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

REPORT OF THE DIRECTORS AND

UNAUDITED FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2023

FOR

NORTH TYNESIDE DISABILITY FORUM LTD

NORTH TYNESIDE DISABILITY FORUM LTD

CONTENTS OF THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2023

Page
Report of the Trustees 1 to 8
Independent Examiner's Report 9
Statement of Financial Activities 10
Balance Sheet 11 to 12
Notes to the Financial Statements 13 to 31
Detailed Statement of Financial Activities 32 to 34

NORTH TYNESIDE DISABILITY FORUM LTD

REPORT OF THE TRUSTEES FOR THE YEAR ENDED 31 MARCH 2023

The trustees who are also directors of the charity for the purposes of the Companies Act 2006, present their report with the financial statements of the charity for the year ended 31 March 2023. The trustees have adopted the provisions of Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) (effective 1 January 2019).

OBJECTIVES AND ACTIVITIES

Objectives and aims

The charity's objects ('Objects') are specifically restricted to the following: "The North Tyneside Disability Forum Ltd (NTDF) is established for the public benefit to relieve the needs of people with disabilities within North Tyneside and surrounding areas and their families and carers who are affected by their disability and elderly people in need due to their age or infirmity by providing advice and practical support, activities and services designed to advance their education and by providing facilities for recreation or other leisure time occupation in the interests of social welfare and with the object of improving their conditions of life."

The basic objectives of the organisation are:

To enable and encourage partnership working practices between disabled, non-disabled, lay and professional people, service users and service providers, carers, families and representatives.

To empower them individually and collectively towards improving and enhancing the range and accessibility of opportunity/resources and services afforded through ongoing consultation and involvement in local and regional initiatives.

To enhance communication between all related groups through representation, encouraging ongoing mechanisms and new channels for involvement in consultation, planning, implementation and monitoring and by working co-operatively locally towards identification of priorities for future and ongoing undertakings.

Page 1

NORTH TYNESIDE DISABILITY FORUM LTD

REPORT OF THE TRUSTEES FOR THE YEAR ENDED 31 MARCH 2023

OBJECTIVES AND ACTIVITIES

Beyond the COVID 19 year and impact:

Physical Situation : At March 2022, what had been our Mission Possible COVID 19 Response Project was now supporting people through food and fuel poverty, anxiety and post COVID distress and lending itself to tackle the challenges of a cost of living crisis. People of all ages, babies to nonagenarians who pre covid 19 used our portfolio of services Mondays to Sunday every week, and folk new to us, referred during and post lockdown were in the throes of dealing with physical, emotional and financial difficulty. Many of these people had fallen through the covid safety net of food banks and LA hubs and were additionally anxious, frightened, food challenged and financially challenged - job losses, redundancies, increased emotional and physical disability increased across the year with folk trying to adapt, cope and recover from ongoing and mounting poverty, food insecurity and emotional fragility and new anxieties impacting negatively on their ability to carry out day to day life tasks.

Finance: At March 2023, NTDF are reopened to larger numbers, coming in smaller group sessions to an increased number of sessions. This costly in terms of staffing and room usage and resilience monies have helped us begin to look at sustainability into the future. We are still looking to rebuild finances to the position at Feb 2020 where we had achieved a mixed receipt of income circa 68% grant support and 32% self-generated monies from shop, café and events. Our café and shop are open 4 days a week now, offering free warm space sessions of a hot meal and snacks and 3 days of heavily subsidised foods - our centre is rebuilding its portfolio of service provision slowly keeping folk safe and helping to rebuild lost relationships and social confidence. Currently we are working to manage higher staff and overheads costs, raised service charges and meet the challenges of post lockdown difficulties alongside costs of living crises. Recovery monies have helped us across this past year but the challenges of higher costs to service delivery and materials is yet to be wholly felt as funding pots shrink and self generated income is reduced by offering subsidised support to the local community who are struggling.

Taking Action: Our aim across this 22-23 year has been to continue a level of outreach, remote, telephone, facebook, facechat, zoom, teams, text and newsletter support, begin to reduce food delivery support, offer in house food poverty support to begin to build face to face on site activities and services. In addition to this, whilst following the guidelines and directives of Social Distancing and Good Practice, NTDF began delivering groups sessions to younger and older people with our café open to provide quality meals at fair prices to mitigate the impact of reducing our food to folk work and with our shop open to support vocational work with young learners and provide value services to the local community.

At March 2023, our website www.ntdf.co.uk is up and running again and has been overhauled and our 11 facebook pages are well used and link to the website.

The future plan is to continue to provide services by a combination of remote and face to face work. We are looking to future proof our charity and safeguard our service users. There are still 19% of pre covid participants, reluctant to re-engage socially - loss of confidence, self-esteem and increased anxiety has left people of all ages, additionally vulnerable and isolated. The numbers of new participants, arriving during and post covid, and into this current cost of living crisis period, masks the 19% fallout rate - which qwe are tackling by peer support and volunteer led befriending.

Page 2

NORTH TYNESIDE DISABILITY FORUM LTD

REPORT OF THE TRUSTEES FOR THE YEAR ENDED 31 MARCH 2023

OBJECTIVES AND ACTIVITIES

Our NTDF Objectives and Activities into the future remain:

Significant activities So what do we actually do?

We provide a range of opportunities to people of all ages to be involved in events and activities around health and social care, education and training, health and wellbeing, sports and arts, younger peoples work, older peoples work, disability issues, heritage and culture, advice information and guidance, deaf and hard of hearing issues, complementary health, personal development and vocational training, music and song, consultation and research.

We provide a Monday to Sunday programme of activity, advised by ongoing user led consultation. Everyone is always welcome but post covid - places need to be booked - and we already have a waiting list. BSL/English interpreters, lip speakers, hearing loop and ramped access, large visual display, and large print format information are all provided and other requirements on request can in most cases be easily met.

Within our Centre grounds we operate our Community Café which looks to reduce food poverty in our Borough and complements our services to support the vocational training of people of all ages to enhance their employability.

Our eco friendly Community Garden enjoys an embryonic orchard, raised vegetable beds and a greenhouse to support local people growing their own veg and fruit and enabling outdoors activity. Our Cook from Scratch work provides horticultural therapy support to all ages.

Our Community Shop in the local town serves to enable local people to get quality goods at fair prices and serves also to enable vulnerable people to volunteer and engage with the local community safely.

Training

NTDF work with NOCN, UCQ and a range of other training providers to ensure disabled people of all ages have equal access to evidencing skills and gaining accreditations.

Networks and Partnerships

In order to ensure disabled people are represented Locally, Regionally and Nationally, Trustees, management, staff, volunteers and members work hard to ensure viable networks and partnerships are established and maintained. We believe this is the best way to ensure a mechanism for communication and involvement. It serves to inform us and enables us to inform others and each other. Conferences, training days, local and regional area forums, information days, consultation days and presentations are all events where we try to ensure our presence and input.

Public benefit

We encourage people to find a voice and to make that voice heard. We encourage people to come together and share their ideas and opinions and we use this information to set up projects and schemes that address the issues that people want addressed. We don't beat a drum but we believe that by working together with partners, with respect for diversity and difference and each other's aims and objectives that we can and do make a difference. This is the best way we know to make sure disabled people and their representatives are part of the decision making processes.

Page 3

NORTH TYNESIDE DISABILITY FORUM LTD

REPORT OF THE TRUSTEES FOR THE YEAR ENDED 31 MARCH 2023

OBJECTIVES AND ACTIVITIES

Volunteers

We are grateful to the number of volunteers, who help with a range of tasks across all areas of Forum provision including photocopying, setting up rooms, refreshments to meetings, note taking and minute taking, tutoring, shop support, IT support, ironing, fundraising, raffle ticket sellers, tombola and gift donors, tombola and coffee morning support. Without volunteers we could not operate and again special thanks to those volunteers who have enabled NTDF to afford specialist assistance to other organisations e.g. with hearing loops, formatting, BSL etc.

Professional volunteer support has been afforded via a range of local businesses and their staff - public and private sector enabling broader involvement and support to local disabled people and their families.

We are grateful to the range of professionals who have given us their time and expertise an estimate of the potential cost of this for our organisation is shown in our accounts. Also the ongoing support from a range of commercial and corporate sponsorships makes a huge difference to our ability to provide appropriate services. Time and gifts in kind to all areas of our work are enormously important.

Page 4

NORTH TYNESIDE DISABILITY FORUM LTD

REPORT OF THE TRUSTEES FOR THE YEAR ENDED 31 MARCH 2023

ACHIEVEMENT AND PERFORMANCE Charitable activities - to be booked in advance to keep numbers safe

Friday Baby and Toddlers Together session for parent and carers and their charges. Children's project Monday, Thur and Saturday incorporating music and drama dance and fitness 7 to 18 years and 18 to 25 years

Thursday tea club - all ages - older groups cook for younger groups and 'meet and eat' tackles food insecurity. Thursday Cook from Scratch - young adults Tuesday and Wednesday PC club for all ages in partnership with Park View Project Performance Choir for all ages Adult choir for 25 + years. Employability project for over 18s Training and learning project -all ages and variety of accreditation and learning areas Future Lives Support to Over 16 to 25s and 25s and over Sing a Rainbow - Youth Music Network project under 18s and over 18s WOR SPACE older people support project Look after yourself - keep well - ageing well project across a range of small project areas to enhance wellbeing Children's dance theatre 7 -16 years Arts, crafts and music projects for all ages Mental health support work - specific groups to specific needs Nurture through Nature horticultural wellbeing project Music and Movement - all ages - Fit and Fun Health and Wellbeing project Tai Chi, Relaxation, Beauty and selected therapies Guitar classes, ukulele and piano Community shop life skills and retail training project Community café catering training Accessible information project /webdesign and IT support 'e' quality for all and putting I in IT partnership with Park View Project Social media project/ebay training Steel pans Heritage Lottery Fund projects - Saturnia Celebrations and Tales of COVID lives Boccia for all Kurling for all Lawn tennis skills Basketball skills Arts group and mental health support Fundraising Information sessions - speaker meetings

FINANCIAL REVIEW

Principal funding sources

Charities Aid Foundation, Heritage Lottery Fund, Lloyds Foundation, Youth Music Network, Ballinger Trust, Children in Need, R W Mann Trust, Awards For All, Rothley Trust, The Joicey Trust, Tesco Bags for Life, Morrisons Foundation, Hadrian Trust, Sir James Knott Trust , D'Oyly Carte Charitable Trust, Thomas Wall Trust, Garfield Weston, Hays Travel, Bruce Wake Charitable Trust, Edward Gostling Foundation, Community Foundation Tyne and Wear.

We would like to thank all our funders, sponsors and fundraisers for their support.

Page 5

NORTH TYNESIDE DISABILITY FORUM LTD

REPORT OF THE TRUSTEES FOR THE YEAR ENDED 31 MARCH 2023

FINANCIAL REVIEW

Reserves policy

The Statement of Financial Activities shows a surplus for the year of £66,880 (2022 - £115,171). This was made up of a surplus of £35,813 (2022 - £130,551) of Restricted Funds and a surplus of £31,067 (2022 - deficit £15,380) of Unrestricted Funds.

Total reserves at 31 March 2023 amounted to £637,188 (2022 - £570,308) of which £239,278 (2022 - £208,211) are in Unrestricted Funds.

In accordance with the Charity Commission guidelines and North Tyneside Disability Forum Ltd's Constitution, the Trustees must consider the setting aside of funds for necessary and appropriate expenditure. Provisions for staff and ensuring that sufficient attention is paid to the financial requirements of the charity are considered in determining this policy.

In order to implement this policy and because of the significant number of projects the North Tyneside Disability Forum Ltd is operating, the Trustees consider it prudent for the 23-24 year, to see sufficient reserves for three months running costs. This is in line with the Charity Commission's recommendations and considers the COVID 19 impact.

The unrestricted funds at 31 March 2023 amounted to £239,278 (2022 - £208,211). After deduction of the contingencies set out in note 22 to the accounts the balance remaining amounts to £144,032. The anticipated expenditure for 23-24 year is estimated at £390,000 however NTDF have several ongoing projects for which funding is already in place and this funding of £71,986 will cover a part of the total expenditure reducing the level of unrestricted running costs to £318,014 four months of which would be £106,005 leaving unrestricted free reserves of £38,027.

This reserves policy will be reviewed annually at the end of each financial year.

FUTURE PLANS

As a self enterprising charity, NTDF Ltd as Registered Charity 1182346 will continue to work hard to move away from 100 % grant dependence and look to achieving a mixed receipt of grants and generated, income to be reinvested back into our charitable activities. To this end, we are working to 60% grant support and 40% generated income. We recognise the decalogies involved in this during a financially challenging period.

This is to build our infrastructure and stake holding capacity and look to our sustainability into the future.

The activities and assets of the previous charitable trust registered number 1072475 were transferred into the new charitable company 1182346 in 2018

In looking to generate income to support charitable work NTDF look to maximise their community shop project and further develop their community café initiative.

Ongoing Organisational Review has been undertaken to look to better refining our 5 year Business Plan in consideration of local context, need, culture and economy and drawing together the strands of the NTDF Ltd portfolio of provision.

STRUCTURE, GOVERNANCE AND MANAGEMENT Governing document

The charity is controlled by its governing document, a deed of trust, and constitutes a limited company, limited by guarantee, as defined by the Companies Act 2006.

Page 6

NORTH TYNESIDE DISABILITY FORUM LTD

REPORT OF THE TRUSTEES FOR THE YEAR ENDED 31 MARCH 2023

North Tyneside Disability Forum Ltd is a registered charity working with and for disabled and able bodied people and their groups in North Tyneside

The North Tyneside District Disability Forum Trust was formed in 1987 and became a registered charity 1072475 in November 1998.

In 2018, NTDF became a Company Ltd by Guarantee with a company number 11308068 and on 6 March 2019 the Ltd company achieved charitable status with Charity Registration Number 1182346.

The charity is governed by a Memorandum and Articles of Association adopted on the 13th April 2018.

Recruitment and appointment of new trustees

Appointment of the Trustees and Committee is governed by the constitution of the charity. The Committee is authorised to appoint new members to fill vacancies arising through resignation or death of an existing member.

Organisational structure

The Charity has 6 Director/Trustees who are supported by a management committee which is drawn annually from general membership. Representatives from the Board of Trustees and management committee and from general membership make up specialist sub groups who support, direct, monitor and evaluate specialist areas of the charity's work.

Trustees and management committee meet bi monthly and Steering/Sub Committees every 6 weeks.

Induction and training of new trustees

All Forum staff, management and membership are offered free training, and dbs check and have access to training courses across the range of areas relevant and appropriate to their needs and to the needs of the organisation. This ensures that we build firm foundations and strengthen our own infrastructure and the infrastructure of the voluntary and community sector.

Related parties

North Tyneside Disability Forum Ltd takes a community development approach to service provision. Our ethos is participation on equal terms underpinned by partnership and collaborative working practices. We are represented on a range of the Local Networks across North Tyneside which provides a range of collaborative opportunities

Our range of partners include Local Authority and Health Authority departments and functions with whom we enjoy good relationships but from whom we are completely independent.

We offer support to and receive support from a range of organisations, agencies and community groups and charities. North Tyneside Disability Forum Ltd work with people of all ages and our working relationships across play, youth, generalist, disability and older peoples agencies and organisations is extensive.

We are grateful for the support we receive from our partners and from our range of funders, charitable trusts and donors.

REFERENCE AND ADMINISTRATIVE DETAILS

Registered Company number

11308068 (England and Wales)

Registered Charity number

1182346

Page 7

NORTH TYNESIDE DISABILITY FORUM LTD

REPORT OF THE TRUSTEES FOR THE YEAR ENDED 31 MARCH 2023

Registered office

The NTDF Centre Earsdon Road Shiremoor Tyne and Wear NE27 0HJ

Trustees

Ms J Byrne R L Dennis J F Nunn Ms A Reynolds Mrs A Craven Ms K Oxnard

Company Secretary

S Adams

Independent Examiner

Read, Milburn & Co 71 Howard Street North Shields Tyne and Wear NE30 1AF

Key personnel Sue Adams Chief officer

Approved by order of the board of trustees on 26 May 2023 and signed on its behalf by:

R L Dennis - Trustee

Page 8

INDEPENDENT EXAMINER'S REPORT TO THE TRUSTEES OF NORTH TYNESIDE DISABILITY FORUM LTD

Independent examiner's report to the trustees of North Tyneside Disability Forum Ltd ('the Company')

I report to the charity trustees on my examination of the accounts of the Company for the year ended 31 March 2023.

Responsibilities and basis of report

As the charity's trustees of the Company (and also its directors for the purposes of company law) you are responsible for the preparation of the accounts in accordance with the requirements of the Companies Act 2006 ('the 2006 Act').

Having satisfied myself that the accounts of the Company are not required to be audited under Part 16 of the 2006 Act and are eligible for independent examination, I report in respect of my examination of your charity's accounts as carried out under Section 145 of the Charities Act 2011 ('the 2011 Act'). In carrying out my examination I have followed the Directions given by the Charity Commission under Section 145(5) (b) of the 2011 Act.

Independent examiner's statement

Since your charity's gross income exceeded £250,000 your examiner must be a member of a listed body. I can confirm that I am qualified to undertake the examination because I am a member of the ERROR - relevant professional body must be completed, which is one of the listed bodies.

I have completed my examination. I confirm that no matters have come to my attention in connection with the examination giving me cause to believe:

  1. accounting records were not kept in respect of the Company as required by Section 386 of the 2006 Act; or

  2. the accounts do not accord with those records; or

  3. the accounts do not comply with the accounting requirements of Section 396 of the 2006 Act other than any requirement that the accounts give a true and fair view which is not a matter considered as part of an independent examination; or

  4. the accounts have not been prepared in accordance with the methods and principles of the Statement of Recommended Practice for accounting and reporting by charities (applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102)).

I have no concerns and have come across no other matters in connection with the examination to which attention should be drawn in this report in order to enable a proper understanding of the accounts to be reached.

Nicholas J Liley

Read, Milburn & Co 71 Howard Street North Shields Tyne and Wear NE30 1AF

30 May 2023

Page 9

NORTH TYNESIDE DISABILITY FORUM LTD

STATEMENT OF FINANCIAL ACTIVITIES FOR THE YEAR ENDED 31 MARCH 2023

Unrestricted
funds
Notes
£
INCOME AND ENDOWMENTS FROM
Donations and legacies
2
7,360
Charitable activities
5
Grant income
626
Other trading activities
3
53,255
Investment income
4
2,076
Other income
5,794
Total
69,111
EXPENDITURE ON
Raising funds
6
11,922
Charitable activities
7
Staff costs
24,786
Training
-
Activities
7,342
Premises
25,773
Total
69,823
NET INCOME/(EXPENDITURE)
(712)
Transfers between funds
20
31,779
Net movement in funds
31,067
RECONCILIATION OF FUNDS
Total funds brought forward
208,211
TOTAL FUNDS CARRIED FORWARD
239,278		 Restricted
funds
£
41,422
338,571
9,372
-
4,019
393,384
28,861
207,543
4,986
32,290
52,112
325,792
67,592
(31,779)
35,813
362,097
397,910		 2023
Total
funds
£
48,782
339,197
62,627
2,076
9,813
462,495
40,783
232,329
4,986
39,632
77,885
395,615
66,880
-
66,880
570,308
637,188		 2022
Total
funds
£
23,461
410,884
40,086
121
13,096
487,648
32,919
198,192
14,430
34,994
91,942
372,477
115,171
-
115,171
455,137
570,308

The notes form part of these financial statements

Page 10

NORTH TYNESIDE DISABILITY FORUM LTD

BALANCE SHEET 31 MARCH 2023

Notes
FIXED ASSETS
Tangible assets
15
CURRENT ASSETS
Debtors
16
Cash at bank and in hand
CREDITORS
Amounts falling due within one year
17
NET CURRENT ASSETS
TOTAL ASSETS LESS CURRENT
LIABILITIES
NET ASSETS
FUNDS
20
Unrestricted funds
Restricted funds
TOTAL FUNDS		 2023
£
57,441
3,000
599,674
602,674
(22,927)
579,747
637,188
637,188
239,278
397,910
637,188		 2022
£
35,224
8,740
592,741
601,481
(66,397)
535,084
570,308
570,308
208,211
362,097
570,308

The charitable company is entitled to exemption from audit under Section 477 of the Companies Act 2006 for the year ended 31 March 2023.

The members have not required the company to obtain an audit of its financial statements for the year ended 31 March 2023 in accordance with Section 476 of the Companies Act 2006.

The trustees acknowledge their responsibilities for

The notes form part of these financial statements

continued...

Page 11

NORTH TYNESIDE DISABILITY FORUM LTD

BALANCE SHEET - continued 31 MARCH 2023

These financial statements have been prepared in accordance with the provisions applicable to charitable companies subject to the small companies regime.

The financial statements were approved by the Board of Trustees and authorised for issue on 26 May 2023 and were signed on its behalf by:

R L Dennis - Trustee

J Byrne - Trustee

The notes form part of these financial statements

Page 12

NORTH TYNESIDE DISABILITY FORUM LTD

NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MARCH 2023

1. ACCOUNTING POLICIES

Basis of preparing the financial statements

The financial statements of the charitable company, which is a public benefit entity under FRS 102, have been prepared in accordance with the Charities SORP (FRS 102) 'Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) (effective 1 January 2019)', Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.

Income

All income is recognised in the Statement of Financial Activities once the charity has entitlement to the funds, it is probable that the income will be received and the amount can be measured reliably.

Expenditure

Liabilities are recognised as expenditure as soon as there is a legal or constructive obligation committing the charity to that expenditure, it is probable that a transfer of economic benefits will be required in settlement and the amount of the obligation can be measured reliably. Expenditure is accounted for on an accruals basis and has been classified under headings that aggregate all cost related to the category. Where costs cannot be directly attributed to particular headings they have been allocated to activities on a basis consistent with the use of resources.

Tangible fixed assets

Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.

Improvements to property - in accordance with the property
Plant and machinery - 20% on reducing balance
Fixtures and fittings - 20% on reducing balance
Computer equipment - 33% on cost

Taxation

The charity is exempt from corporation tax on its charitable activities.

Fund accounting

Unrestricted funds can be used in accordance with the charitable objectives at the discretion of the trustees.

Restricted funds can only be used for particular restricted purposes within the objects of the charity. Restrictions arise when specified by the donor or when funds are raised for particular restricted purposes.

Further explanation of the nature and purpose of each fund is included in the notes to the financial statements.

Hire purchase and leasing commitments

Rentals paid under operating leases are charged to the Statement of Financial Activities on a straight line basis over the period of the lease.

continued...

Page 13

NORTH TYNESIDE DISABILITY FORUM LTD

NOTES TO THE FINANCIAL STATEMENTS - continued FOR THE YEAR ENDED 31 MARCH 2023

1. ACCOUNTING POLICIES - continued

Pension costs and other post-retirement benefits

The charitable company operates a defined contribution pension scheme. Contributions payable to the charitable company's pension scheme are charged to the Statement of Financial Activities in the period to which they relate.

2.
DONATIONS AND LEGACIES
Donations
3.
OTHER TRADING ACTIVITIES
Fundraising income
Shop takings
Café takings
Hairdressing Takings
4.
INVESTMENT INCOME
Interest received
5.
INCOME FROM CHARITABLE ACTIVITIES
Activity
Grants
Grant income
Grants received, included in the above, are as follows:
Children in Need
Heritage Lottery Fund
R W Mann Trust
Community Foundation
North Tyneside Council Consortium
North Tyneside Council
National Foundation of Music
Lloyds Foundation
Bruce Wake Charitable Trust
Carried forward		 2023
£
48,782
2023
£
9,584
29,807
16,923
6,313
62,627
2023
£
2,076
2023
£
339,197
2023
£
10,091
29,342
3,350
57,191
9,955
36,206
11,994
27,250
-
185,379		 2022
£
23,461
2022
£
6,472
27,669
2,179
3,766
40,086
2022
£
121
2022
£
410,884
2022
£
38,769
111,610
500
8,146
31,410
8,550
17,989
25,000
835
242,809

continued...

Page 14

NORTH TYNESIDE DISABILITY FORUM LTD

NOTES TO THE FINANCIAL STATEMENTS - continued FOR THE YEAR ENDED 31 MARCH 2023

5. INCOME FROM CHARITABLE ACTIVITIES - continued

Brought forward
Henry Smith Foundation
The Shears Foundation
Ballinger Charitable Trust
Edward Gostling Foundation
Hadrian Trust
Hospital of God Greatham
Garfield Weston Foundation
D'Oyly Carte Charitable Trust
County Durham Community Fund
The Joicey Trust
Hays Travel Foundation
Awards For All
Sport England
Neighbourly Foundation
The National Lottery Community Fund
Charities Aid Foundation
Gateshead Metropolitan Borough Council
Karbon Homes Ltd
Leeds Building Society
PCT
Sir James Knott Trust
Thomas Wall Trust
The Margaret Dobson Further Education Trust
The Rothley Trust
Sylvia Waddilove Foundation
North East Humanists
Cheshire Community Foundation
The Linnean Society
Asda Foundation
Barbour Foundation
Voda
Prince of Wales Charitable Foundation
The Queen's Club Foundation
Stagecoach Group plc
Arnold Clark Community Fund
The Pixel Fund
Wellbank Foundation
Rise North East
Rix Thompson Rothenberg Foundation
Screwfix Foundation		 2023
£
185,379
750
5,000
15,000
8,984
1,500
1,100
10,000
-
-
3,000
988
10,000
-
500
-
57,782
-
-
560
-
500
4,568
-
600
-
-
-
-
1,940
5,000
500
1,400
780
500
3,000
2,500
9,816
250
4,800
2,500
339,197		 2022
£
242,809
690
-
-
-
1,000
1,000
10,000
1,560
10,500
5,000
-
9,996
9,980
-
3,650
79,180
7,965
4,718
-
12,000
-
-
3,320
400
1,000
380
4,956
780
-
-
-
-
-
-
-
-
-
-
-
-
410,884

Page 15

continued...

NORTH TYNESIDE DISABILITY FORUM LTD

NOTES TO THE FINANCIAL STATEMENTS - continued FOR THE YEAR ENDED 31 MARCH 2023

6. RAISING FUNDS

Charity shop expenditure
Rental and services
Casual workers
Light and heat
Telephone
Materials and equipment
Fundraising costs
Bank charges
Cleaning
Community café
Purchases
Hire of equipment
Casual workers
Materials and equipment
Hairdressing salon
Casual labour
Materials and equipment
Aggregate amounts		 2023
£
19,122
-
1,306
-
248
291
321
-
21,288
2023
£
4,110
-
12,374
1,705
18,189
2023
£
-
1,306
1,306
40,783		 2022
£
14,936
133
1,135
25
2,345
338
202
26
19,140
2022
£
1,926
1,572
3,970
1,425
8,893
2022
£
2,340
2,546
4,886
32,919

Page 16

continued...

NORTH TYNESIDE DISABILITY FORUM LTD

NOTES TO THE FINANCIAL STATEMENTS - continued FOR THE YEAR ENDED 31 MARCH 2023

7. CHARITABLE ACTIVITIES COSTS

Staff costs
Training
Activities
Premises
8.
DIRECT COSTS OF CHARITABLE ACTIVITIES
Staff costs
Van leasing charges
Casual workers
Sessional workers
Staff travel
Members expenses
Volunteers expenses
Training
Materials and equipment
Events and activities
Publicity
Catering and refreshments
Food supplies
Members support
Transport costs		 Direct
Costs (see
note 8)
£
232,329
4,986
39,632
-
276,947		 Support
costs (see
note 9)
£
-
-
-
77,885
77,885
2023
£
188,710
2,641
20,263
20,875
2,481
834
3,104
4,986
8,488
3,634
934
13,390
1,053
3,015
2,539
276,947		 Totals
£
232,329
4,986
39,632
77,885
354,832
2022
£
170,896
2,420
11,241
12,721
3,334
452
2,935
14,430
12,154
2,411
1,776
235
1,332
8,700
2,579
247,616

continued...

Page 17

NORTH TYNESIDE DISABILITY FORUM LTD

NOTES TO THE FINANCIAL STATEMENTS - continued FOR THE YEAR ENDED 31 MARCH 2023

9.
SUPPORT COSTS
Governance
Management
costs
£
£
Premises
76,595
1,290
Support costs, included in the above, are as follows:
2023
Premises
£
Trustees' remuneration etc
324
Rent and services
25,646
Insurance
1,486
Telephone
7,597
Printing, post and stationery
2,185
Subscriptions and publications
942
Sundries
-
Computer and IT costs
15,880
Equipment hire
1,225
Repairs and maintenance
4,471
Bank charges
876
Bookkeeping and payroll costs
7,393
Professional fees
1,513
Cleaning
25
Depreciation of tangible and heritage
assets
7,032
Accountancy charges
1,290
77,885
10.
NET INCOME/(EXPENDITURE)
Net income/(expenditure) is stated after charging/(crediting):
2023
£
Accountancy fees
1,290
Depreciation - owned assets
7,032
Hire of plant and machinery
-
Rental and services
21,763		 Totals
£
77,885
2022
Total
activities
£
382
25,647
1,451
6,372
2,732
840
194
18,277
1,225
13,136
640
7,338
1,700
130
10,618
1,260
91,942
2022
£
1,260
10,618
1,572
17,356

continued...

Page 18

NORTH TYNESIDE DISABILITY FORUM LTD

NOTES TO THE FINANCIAL STATEMENTS - continued FOR THE YEAR ENDED 31 MARCH 2023

11. TRUSTEES' REMUNERATION AND BENEFITS

There were no trustees' remuneration or other benefits for the year ended 31 March 2023 nor for the year ended 31 March 2022.

Trustees' expenses

Trustees' expenses
12.
STAFF COSTS
Wages and salaries
Social security costs
Other pension costs		 2023
£
324
2023
£
156,684
10,676
21,350
188,710		 2022
£
382
2022
£
142,256
9,430
19,210
170,896

The charity's key management personnel comprise the Trustees and the Chief Executive Officer. The total employee benefits of the key management personnel were £59,413 (2022 - £57,713).

The average monthly number of employees during the year was as follows:

2023
Projects
8
Administration
1
9
No employees received emoluments in excess of £60,000.
13.
COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES
Unrestricted
Restricted
funds
funds
£
£
INCOME AND ENDOWMENTS FROM
Donations and legacies
5,649
17,812
Charitable activities
Grant income
42,080
368,804
Other trading activities
33,896
6,190
Investment income
121
-
Other income
4,923
8,173
Total
86,669
400,979		 2022
8
1
9
Total
funds
£
23,461
410,884
40,086
121
13,096
487,648

continued...

Page 19

NORTH TYNESIDE DISABILITY FORUM LTD

NOTES TO THE FINANCIAL STATEMENTS - continued FOR THE YEAR ENDED 31 MARCH 2023

13. 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
funds funds funds
£ £ £
EXPENDITURE ON
Raising funds 14,781 18,138 32,919
Charitable activities
Staff costs 18,021 180,171 198,192
Training 26 14,404 14,430
Activities 14,435 20,559 34,994
Premises 36,669 55,273 91,942
Total 83,932 288,545 372,477
NET INCOME 2,737 112,434 115,171
Transfers between funds (18,117) 18,117 -
Net movement in funds (15,380) 130,551 115,171
RECONCILIATION OF FUNDS
Total funds brought forward 223,591 231,546 455,137
TOTAL FUNDS CARRIED
FORWARD 208,211 362,097 570,308

14. GIFTS IN KIND

NTDF are grateful for the help in kind support of Morrisons Community Champions, Gaynor and Ann providing volunteer support and discount to the value of £1200 to support our Food Poverty work, Volunteers from DWP making our events a success and providing 5 staff three times a year to provide enabling support to our participants - value £1000, Jane from Newcastle Building Society giving us an extra pair of capable hands to events 3 times per year, £200, Darren at Hays Travel for support to our Employability work by providing Internal Verifying for our courses £500, TRACED for musical accompaniment at our events £300 and Hilary and Gillian from Gillian Quinn School of Theatre and Dance £300 and Gary Kennedy providing much needed advice and practical help around fuel costs and services.

The charity operates from premises owned by North Tyneside Council at a reduced rent of 25% of market value currently £7,749 per year. The gift in kind is valued at £23,247 annually.

continued...

Page 20

NORTH TYNESIDE DISABILITY FORUM LTD

NOTES TO THE FINANCIAL STATEMENTS - continued FOR THE YEAR ENDED 31 MARCH 2023

15. TANGIBLE FIXED ASSETS

Improvements
Fixtures
to
Plant and
and
Computer
property
machinery
fittings
equipment
£
£
£
£
COST
At 1 April 2022
37,460
2,859
13,314
13,158
Additions
27,700
-
-
1,549
At 31 March 2023
65,160
2,859
13,314
14,707
DEPRECIATION
At 1 April 2022
18,280
1,247
6,159
5,881
Charge for year
2,344
320
1,429
2,939
At 31 March 2023
20,624
1,567
7,588
8,820
NET BOOK VALUE
At 31 March 2023
44,536
1,292
5,726
5,887
At 31 March 2022
19,180
1,612
7,155
7,277
16.
DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2023
£
Trade debtors
2,817
Other debtors
183
3,000
17.
CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2023
£
Accrued expenses
11,041
Deferred income
11,886
22,927		 Totals
£
66,791
29,249
96,040
31,567
7,032
38,599
57,441
35,224
2022
£
80
8,660
8,740
2022
£
18,388
48,009
66,397

Deferred income

Income from members contributions and funders has been deferred in this year because it was received for future events and projects to be staged in 23-24. The grants were only deferred where the funding conditions allowed or permission was received from the funder.

continued...

Page 21

NORTH TYNESIDE DISABILITY FORUM LTD

NOTES TO THE FINANCIAL STATEMENTS - continued FOR THE YEAR ENDED 31 MARCH 2023

18. LEASING AGREEMENTS

Minimum lease payments under non-cancellable operating leases fall due as follows:

Within one year
Between one and five years
In more than five years		 2023
£
34,394
75,720
56,790
166,904		 2022
£
47,217
78,361
75,720
201,298

19. ANALYSIS OF NET ASSETS BETWEEN FUNDS

Unrestricted
funds
£
Fixed assets
57,441
Current assets
203,431
Current liabilities
(21,594)
239,278		 Restricted
funds
£
-
399,243
(1,333)
397,910		 2023
Total
funds
£
57,441
602,674
(22,927)
637,188		 2022
Total
funds
£
35,224
601,481
(66,397)
570,308

continued...

Page 22

NORTH TYNESIDE DISABILITY FORUM LTD

NOTES TO THE FINANCIAL STATEMENTS - continued FOR THE YEAR ENDED 31 MARCH 2023

20. MOVEMENT IN FUNDS

Unrestricted funds
General fund
Designated - Fundraising Activities
Restricted funds
Digital Support Fund
Food Poverty Fund
Sports For All Fund
Health and Wellbeing Fund
Music and Arts Fund
Training Fund
Play and Youth Work Fund
Older and Vulnerable People Support
Work Fund
Post Covid Recovery and Resilience
Work Fund
Social Activities Support Fund
TOTAL FUNDS		 At 1/4/22
£
113,470
94,741
208,211
12,937
7,732
11,298
12,302
48,245
14,214
15,505
19,131
191,757
28,976
362,097
570,308		 Net
movement
in funds
£
(48,716)
48,004
(712)
2,726
23,889
(9,989)
17,186
(721)
16,628
60,153
(5,759)
(63,635)
27,114
67,592
66,880		 Transfers
between
funds
£
31,779
-
31,779
-
(7,334)
(669)
(3,599)
(807)
105
(976)
(7,107)
(8,567)
(2,825)
(31,779)
-		 At
31/3/23
£
96,533
142,745
239,278
15,663
24,287
640
25,889
46,717
30,947
74,682
6,265
119,555
53,265
397,910
637,188

continued...

Page 23

NORTH TYNESIDE DISABILITY FORUM LTD

NOTES TO THE FINANCIAL STATEMENTS - continued FOR THE YEAR ENDED 31 MARCH 2023

20. MOVEMENT IN FUNDS - continued

Net movement in funds, included in the above are as follows:

Unrestricted funds
General fund
Designated - Fundraising Activities
Restricted funds
Digital Support Fund
Food Poverty Fund
Sports For All Fund
Health and Wellbeing Fund
Music and Arts Fund
Training Fund
Play and Youth Work Fund
Older and Vulnerable People Support
Work Fund
Post Covid Recovery and Resilience
Work Fund
Social Activities Support Fund
TOTAL FUNDS		 Incoming
resources
£
14,210
54,901
69,111
4,579
36,430
3,640
28,587
53,817
33,595
87,869
12,427
80,239
52,201
393,384
462,495		 Resources
Movement
expended
in funds
£
£
(62,926)
(48,716)
(6,897)
48,004
(69,823)
(712)
(1,853)
2,726
(12,541)
23,889
(13,629)
(9,989)
(11,401)
17,186
(54,538)
(721)
(16,967)
16,628
(27,716)
60,153
(18,186)
(5,759)
(143,874)
(63,635)
(25,087)
27,114
(325,792)
67,592
(395,615)
66,880

continued...

Page 24

NORTH TYNESIDE DISABILITY FORUM LTD

NOTES TO THE FINANCIAL STATEMENTS - continued FOR THE YEAR ENDED 31 MARCH 2023

20. MOVEMENT IN FUNDS - continued

Comparatives for movement in funds

Unrestricted funds
General fund
Designated-Youth Fund
Designated-Health and Wellbeing
Fund
Designated-Deaf Work Fund
Designated-Shop Trading Fund
Designated-Cafe Trading Fund
Designated-PVP Fund
Designated - Fundraising Activities
Restricted funds
Children in Need-All Year Round
Seasonal Holiday Programme
R W Mann Trust Fund
National Foundation of Music-Youth
Music
Groundworks Tesco-Bage Scheme
Shears Foundation-Salary Costs
D M Thomas Foundation-Training
iPads
North Tyneside Council
Consortium-Brighter Futures
Boshier Hinton Foundation-Steel Pan
Work
Tyne and Wear Sport-Basketball
Community Foundation-Clog Dancing
Edward Gostling Foundation-Training
Salary
Garfield Weston Foundation-Core
Costs
Zurich Community-iPad Contribution
DWF Charitable Foundation-Youth
Training
Hospital of God Greatham-Health and
Wellbeing
D'Oyly Carte Charitable Trust-Singing
County Durham Community
Foundation-Tampon Tax
North Tyneside Council-Music Hub
The Joicey Trust-Core Costs
Morrisons Foundation-Baby and
Toddler Group		 At 1/4/21
£
132,042
5,454
8,142
126
58,906
15,005
3,916
-
223,591
14,978
905
707
14,979
135
3,590
3,057
(9,089)
1,214
683
804
6,224
5,727
2,000
646
821
1,560
6,305
808
3,665
4,084		 Net
movement
in funds
£
(18,093)
-
-
-
-
-
-
20,830
2,737
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-		 Transfers
between
funds
£
(479)
(5,454)
(8,142)
(126)
(58,906)
(15,005)
(3,916)
73,911
(18,117)
(14,978)
(905)
(707)
(14,979)
(135)
(3,590)
(3,057)
9,089
(1,214)
(683)
(804)
(6,224)
(5,727)
(2,000)
(646)
(821)
(1,560)
(6,305)
(808)
(3,665)
(4,084)		 At
31/3/22
£
113,470
-
-
-
-
-
-
94,741
208,211
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-

Page 25

continued...

NORTH TYNESIDE DISABILITY FORUM LTD

NOTES TO THE FINANCIAL STATEMENTS - continued FOR THE YEAR ENDED 31 MARCH 2023

20.
MOVEMENT IN FUNDS - continued
The Biscuit Factory-Arts Support
Hays Travel Foundation-Youth
Training
Mission Possible Covid 19 Response
County Durham Community
Foundation-Banks Group-Building
Work
Sport England-Fitness Project
Sport England-Toyota Parasport Fund
Special Purpose Fund
North Tyneside Council-Rates Relief
Covid 19 Support
The National Lottery Community
Fund-Wor Effort
Children in Need-Music, Music, Music
Ballinger Trust-Wor Space Core Costs
Gateshead Metropolitan Borough
Council-LA6 Training
Bernicia Foundation-Training
Postcode Neighbourhood
Trust-Mission Possible Covid 19
Community Support
Groundworks UK-Tesco-Play Project
North Tyneside Council-Covid 19
Winter Award
Thomas Wall Trust-training
Digital Support Fund
Food Poverty Fund
Sports For All Fund
Health and Wellbeing Fund
Music and Arts Fund
Training Fund
Play and Youth Work Fund
Older and Vulnerable People Support
Work Fund
Post Covid Recovery and Resilience
Work Fund
Social Activities Support Fund
TOTAL FUNDS		 296
6,368
61,117
(3,088)
9,920
4,200
2,814
24,092
1,471
9,129
15,000
2,032
9,055
19,670
1,000
1,597
3,070
-
-
-
-
-
-
-
-
-
-
231,546
455,137		 -
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
3,633
7,732
(3,431)
(3,517)
19,755
(3,575)
(10,582)
6,392
84,865
11,162
112,434
115,171		 (296)
(6,368)
(61,117)
3,088
(9,920)
(4,200)
(2,814)
(24,092)
(1,471)
(9,129)
(15,000)
(2,032)
(9,055)
(19,670)
(1,000)
(1,597)
(3,070)
9,304
-
14,729
15,819
28,490
17,789
26,087
12,739
106,892
17,814
18,117
-		 -
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
-
12,937
7,732
11,298
12,302
48,245
14,214
15,505
19,131
191,757
28,976
362,097
570,308

Page 26

continued...

NORTH TYNESIDE DISABILITY FORUM LTD

NOTES TO THE FINANCIAL STATEMENTS - continued FOR THE YEAR ENDED 31 MARCH 2023

20. MOVEMENT IN FUNDS - continued

Comparative net movement in funds, included in the above are as follows:

Unrestricted funds
General fund
Designated - Fundraising Activities
Restricted funds
Digital Support Fund
Food Poverty Fund
Sports For All Fund
Health and Wellbeing Fund
Music and Arts Fund
Training Fund
Play and Youth Work Fund
Older and Vulnerable People Support
Work Fund
Post Covid Recovery and Resilience
Work Fund
Social Activities Support Fund
TOTAL FUNDS		 Incoming
resources
£
51,712
34,957
86,669
7,321
11,556
10,815
11,682
57,388
42,695
35,460
13,606
199,294
11,162
400,979
487,648		 Resources
Movement
expended
in funds
£
£
(69,805)
(18,093)
(14,127)
20,830
(83,932)
2,737
(3,688)
3,633
(3,824)
7,732
(14,246)
(3,431)
(15,199)
(3,517)
(37,633)
19,755
(46,270)
(3,575)
(46,042)
(10,582)
(7,214)
6,392
(114,429)
84,865
-
11,162
(288,545)
112,434
(372,477)
115,171

continued...

Page 27

NORTH TYNESIDE DISABILITY FORUM LTD

NOTES TO THE FINANCIAL STATEMENTS - continued FOR THE YEAR ENDED 31 MARCH 2023

20. MOVEMENT IN FUNDS - continued

A current year 12 months and prior year 12 months combined position is as follows:

Unrestricted funds
General fund
Designated - Fundraising Activities
Restricted funds
Digital Support Fund
Food Poverty Fund
Sports For All Fund
Health and Wellbeing Fund
Music and Arts Fund
Training Fund
Play and Youth Work Fund
Older and Vulnerable People Support
Work Fund
Post Covid Recovery and Resilience
Work Fund
Social Activities Support Fund
TOTAL FUNDS		 At 1/4/21
£
132,042
-
132,042
-
-
-
-
-
-
-
-
-
-
-
455,137		 Net
movement
in funds
£
(66,809)
68,834
2,025
6,359
31,621
(13,420)
13,669
19,034
13,053
49,571
633
21,230
38,276
180,026
182,051		 Transfers
between
funds
£
31,300
73,911
105,211
9,304
(7,334)
14,060
12,220
27,683
17,894
25,111
5,632
98,325
14,989
217,884
-		 At
31/3/23
£
96,533
142,745
239,278
15,663
24,287
640
25,889
46,717
30,947
74,682
6,265
119,555
53,265
397,910
637,188

continued...

Page 28

NORTH TYNESIDE DISABILITY FORUM LTD

NOTES TO THE FINANCIAL STATEMENTS - continued FOR THE YEAR ENDED 31 MARCH 2023

20. MOVEMENT IN FUNDS - continued

A current year 12 months and prior year 12 months combined net movement in funds, included in the above are as follows:

Unrestricted funds
General fund
Designated - Fundraising Activities
Restricted funds
Digital Support Fund
Food Poverty Fund
Sports For All Fund
Health and Wellbeing Fund
Music and Arts Fund
Training Fund
Play and Youth Work Fund
Older and Vulnerable People Support
Work Fund
Post Covid Recovery and Resilience
Work Fund
Social Activities Support Fund
TOTAL FUNDS		 Incoming
resources
£
65,922
89,858
155,780
11,900
47,986
14,455
40,269
111,205
76,290
123,329
26,033
279,533
63,363
794,363
950,143		 Resources
Movement
expended
in funds
£
£
(132,731)
(66,809)
(21,024)
68,834
(153,755)
2,025
(5,541)
6,359
(16,365)
31,621
(27,875)
(13,420)
(26,600)
13,669
(92,171)
19,034
(63,237)
13,053
(73,758)
49,571
(25,400)
633
(258,303)
21,230
(25,087)
38,276
(614,337)
180,026
(768,092)
182,051

Funds

Charitable funds and contributions from members, with related purposes, have been combined together into projects as follows-

Project 2 - Fundraising activities fund

This designated fund contains the trading monies from the charity shop, café and hairdressing activities.

Project 3 - Digital support fund

Charitable funds include monies from Leeds Building Society for IT work and the Park View Project for digital support.

Project 4 - Food poverty fund

This project includes monies for cooking from scratch and food poverty from Community Foundation, Barbour Foundation, Arnold Clark Community Fund, Stagecoach plc and The Neighbourly Foundation..

Project 5 - Sports for all fund

Various sports are funded like tennis by Queens Club Foundation, Rise North East and Community Foundation.

continued...

Page 29

NORTH TYNESIDE DISABILITY FORUM LTD

NOTES TO THE FINANCIAL STATEMENTS - continued FOR THE YEAR ENDED 31 MARCH 2023

20. MOVEMENT IN FUNDS - continued

Project 6 - Health and wellbeing fund

This project promotes health and wellbeing through relaxation, safety and health and wellbeing classes funded by R W Mann, Hospital of God Greatham, Community Foundation, Prince of Wales Charitable Foundation, Hadrian Trust, Wellbank Foundation, Shears Foundation and Screwfix Foundation.

Project 7 - Music and arts fund

There are several ongoing activities in this project with funding from Heritage Lottery for 'New Tales of Covid Lives', The National Foundation of Music's 'Youth Music' project, Children in Need's 'Music, Music, Music', Arts and Crafts have been funded by Community Foundation, Voda and Arnold Clark Community Fund and The Rothley Trust provided funding for costumes for a show put on by the charity..

Project 8 - Training fund

Training and youth training work has been funded by North Tyneside Council Consortium, Thomas Wall Trust, Rix Thompson Rothenberg Foundation, Hays Travel and Edward Gostling Foundation.

Project 9 - Play and youth work fund

The charity has run summer and other holiday programmes with funding from North Tyneside Council, Community Foundation, Charities Aid Foundation, Asda, Henry Smith Foundation, Queens Club Foundation and The Pixel Fund.

Project 10 - Older and vulnerable people support work fund

Funding for this work in this year has come from The Joicey Trust, and Community Foundation.

Project 11 - Post covid recovery and resilience work fund

This year the charity has continued to build a safe environment for its members to enjoy activities with support through funding from Heritage Lottery, Lloyds Bank Foundation, Garfield Weston Foundation, Charities Aid Foundation, Children in Need and North Tyneside Council.

Project 12 Social support fund

Included in this fund are monies which have been raised and donated for special purposes and the future use of these will be at the discretion of the Trustees. Funds were provided for the celebration of the Queens Platinum Jubilee and Music Around the Piano and Core Costs by Community Foundation, Ballinger Charitable Trust, Sir James Knott Trust, Hadrian Trust, Awards For All, R W Mann and North Tyneside Council.

Transfers between funds

The fund transfers represent the transfer of restricted funds to unrestricted funds where a portion of the grant funding has been used to purchase fixed assets. Other transfers represent the completion of a project with the transfer of the remaining funds to unrestricted.

continued...

Page 30

NORTH TYNESIDE DISABILITY FORUM LTD

NOTES TO THE FINANCIAL STATEMENTS - continued FOR THE YEAR ENDED 31 MARCH 2023

21. CONTINGENT LIABILITIES

The unrestricted reserves includes designated funds from fundraising activities amounting to £142,745.

The unrestricted reserves of £239,278 may be required to pay redundancy payments of £40,573, leases to which the charity is contracted for the main premises rent and services of £12,823, shop rent and services of £18,930 and the lease of a van of £2,641. Also the employer's pension contributions not funded in project work of £20,279.

If all of the above funds result in settlements being made at their anticipated amounts, this will leave a surplus on the general unrestricted fund of £144,032.

22. RELATED PARTY DISCLOSURES

There were no related party transactions for the year ended 31 March 2023.

Page 31

NORTH TYNESIDE DISABILITY FORUM LTD

DETAILED STATEMENT OF FINANCIAL ACTIVITIES FOR THE YEAR ENDED 31 MARCH 2023

INCOME AND ENDOWMENTS
Donations and legacies
Donations
Other trading activities
Fundraising income
Shop takings
Café takings
Hairdressing Takings
Investment income
Interest received
Charitable activities
Grants
Other income
DWP income
PVP income
Miscellaneous income
Total incoming resources
EXPENDITURE
Charity shop expenditure
Rental and services
Casual workers
Light and heat
Telephone
Materials and equipment
Fundraising costs
Bank charges
Cleaning
Community café
Supplies
Carried forward		 2023
£
48,782
9,584
29,807
16,923
6,313
62,627
2,076
339,197
561
4,019
5,233
9,813
462,495
19,122
-
1,306
-
248
291
321
-
21,288
4,110
4,110		 2022
£
23,461
6,472
27,669
2,179
3,766
40,086
121
410,884
634
7,321
5,141
13,096
487,648
14,936
133
1,135
25
2,345
338
202
26
19,140
1,926
1,926

This page does not form part of the statutory financial statements

Page 32

NORTH TYNESIDE DISABILITY FORUM LTD

DETAILED STATEMENT OF FINANCIAL ACTIVITIES FOR THE YEAR ENDED 31 MARCH 2023

Community café
Brought forward
Hire of equipment
Casual workers
Materials and equipment
Hairdressing salon
Casual labour
Materials and equipment
Charitable activities
Wages
Social security
Pensions
Van leasing charges
Casual workers
Sessional workers
Staff travel
Members expenses
Volunteers expenses
Training
Materials and equipment
Events and activities
Publicity
Catering and refreshments
Food supplies
Members support
Transport costs
Support costs
Management
Trustees' expenses
Rent and services
Insurance
Telephone
Printing, post and stationery
Subscriptions and publications
Sundries
Carried forward		 2023
£
4,110
-
12,374
1,705
18,189
-
1,306
1,306
156,684
10,676
21,350
2,641
20,263
20,875
2,481
834
3,104
4,986
8,488
3,634
934
13,390
1,053
3,015
2,539
276,947
324
25,646
1,486
7,597
2,185
942
-
38,180		 2022
£
1,926
1,572
3,970
1,425
8,893
2,340
2,546
4,886
142,256
9,430
19,210
2,420
11,241
12,721
3,334
452
2,935
14,430
12,154
2,411
1,776
235
1,332
8,700
2,579
247,616
382
25,647
1,451
6,372
2,732
840
194
37,618

This page does not form part of the statutory financial statements

Page 33

NORTH TYNESIDE DISABILITY FORUM LTD

DETAILED STATEMENT OF FINANCIAL ACTIVITIES FOR THE YEAR ENDED 31 MARCH 2023

Management
Brought forward
Computer and IT costs
Equipment hire
Repairs and maintenance
Bank charges
Bookkeeping and payroll costs
Professional fees
Cleaning
Improvements to property
Plant and machinery
Fixtures and fittings
Computer equipment
Governance costs
Accountancy charges
Total resources expended
Net income		 2023
£
38,180
15,880
1,225
4,471
876
7,393
1,513
25
2,344
320
1,429
2,939
76,595
1,290
395,615
66,880		 2022
£
37,618
18,277
1,225
13,136
640
7,338
1,700
130
4,795
401
1,787
3,635
90,682
1,260
372,477
115,171

This page does not form part of the statutory financial statements

Page 34