| 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) |