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

Statement of Financial Activities
Dec-22 Dec-21
Donations
Received
11,114 24,118
Grants Received 120,857 146,347
Fundraising
Revenue
2,150 7,325
Otherlncome 5,664 4,316
Gift Aid Reclaim 0
project income
Community
Fitness Income
9,043 5,053
Social Events Income 80
Child Education Programme Income 18,432 10,268
Outreach
-Work in Community
856
Women Empowerment Programme 915
Education - Workshops &Seminars 0
I-IAF - Holiday
Activity
&Food Programme 3,510
Sponsorship
Income
17,927 2,500
Total Receipts 190,548 199,927
Less Expenditure
Wages and Salaries
Gross Pay 93,141 44,083
Employers
Nl
8,301 4,354
Pension Contributions 1,694 1,057
Casual Labour 2,792
Rent and Rates 7,448 4,223
Marketing 4,765 5,428
Bank Charges 0 6
Equipment
Expenses,
incl Office equip 3,048
Fundraising
General
2,394 4,763
Insurance 440
Legal and Professional Fees 2,086 50
Printing,
Postage and
Stationery 183 1,189
Telephone
and Internet
370 1,046
Repairs and Renewals 46 204
Training
and Development
2,372 350
Project Expenses
Community
Fitness
13,843 4,402
Child Education Programme Expenses 49,618 27,024
Social Events 1,787 570
Women
Empowerment
1,837 1,246
Outreach
-Work
in Community 3,734
Education - Workshops & Seminars 606
HAF - Holiday Activity &Food Programme 965
Travel Expenses 1,268 2,553
Licences &Subscriptions 89
Software & IT 1,184
Website Maintenance 112
Depreciation
charge for the
year 1,503
Staff Welfare 2,507
Other Expenses,
incl Uniform
& PPE 2,249 390
Total Payments 210,384 102,938
Net Income/
(Expenditure)
-19,836 96,989
Reserved Funds Tracking Year End December 2022
Income
Big Lottery Grant f98,124.50
Energise Me f4,430.00
Active Community Network f11,563.86
HIWCF Grant f2,433.00
Covid Vaccination Prog f4,072.00
HAF - Hol Activity & Food f3,510.00
Richmond Motor Grp f23,147.00
Total Donations f147,280.36
Direct Costs
Hall Hire f16,873.64
Casuol
Labour/
Coochi ng f11,188.00
Refreshments
&
Subsistence f2,507.00
Child Education Programme f49,618.00
Fundraising f0.00
Total Direct Costs f80,186.64
Expenses
Staffcosts f89,920.00
Rent f7,448.00
Travel &expenses f1,268.00
Office Expenses f905.00
Equipment f1,888.86
Marketing f762.00
Prof/5peci ali st Fees f1,396.00
Other Expenses f810.00
Total Expenses f104,397.86
Total Costs &Expenses f184,584.50

Dec-22 Dec-21
Current Assets
Fixed Assets
Office Equipment and IT 6,142 2,603
Accumulated Depreciation -1,717
Fixtures and Fittings 845 845
Accumulated Depreciation -134
Total Fixed Assets 5,136 3,448
Cash Funds, Cash at Bank
Current —Community Integration A/C 155,800.05 108,049
Current —Child Education A/C 23,899.91 23,392
Total Bank 179,700 131,442
Total Assets 184,836 134,889
Liabilities
Amounts
falling due within
one year 78,117 7,584
Net Current Assets 106,720 127,305
Funds
Unrestricted
Funds
103,576 127,305
Restricted
Funds
3,144
Total Funds 106,720 127,305

Reconcili ation of Funds
Dec-22
Funds
Total Funds Brought Forwards 127,305
Prior Year Adjustment: Included in Current Period -749
Net Income -19,836
Total Funds Carried Forwards 106,720

rem uneration
or other benefits ansi
ng from employment
wit
h URBOND.
5. Charitable
Expenditure
Dec-22 Dec-21
Community
Fitness
13,843 4,402
Child Education Project" 49,618 27,024
Soci aI Events 1,787 570
Women Empowerment 1,837 1,246
Outreach
-Work in Community
3,734
Education - Workshops
&Seminars
606
HAF - Holiday Activity 8 Food Programme 965
72,391 33,241
*E5,639for New School in Koutayah &E36,832
for Building Sanitary
Facilities, play area,
Air Fares included
in Guinea
Expenditure
Dec-22 Dec-21
Community Integration Events 1,718 500
Marketing/ Fundraising and Equipment 7,271 2,182
8,989 2,682