| Legal and administrative | information | |
|---|---|---|
| Trustees annual report | 2-28 | |
| Independent Examiners |
Report | 29 |
| Statement offinancial activities | 30 | |
| Balance sheet | 31 | |
| Cash Flow Statement | 32 | |
| Notes to the fmancial statements | 33-39 |
| Ou | r full risk register is reviewed at | every meeting. | |
|---|---|---|---|
| Risk | Managed By | ||
| Loss | ofStaff | We invest in staff teams and have regular staff | |
| appraisals. | |||
| We develop opportunities fortraining and |
|||
| development. | |||
| Understand the effects ofvicarious trauma on |
|||
| staff providing weekly support and supervision |
|||
| with a clinical supervisor. | |||
| We rovide flexible workin . |
|||
| Bad | Publicity | We have policies and procedures in place which support and provide a framework to our daily |
|
| operations. | |||
| We have dedicated staff with expertise in health |
|||
| and safety and safeguarding. | |||
| We work within the BACP ethical frameworks | to | ||
| ensure a uali service. |
|||
| Loss | of Major Funding | We work hard to maintain a diverse funding |
|
| stream. | |||
| Review and establish key funding relationships |
|||
| and ensure our reporting isof high standard. |
|||
| Our reviews take place every quarter, funding | |||
| strategy in place, secure memberships in key |
|||
| groups/ influencers to peruse new income |
|||
| schemes and opportunities in the changing |
|||
| landsca e. |
| INCOMING RESOURCES: |
||||
|---|---|---|---|---|
| Donations and Legacies | 2 | 68,591 | 315,555 | 384,146 |
| Income fmm investments | 3 | 359 | 359 | |
| Income from Other | ||||
| Tradmg Activities | 4 | |||
| Other Income | 5 | 7,483 | 7,483 | |
| Total Incoming Resources | 76,433 | 315,555 | 391,988 | |
| RESOURCES EXPENDED | ||||
| Expenditure on:- | ||||
| Charitab!e activities | 6 | 42,203 | 381,827 | 424,030 |
| Fundraising activities |
7 | 1031 | 1,031 | |
| Total Resources Expended | 8 | 43334 | 381,827 | 425,061 |
| Net income/(expenditure) | 33,199 | (66272) | (33073) | |
| Transfer between funds |
(-) | (-) | ||
| Net movement in funds |
33,199 | (66,272) | (33,073) | |
| Reconciliation offunds | ||||
| Fundsintmduced | 88,625 | 206,125 | 294,750 | |
| Funds carried forward | 121,824 | 139,853 | 261,677 |
| BALANCE SHEET | BALANCE SHEET | ||||||
|---|---|---|---|---|---|---|---|
| Note | 2023 | 2022 | |||||
| FIXEDASSETS | 12 | 15,795 | |||||
| CURRENT ASSETS | |||||||
| Debtors | 13 | 15,670 | |||||
| Cash at bank and | m hand | 238,698 | |||||
| 254,368 | |||||||
| CREDITORS: Amounts | falling due | ||||||
| within | one year | 14 | 8,486 | ||||
| NET CURRENT | ASSETS/(LIABILITIES) | 245,882 | |||||
| 261,677 | |||||||
| CREDITORS: Amounts | falling due after more | ||||||
| Than one year | 15 | ||||||
| NET ASSETS | |||||||
| FUNDS | |||||||
| Restricted Income | Funds | 17 | 139,853 | ||||
| Unrestricted Income Funds |
121,824 | ||||||
| TOTAL FUNDS | |||||||
| These financial statements | were appmved | by the | trustees on .............................and are signed on their behalf by: (q.C, 'Lo13 |
| STATEMENT OF CASH | FLOWS F | OR TH | E YEAR ENDED 31S | TMARCH 2023 | |
|---|---|---|---|---|---|
| 2023 | 2022 | ||||
| 8 | |||||
| Cash Used in Operating Activities |
|||||
| Net movement in Funds |
261,677 | ||||
| Add Back Depreciation Charge |
2,952 | ||||
| Decrease/increase) in Debtors |
(15,670) | ||||
| (Decrease)/Increase in Creditors |
8,486 | ||||
| Net Cash used in operating | activities | 257,445 | |||
| Cash Flows from Investing | Activities | ||||
| Fixed Assets Intmduced | (10385) | ||||
| Pumha seofTangible Fixed | Assets | (8,362) | |||
| Cash Provided By (Used In) Investing | Activities | (18,747) | |||
| Increase in cash and cash | equivalents | in the | Year | 238,698 | |
| Cash and cash equivalents | at the beginning | ofthe Year | |||
| 238,698 |
| DONATIONS AND LEGAC |
IES | ||||
|---|---|---|---|---|---|
| Restricted | Unrestricted | Total Funds | Total Funds | ||
| Funds 8 |
Funds 8 |
2023f | 2022f | ||
| Donations | 18,678 | 18,678 | |||
| Cumbria Community Foundation |
20,000 | 20,000 | |||
| Cumbria County Council |
30,305 | 30,305 | |||
| BBCChildren In Need |
31364 | 31,264 | |||
| Hadfield Trust | 5,000 | 5,000 | |||
| Cash ForKids | 4,700 | 4,700 | |||
| Copeland Community Fund |
5,642 | 5,642 | |||
| Police &Crime Commissioner | Cumbria | 29,531 | 29,531 | ||
| Henry Smith | 59,800 | 59,800 | |||
| Morgan Sindall | 5,000 | 5,000 | |||
| Edward Gostling Foundation | 10,000 | 10,000 | |||
| GDF Funding | 51,888 | 51,888 | |||
| Clothworkers Foundation |
7,400 | 7,400 | |||
| Sellafield Snowball Fund | 5,000 | 5,000 | |||
| Bedrock Awards | 25,025 | 25,025 | |||
| Awards For All | 10,000 | 10,000 | |||
| Copeland Bomugh Council |
5,000 | 5,000 | |||
| Allerdale Bomugh Council | 10,000 | 10,000 | |||
| Just Giving | 14,413 | 14,413 | |||
| Francis CScott | 10,000 | 10,000 | |||
| Garfield Weston Fund 29"May Charitable Trust |
15,000 3,000 |
15,000 3,000 |
|||
| David and Ruth Lewis | 7,500 | 7,500 | |||
| 315,555 | 68,591 | 384,146 |
| 3. | INCOME | FROM INVEST | MENTS | MENTS | |||
|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total Funds | Total Funds | ||||
| Fundsf | Fundsf | 2023f | 2022f | ||||
| Bank Interest Receivable | 359 | 359 | |||||
| 359 | 359 | ||||||
| 4. | INCOME | FROM OTHER | TRADING | ACTIVITIES | |||
| Unrestricted | Restricted | Total Funds | Total Funds | ||||
| Funds | Funds | 2023 | 2022f | ||||
| Fundraising | Events | ||||||
| 5. | OTHER INCOME | ||||||
| Unrestricted | Restricte d | Total Funds | Total Funds | ||||
| Fundsf | Funds | 2023f | 2022 | ||||
| Other Income | 7,483 | 7,483 | |||||
| 7,483 | 7,483 | ||||||
| 6. | COSTS OF CHARITABLE | ACTIVITIES BYFUND | TYPE | ||||
| Unrestricted | Restricted | Total | Total | ||||
| Funds | Funds | 2023 | 2022 | ||||
| Domestic Violence Support | 42,203 | 381,827 | 424,030 | ||||
| 42303 | 381,827 | 424,030 | |||||
| 7. | COSTS OF FUNDRAISING | ||||||
| Unrestricted | Restricted | Total | Total | ||||
| Fundsf | Funds f | 2023f | 2022 | ||||
| Fundraising | Expenditure | 1,031 | 1,031 | ||||
| 1,031 | 1,031 |
| Activities | |||||
|---|---|---|---|---|---|
| Under taken | Support | Total | Total | ||
| Directly | Costsf | 2023 | 2022f | ||
| Domestic Violence Support | 425,061 | 425,061 | |||
| 425,061 | 425,061 | ||||
| 9. | SUPPORT COSTS | ||||
| Total | Tots 1 | ||||
| 2023f | 2022f |
| STAFF COSTS | |||
|---|---|---|---|
| Total | Tots 1 | ||
| 2023f | 2022 | ||
| Wages and Sahries | 122,392 | ||
| Employers National Insurance | and Pension Contributions | 7,996 | |
| 130,388 |
| quivalent ba |
sis was as fol |
|---|---|
| 2023 | 2022 |
| Number | Number |
| Management | staff |
|---|---|
| Administrative | staff |
| Support Workers | |
| Total |
| WEST CUMBRIA DOMESTIC VIOLENCE SUPPORT |
|---|
| FINANCIAL STATEMENTS |
| YEAR ENDED 31STMARCH 2023 |
| TANGIBLE FIXEDASSETS | ||||
|---|---|---|---|---|
| Short | Fixtures, | |||
| Leasehold | IT | Fittings di | ||
| Property | Equipment | Equipment | Total | |
| COST | ||||
| At 1st Apri12022 | ||||
| 1ntmduced | 4,180 | 6,205 | 10,385 | |
| Additions | 8,362 | 8,362 | ||
| Donation Received | (-) | (-) | ||
| At 31stMarch 2023 | I2442 | 6,205 | 18,747 | |
| DEPRECIATION | ||||
| At 1stApril 2022 | ||||
| Charge forthe year | 1,401 | 1,551 | 2,952 | |
| At 31stMarch 2023 | 1,401 | 1,551 | 2,592 | |
| NET BOOK VALUE | ||||
| At 31stMarch 2023 | ||||
| At 31stMarch 2022 |
| 12. | TANGIBLE FIXEDASSETS (Cont) | TANGIBLE FIXEDASSETS (Cont) | |||||||
|---|---|---|---|---|---|---|---|---|---|
| included in tanfal&le fixed |
assets are assets | held | under | finance leases or | hire purchase contracts as | fol | |||
| 2023 | 2022 | ||||||||
| Net | Depreciation | Net | Depreciation | ||||||
| Asset description Fixtures, fittmgs, and equipment |
BookValue f- |
Charge | BookValue | Charge | |||||
| 13. | DEBTORS | ||||||||
| 2023f | 2022 f, |
||||||||
| Trade Debtors | 12,972 | ||||||||
| Prepaymeuts | 2,698 | ||||||||
| 15,670 | |||||||||
| WEST CUMBRIA DOMESTIC | VIOLENCE SUPPORT | ||||||||
| FINANCIAL STATEMENTS |
|||||||||
| YEAR ENDED 31STMARCH | 2023 | ||||||||
| NOTES TOTHE FINANCIAL | STATEMENTS | ||||||||
| 14. | CREDITORS: (Amounts | falling due within | one year) | ||||||
| 2023f | 2022 f. |
||||||||
| Net Obligations under finance leases |
|||||||||
| Trade Creditors | 5,748 | ||||||||
| Other Taxes and Socu1security Costs | 1,094 | ||||||||
| Accruals and deferred income | 1,644 | ||||||||
| 37 |
| 8,486 | ||||
|---|---|---|---|---|
| Deferred Income | ||||
| At Ist April 2022 | ||||
| Resources deferred in the year |
||||
| Amounts released from previous year |
||||
| Defened Income at 31st March 2023 | ||||
| The deferred income at 31st March 2023 relates to donations | received | in advance | ||
| 15. | CREDITORS: (Amounts falling due after more than one |
year) | ||
| 2023 | 2022 | |||
| Net Ob ligations under fmance leases | ||||
| Net Obligations under finance leases |
||||
| Repayable withm one year |
||||
| Repayable within two and five years |
| Unrestricted | Restricted | Total Funds | Total Funds | |
|---|---|---|---|---|
| Fundsf | Fundsf | 2023f | 2022 f |
|
| Tangilile Fixed Assets | 15,795 | 15,795 | ||
| Cunent Assets | 114,515 | 139,853 | 254,368 | |
| Current Liabilities | (8,486) | (-) | (8,486) | |
| Long Term LiabiTities | (-) | (-) | (-) | |
| Net Assets at 31stMarch 2023 | 121,824 | 139,853 | 261,677 |
| RESTRI | CTE | D FUNDS | |||||
|---|---|---|---|---|---|---|---|
| Introduced | |||||||
| At 1st | At 31st | ||||||
| April | Incoming | Outgoing | March | ||||
| 2022f | Resourcesf | Resources | 2023 | ||||
| Allerdale | Bomugh Council | 10,000 | (2,499) | 7,501 | |||
| Copeland | Borough Council | 5,000 | (-) | 5,000 | |||
| Cash For | Kids | 4,700 | (4,700) | ||||
| Awards For All | 10,000 | (2,500) | 7,500 | ||||
| BBCChildren | In Need Kids | Pmvision | 12,245 | 31,264 | (31,633) | 11,876 | |
| Cumbria | County Council | 66,540 | 30,305 | (82473) | 14,572 | ||
| 38 |
| Copeland Community |
Copeland Community |
Fund | 11,285 | 5,642 | (16,927) | ||
|---|---|---|---|---|---|---|---|
| Bedmck Awards | 25,025 | (-) | 25,025 | ||||
| Cumbria Community |
Foundation(NHS) | 11,447 | (11,447) | ||||
| Cumbria Community |
Foundation | 20,000 | (8,333) | 11,667 | |||
| Hadfield Trust GDF Funding |
5,000 51,888 |
(-) (51,876) |
5,000 12 |
||||
| Henry Smith | 19,935 | 59,800 | (59,799) | 19,936 | |||
| Sellafield Ltd Grant | 71453 | (67,540) | 3,713 | ||||
| Sellsfiekl Ltd Grant | 12,900 | (12,900) | |||||
| Sellafield Snowball | Fund | 5,000 | (5,000) | ||||
| Morgan Sindall | 5,000 | (-) | 5,000 | ||||
| Clothworkers Foundation |
7,400 | (7,400) | |||||
| Edward Gostling | 10,000 | (-) | 10,000 | ||||
| Copeland Community |
Fund | 0 | |||||
| Edward Gostling Trust | 0 | ||||||
| Police &Crime Commissioner | Cumbria | 520 | 29,531 | (17,000) | 13,051 | ||
| Sir Bernard &Lady | Schreirer | Trust | 0 | ||||
| The Peel Trust | 0 | ||||||
| 206,125 | 315,555 | (381,827) | 139,853 |