OpenCharities

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

2023-07-31-accounts

Page
Report ofthe Trustees
independent
Examiner's
Report
Statement of Financial Activities
Balance Sheet
Cash Flow Statement
Notes to the Cash Flow Statement
Notes to the Financial Statements 7 to 12
Detailed Statement
of Financial Activities
13 to 14

31.7.23 31.7.22
Unrestricted Total
Notes fund
f
funds
INCOIIE AND ENDOWMENTS FROM
Donations
and legacies
2 501,209 127,328
Other trading activities
Investment
income
2,237
438
19
Total 503,884 127,347
EXPENDITURE ON
Raising funds 11,011
Charitable
activities
Donations
Administrative
Expenses
338,235
149,543
185,811
6,280
Other 1,487
Total 500,276 192,091
NET INCOME/(EXPENDITURE) 3,608 (64,744)
RECONCILIATION
OF FUNDS
Total funds brought
forward
73,075 137,819
TOTAL FUNDS CARRIED FORWARD 76,683 73,075
Balance Sheet
~31J
I 2023
31.7,23 31.7.22
Unrestricted Total
fund funds
Notes
CURRENT ASSETS
Cash at bank 82,349 75,667
CREDITORS
Amounts
falling due within one year
12 (5,666) (2,592)
NET CURRENT ASSETS 76,683 73,075
TOTAL ASSETS LESSCURRENT
LIABILITIES 76,683 73,075
NET ASSETS 76,683 73,075
FUNDS 13
Unrestricted
funds
76,683 73,075
TOTAL FUNDS 76,683 73,075

31.7.23 31.7.22
Notes 9
Cash flows from operating activities
Cash generated
from operations
1 6,244 (64,763)
Net cash provided
by/(used
in) operating
activities 6,244 (64,763)
Cash flows from investing activities
Interest received 438 19
Net cash provided
by investing
activities 438 19
Change
in cash and cash
equivalents
in the reporting
period
Cash and cash equivalents
atthe 6,682 (64,744)
beginning
ofthe reporting
period 75,667 140,411
Cash and cash equivalents at the
end ofthe reporting
period
82,349 75,667

OPERATING ACTIVITIES
31.7.23 31.7.22
K 5
Net income/(expenditure)
the Statement of Financial
Adjustments
for:
for the reporting
Activities)
period (as per 3,608 (64,744)
Interest received
Increase
in creditors
(438)
3,074
(19)
Net cash provided
by/(used
in) operations 6,244 (64,763)

ANALYSIS OF CHANGES
IN NE
T FUNDS
At 1.8.22 Cash flow At31.7.23
Net cash
Cash at bank 75,667 6,682 82,349
75,667 6,682 82,349
Total 75,667 6,682 82,349

31.7.23 31.7.22
Gifts
Donations
(2)
501,211
127,328
501,209 127,328
3. OTHER TRADING ACTIVITIES
31.7.23 31.7.22
F 8
Fundraising events 2,237
4. INVESTMENT INCOME
31.7.23 31.7.22
8
Deposit account interest 438 19
5. RAISING FUNDS
Raising donations and legacies
31.7.23 31.7.22
E
Events costs 11,011
6. CHARITABLE ACTIVITIES COSTS
Direct Support
Costs (see costs (see
note 7) note 8) Totals
8 6
Donations 338,235 338,235
Administrative Expanses 79,550 69,993 149,543
Direct Support
Costs (see costs (see
note 7) note 8) Totals
8 6
338,235 338,235
79,550 69,993 149,543
417,785 69,993 487,778

31.7.23 31.7.22
Donations
paid
Subcontractor
fees 338,235
79,550
185,811
4,194
417,785 190,005

SUPPORT C OSTS
Information
Management Finance technology
E F
Administrative Expenses 41,448 799 2,424
Governance
Other costs Totals
9
Administrative Expenses 3,749 21,573 69,993

11. COMPARATIVES FOR TH E ST ATEMENT OF FINANCIAL ACTIV ITIES
Unrestricted
fund
INCONIE AND ENDOWMENTS FROM
Donations
and legacies
127,328
Investment
income
19
Total 127,347
EXPENDITURE ON
Charitable
activities
Donations 185,811
Administrative
Expenses
6,280
Total 192,091
NET INCOME/(EXPENDITURE) (64,744)
RECONCILIATION
OF FUNDS
Total funds brought forward 137,819
TOTAL FUNDS CARRIED
FORWARD 73,075
12. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
31.7.23 31.7.22
Social security and other taxes 784
Other creditors 3,442
Accrued expenses 1,440 2,592
5,666 2,592

MOVEMENT Ihl FUNDS
Net
movement At
At 1.8.22
E
in funds
f
31.7.23
Unrestricted funds
General fund 73,075 3,608 76,683
TOTAL FUNDS 73,075 3,608 76,683
Net movemen t
in funds, included
in th
e above are as follows:
Incoming Resources Movement
resources expended
E
in funds
f
Unrestricted funds
General fund 503,884 (500,276) 3,608
TOTAL FUNDS 503,684 (500,276) 3,608

hlet
movement At
At 'l.8.21
f
in funds 3'I.7.22
E
Unrestricted funds
General fund 137,819 (64,744) 73,075
TOTAL FUNDS 137,819 (64,744) 73,075
Comparative net movement
in funds,
included
in the above are as f
ollows:
Incoming Resources Movement
resources
f.
expended
E
in funds
f
Unrestricted funds
General fund 127,347 (192,091) (64,744)
TOTAL FUNDS 127,347 (192,091) (64,744)

Net
movement At
At 1.8.21 in funds 31.7.23
F
Unrestricted funds
General fund 137,819 (61,136) 76,683
TOTAL FUNDS 137,819 (61,136) 76,683

Incoming Resources Movement
resources expended in funds
6
Unrestricted funds
General fund 631,231 (692,367) (61,136)
TOTAL FUNDS 631,231 (692,367) (61,136)

forthe Year En ded 31 Jul
2023
31.7.23 31.7.22
INCOME AND ENDOWMENTS
Donations and legacies
Gifts
Donations
(2)
501,211
127,328
501,209 127,328
Other trading
activities
Fundraising
events
2,237
Investment
income
Deposit account interest 438 19
Total incoming resources 503,884 127,347
EXPENDITURE
Raising donations and legacies
Events costs 11,011
Charitable
activities
Donations
paid
Subcontractor fees
338,235
79,550
185,8«
4,194
417,785 190,005
Other
Office supplies 1,487
Supportcosts
Management
Wages
Pensions
40,115
983
Telephone 350
Training
workshop
and seminars 250
41,448 250
Finance
Bank charges 799 540
Information
technology
Website development 2,424
Information
technology
Other
Rates and water
Insurance
Light and heat
Travelling
and subsistence
Governance costs
Accountancy
and legal fees
Totalresources
expended
Net income/(expenditure)
31.7.23 31.7.22
P.
313
1,411
74
1,951
3,749
21,573 1,296
500,276 192,091
3,608 (64,744)