257 |
13,309 |
| Donations |
|
|
|
|
|
|
|
|
|
|
|
|
Restricted |
Unrestricted |
|
Restricted |
Unrestricted |
|
|
|
|
|
Funds |
Funds |
2022 |
Funds |
Funds |
|
2021 |
|
|
|
|
6 |
6 |
8 |
6 |
|
|
| Donations |
|
|
|
|
|
|
|
|
|
| received |
|
|
|
134 |
134 |
|
141 |
|
141 |
| Donations |
from |
|
|
|
|
|
|
|
|
| Greenpeace |
|
|
|
|
|
21,661 |
|
|
21,661 |
| Donations |
from |
|
|
|
|
|
|
|
|
| CAF America |
|
|
428,180 |
|
428,180 |
|
|
|
|
| Gift Aid |
|
|
|
|
|
|
|
|
|
| recoverable |
|
|
|
|
|
|
|
|
|
| thereon |
|
|
|
|
|
|
33 |
|
33 |
|
|
|
428,180 |
134 |
428,314 |
21,661 |
174 |
|
21,835 |
| Charitable |
|
Activities |
|
|
|
|
|
|
|
|
|
|
|
|
|
Activities |
|
|
|
|
|
|
|
|
|
Undertaken |
Support |
|
|
|
|
|
|
|
|
Directly |
Costs |
|
Total |
|
|
|
|
|
|
(see note 5) |
(see note |
6) |
|
|
|
|
|
|
|
|
|
5 |
|
| Advancement |
|
of |
Health |
|
2022 |
5,000 |
11,366 |
|
16,366 |
| Advancement |
|
of |
Health |
|
2021 |
40,282 |
5,942 |
|
46,224 |
|
|
Restricted |
Unrestricted |
|
Restricted |
Unrestricted |
|
|
|
Funds |
Funds |
2022 |
Funds |
Funds |
2021 |
|
|
5 |
8 |
5 |
|
F |
6 |
| Donation |
of |
|
|
|
|
|
|
| Mastectomy |
|
|
|
|
|
|
|
| Bras |
|
|
|
|
|
17,138 |
17,138 |
| Grants made: |
|
|
|
|
|
|
|
| Greenpeace |
|
|
|
|
21,644 |
|
21,644 |
| Hello Beautiful |
|
|
5,000 |
5,000 |
|
|
|
| Leanne |
Pero |
|
|
|
|
|
|
| Foundation |
|
|
|
|
|
500 |
500 |
| National |
|
|
|
|
|
|
|
| Autistic |
|
|
|
|
|
|
|
| Society |
|
|
|
|
|
1,000 |
1,000 |
|
|
|
5,000 |
5,000 |
21,644 |
18,638 |
40,282 |
|
|
Restricted |
Restricted |
Restricted |
Unrestricted |
|
Restricted |
Unrestricted |
|
|
|
|
Funds |
|
Funds |
2022 |
Funds |
Funds |
2021 |
|
|
|
|
6 |
6 |
6 |
|
|
|
| Bank charges |
|
|
|
|
313 |
313 |
|
164 |
154 |
| Subscriptions |
|
|
|
|
365 |
365 |
|
75 |
75 |
| Penalties |
|
|
|
|
375 |
375 |
|
|
|
| Governance |
|
|
|
|
|
|
|
|
|
| costs (note 7) |
|
|
|
|
10,313 |
10,313 |
|
5,703 |
5,703 |
|
|
|
|
|
11,366 |
11,366 |
|
5,942 |
5,942 |
| Governance |
Costs |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2022 |
2021 |
|
|
|
|
|
|
|
|
|
6 |
| Governance |
costs |
included |
|
within |
support costs are considered |
|
to be: |
|
|
| Accountancy |
fees |
|
|
|
|
|
|
8,313 |
5,703 |
| Independent |
Examiner |
|
fees |
|
|
|
|
2,000 |
|
|
|
|
|
|
|
|
|
10,313 |
5,703 |
| 9 |
Cash at bank and in hand |
|
|
|
|
2022 |
2021 |
|
|
6 |
6 |
|
Cash held at HSBC |
436,022 |
19,634 |
|
Paypal |
132 |
1 |
|
|
436,154 |
19,635 |
| 10 |
Debtors |
|
|
|
|
2022 |
2021 |
|
P repayments |
32 |
120 |
|
|
|
|
|
|
|
|
2022 |
2021 |
|
|
|
|
|
|
|
|
|
6 |
|
Accruals |
|
|
|
|
|
|
13,255 |
4,001 |
|
Accounts |
Payable |
|
|
|
|
|
|
4,771 |
|
|
|
|
|
|
|
|
13,255 |
8,772 |
| 12 |
Movement |
|
in funds |
|
|
|
|
|
|
|
|
|
|
As |
at |
|
|
Foreign |
As at |
|
|
|
1January |
|
|
|
|
exchange |
31 December |
|
|
|
|
2022 |
|
Income |
Expenditure |
gains |
2022 |
|
|
|
|
|
6 |
6 |
|
6 |
E |
|
Unrestricted |
|
funds |
13,292 |
|
|
(16,366) |
|
(2,940) |
|
Restricted |
funds; |
|
|
|
|
|
|
|
|
CAF America |
|
|
|
|
428,180 |
|
|
428,180 |
|
Greenpeace |
|
|
|
17 |
|
|
|
17 |
|
Total restricted |
|
|
|
|
|
|
|
|
|
funds |
|
|
|
17 |
428,180 |
|
|
428,197 |
|
Total funds |
|
|
13,309 |
|
428,314 |
(16,366) |
|
425,257 |
|
Movements |
|
in funds prior |
year |
|
|
|
|
|
|
|
|
|
As |
st |
|
|
Foreign |
As at |
|
|
|
1January |
|
|
|
|
exchange |
31December |
|
|
|
|
2021 |
|
Income |
Expenditure |
losses |
2021 |
|
|
|
|
|
|
6 |
6 |
K |
|
|
Unrestricted |
|
funds |
37,712 |
|
174 |
(24,580) |
(14) |
13,292 |
|
Restricted |
funds: |
|
|
|
|
|
|
|
|
Greenpeace |
|
|
|
|
21,661 |
(21,644) |
|
17 |
|
Total restricted |
|
|
|
|
|
|
|
|
|
funds |
|
|
|
|
21,661 |
(21,644) |
|
17 |
|
Total funds |
|
|
37,712 |
|
21,835 |
(46,224) |
(14) |
13,309 |
| Analysi |
s ofnet ass |
ets by fund |
|
|
|
|
|
|
|
|
|
Total |
|
|
Total |
|
|
Restricted |
Unrestricted |
2022 |
Restricted |
Unrestricted |
2021 |
|
|
|
6 |
|
|
6 |
6 |
| Current |
assets |
428,197 |
10,315 |
438,512 |
17 |
22,064 |
22,081 |
| Current |
liabilities |
|
(13,255) |
(13,255) |
|
(8,772) |
(8,772) |
|
|
428,197 |
(2,940) |
425,257 |
17 |
13,292 |
13,309 |