OpenCharities

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

2022-06-30-accounts

Contents ofthe Financial Statements Contents ofthe Financial Statements
for the year ended 30June 2022
Page
Reference and Administrative
Details
Report ofthe Trustees 2 to 4
Independent
Examiner's
Report
Statement ofFinancial Activities
Balance Sheet
Notes to the Financial Statements 8 to 13
Detailed Statement of Financial Activities 14

2022 2021
Unrestricted Restricted Total Total
fund fund funds funds
Notes
INCOME AND ENDOWMENTS FROM
Donations
and legacies
200,005 200,005 666,197
Other trading activities 103,652 103,652
Total 303,657 303,657 666,197
EXPENDITURE ON
Charitable
activities
Grant making 241,642 241,642 67,378
NET INCOME 62,015 62,015 598,819
RECONCILIATION OFFUNDS
Total funds brought
forward
612,489 55 612,544 13,725
TOTAL FUNDS CARRIED FORWARD 674,504 55 674,559 612,544

2022 2021
Unrestricted Restricted Total Total
fund fund funds funds
Notes E
CURRENT ASSETS
Cash at bank 691,415 55 691,470 614,994
CREDITORS
Amounts
falling due within one year
10 (16,911) (16,911) (2,450)
NET CURRENT ASSETS 674,504 55 674,559 612,544
TOTAL ASSETSLESSCURRENT
LIABILITIES 674,504 55 674,559 612,544
NET ASSETS 674,504 55 674,559 612,544
FUNDS
Unrestricted
funds
674,504 612,489
Restricted funds 55 55
TOTAL FUNDS 674,559 612,544

for for for the year ended 30June 2 022
3. OTHER TRADING ACTIVITIES
2022 2021
Fundraising
events
103,652
4. CHARITABLE ACTIVITIES COSTS
Grant
funding of
activities
Direct (see note Support
Costs 5) costs Totals
Grant making 12,443 170,000 59,199 241,642
5. GRANTS PAYABLE
2022 2021
Grant making 170,000 56,747
The total grants paid to institutions during the year was as follows:
2022 2021
f.
The Rugby Portobello Trust 500
Hospitality
for Heroes
3,282
Chelsea Physic Garden 1,000
StMungos 70,000 51,965
Oceans Generations 15,000
Passage 2000 70,000
Sand Ends 10,000
Balfour Project 5,000
170,000 56,747
6. NET INCOME/(EXPENDITURE)
Net income/(expenditure) is stated after charging/(crediting):
2022 2021
f.
Accountancy
Fees
(530)

2022 2021
No employees
received
emoluments in excess off60,000.
COMPARATIVES FORTHE STATEMENT OFFINANCIAL ACTIVITIES
Unrestricted Restricted Total
fund fund funds
INCOME AND ENDOWMENTS FROM
Donations
and legacies
664,501 1,696 666,197
EXPENDITURE ON
Charitable
activities
Grant making 65,737 1,641 67,378
NET INCOME 598,764 55 598„819
RECONCILIATION OF FUNDS
Total funds brought
forward
13,725 13,725
TOTAL FUNDS CARRIED FORWARD 612,489 55 612,544

10. CREDITOR S: A MO UNTS FA LLING DUE WITHIN ONE Y EAR
2022 2021
Trade creditors 1,900
Other creditors 528
Accruals and deferred income 14,483 2,450
16,911 2,450
11. MOVEMENT IN FUNDS
Net
movement At
At 1.7.21 in funds 30.6.22
Unrestricted funds
General fund 612,489 62,015 674,504
Restricted
funds
Matched donations fund 55 55
TOTAL FUNDS 612,544 62,015 674,559
Net movement in funds, included in the above are as follows:
Incoming Resources Movement
resources expended in funds
Unrestricted funds
General fund 303,657 (241,642) 62,015
TOTAL FUNDS 303,657 (241,642) 62,015
Comparatives for movement in funds
Net
movement At
At 1.7.20 in funds 30.6.21
Unrestricted funds
General fund 13,725 598,764 612,489
Restricted funds
Matched donations fund 55 55
TOTAL FUNDS 13,725 598,819 612,544

Incoming Resources Movement
resources expended in funds
Unrestricted
funds
General fund 664,501 (65,737) 598,764
Restricted funds
Matched donations fund 1,696 (1,641) 55
TOTAL FUNDS 666,197 (67,378) 598,819
A current year 12months and prior year 12months combined position is as follows:
Net
movement At
At 1.7.20 in funds 30.6.22
Unrestricted
funds
General fund 13,725 660,779 674,504
Restricted funds
Matched donations fund 55 55
TOTAL FUNDS 13,725 660,834 674,559
A current year 12 months and prior year 12 months combined net movement
in funds,
included in the above are as
follows:
Incoming Resources Movement
resources expended in funds
Unrestricted
funds
General fund 968,158 (307,379) 660,779
Restricted funds
Matched donations fund 1,696 (1,641) 55
TOTAL FUNDS 969,854 (309,020) 660,834

Detailed Statement ofFinancial Activities
for the year ended 30June 2022
2022 2021
INCOME AND ENDOWMENTS
Donations
and
legacies
Donations 200,005 666,197
Other trading activities
Fundraising
events
103,652
Total incoming resources 303,657 666,197
EXPENDITURE
Charitable
activities
Wages 12,443
Grants to institutions 170,000 56,747
182,443 56,747
Support costs
Governance costs
Accountancy Fees (530)
Independent examination fee 1,440 1,400
Administration fees 13,502 3,777
Bank charges 37 27
Marketing 4,500
Insurance 470 927
Fundraising
Expenses
43,225
ITSoibvare 120
Subscriptions 35
Legal Expenses 900
59,199 10,631
Total resources expended 241,642 67,378
Net income 62,015 598,819