OpenCharities

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

2023-03-31-accounts

Pages
Trustees'
Annual
Report
2to 8
Independent
Examiner's
Report
Statement
of Financial Activities
10
Summary
Income and Expenditure
Account
Balance Sheet 12
Statement ofCash flows 13
Notes tothe Accounts 14to 19
Detailed Statement of Financial Activities 20to 21

Unrestricted Restricted
funds funds Total funds Total funds
2023 2023 2023 2022
Notes 6 E E f.
Income and endowments
from:
Donations and legacies 54,589 36,333 90,922 98,639
Investments 19 19 4
Total 54,608 36,333 90,941 98,643
Expenditure on:
Other 55,271 19,331 74,602 77,931
Totai 55,271 19,331 74,602 77,931
Net gains on investments
Net income (663) 17,002 16,339 20,712
Transfers between
funds
Net income before other
gains/(losses) (663) 17,002 16,339 20,712
Other gains and losses
Net movement
in funds
(663) 17,002 16,339 20,712
Reconciliation offunds:
Total funds brought forward 25,696 35,567 61,263 40,551
Total funds carried forward 25,033 52,569 77,602 61,263

2023 2022
E E
Income 90,922 98,639
Interest and investment income 19
Gross income for the year 90,941 98,643
Expenditure 74,602 77,931
Total expenditure
for the year
74,602 77,931
Net income before tax forthe year 16,339 20,712
Net income forthe year 16,339 20,712

at 31March 20 23 23 23
Company
No.
12528830 Notes 2023 2022
F, E
Currant assets
Cash at bank and in hand 80,892 63,561
80,892 63,561
Creditors: Amount falling due within one year 8 (3,290) (2,298)
Net current assets 77,602 61,263
Total assets less current liabilities 77,602 61,263
Net assets excluding pension asset or liability 77,602 61,263
Total net assets 77,602 61,263
The funds ofthe chadty
Restricted funds
Restricted income funds 52,569 35,567
52,569 35,567
Unrestricted
funds
General funds 25,033 25,696
25,033 25,696
Reserves
Total funds 77,602 61,263

2023 2022
6 6
Cash flows from operating activities
Net income per Statement ofFinancial Activities 16,339 20,712
Adjustments
for:
Dividends,
interest and
rents from investments (19) (4)
Other gains/losses
Decrease in trade and other receivables 3,470
Increase/(Decrease)
in trade and other payables
992 (2,244)
Net cash provided
by operating
activities
17,312 21,934
Cash flows fram investing activities
Dividends,
interest and
rents from investments 19
Net cash from investing activities 19
ftet cash from financing
activities
lect increase
in cash and cash equivalents
17,331 21,938
Cash and cash equivalents atthe beginning ofthe year 63,561 41,623
Cash and cash equivalents atthe end ofthe year 80,892 63,561
Components
ofcash and cash equivalents
Cash and bank balances 80,892 63,561
80,892 63,561

Expenditure Expenditure
Recognition of Expenditure
is recognised
on an accruals basis. Expenditure
includes
any VAT
expenditure which cannot be fully recovered,
and is reported as
part ofthe expenditure
to
which it relates.
Expenditure an These comprise the costs associated with attracting voluntary
income, fundraising
raising funds trading costs and investment
management
casts.
Expenditure on These comprise the costs incurred
by the Charity in
the delivery of its activities and
charitable activities services
in the furtherance
of its objects, including
the making ofgrants and
governance
costs.
Grants payable All grant expenditure
is accounted
for on an a«tuel
paid basis plus an accrual for
grants that have been approved
by the trustees at
the end ofthe year but not yet
paicl.
Governance costs These include those costs associated
with meeting
the constitutianal and statutory
requirements
ofthe Charity,
including
any audit/independent
examination
fees,
costs linked to the strategic management
ofthe Charity, together with a share of
other administration
costs.
Other expenditure These are support costs not allacated to a particular activity.

3 Statement o f Financial Activities - prior year
Unrestricted Restricted
funds funds Totalfunds
2022 2022 2022
income and endowments from:
Donations and legacies 73,956 24,683 98,639
Investments 4 4
Total 73,960 24,683 98,643
Expenditure
on:
Other 60,915 17,016 77,931
Total 60,915 17,016 77,931
Net income 13,045 7,667 20,712
Net income before other
gains/(lasses) 13,045 7,667 20,712
Other gains and losses:
Net movement in funds 13,045 7,667 20,712
Reconciliation offunds:
Total funds brought forward 12,651 27,900 40,551
Total funds carried forward 25,696 35,567 61,263
4 Income from donations and legacies
Unrestricted Restricted Total Total
2023 2022
Membership and Just Giving
Fees 8,943 8,943 14,683
Contribution to membership 8,943 8,943 6,271
fees and grant awards
Grants received 45,646 27,390 73,036 77,685
54,589 36,333 90,922 98,639
5 Income from investme nts
Unrestricted Total Total
2023 2022
19 19
19 19 4
6 Other expenditure
Unrestricted Restricted Total Total
2023 2022
Grants given 16,810
Other direct costs 206
Employee costs 46,789 7,392 54,181 53,681
Motor and travel costs 22 228 250 235
General administrative costs 1,862 77 1,939 4,956
Legal and professional costs 6,598 11,634 18,232 2,043
55,271 19,331 74,602 77,931
7 Staff costs
2023 202?
Salaries and wages 52,268 52,432
Social security costs 626
Pension costs 1,287 1,249
54,181 53,681
No employee received emoluments ln excess ofE60,000.
The average monthly number offull time equivalent employees during the year was as follows:
2023 2022
Number Number
Management and 1.5
administration
1.5
8 Creditors:
amounts
falling due within one year
2023 2022
6 E
Trade creditors 1,213 128
Other taxes and social security 1,277 1,370
Acrruals 800 800
3,290 2,298

Incoming
resources Resources At 31
At 1April (including
other
expended March
2023
2022 gains/lasses)
E
Restricted funds:
Restricted income funds:
Justice Fund 25,773 16,543 42,316
Roots2Justice Fund 9,794 10,000 (11,939) 7,855
Legal Confidence Programme
Fund 9,790 (7,392) 2,398
Torol 35,567 36,333 (19,331) 52,569
Unrestricted funds:
Generaifunds 25,696 54,608 (55,271) 25,033
Total funds 61,263 90,941 (74,602) 77,602

At 31
At 1April March
2022 Cash flows 7023
E E E
Cash and cash equivalents 63,561 17,331 80,892
63,561 17,331 SQ,892
Net debt 63,561 17,331 80,892

2023 2022
E E
The pension cost charge to the company
amounted to: 1,287 1,249

IJnrestricted Restricted
funds funds Total funds Totalfunds
2023 2023 2023 2022
f E f 6
Income and endowments from:
Donations
and legacies
Membership
and Just
Giving Fees 0 8,943 8,943 14,683
Contribution
to membership
and grant awards
fees 8,943 8,943 6,271
Grants received 45,646 27,390 73,036 77,685
54,589 36,333 90,922 ' 98,639
Investments
19 19
19 19 4
Total income and endowments 54,608 36,333 90,941 98,643
fxpenditure
on:
Other expenditure
Grants given 16,810
Other direct costs 206
17,016
Employee costs
Salaries/wages 45,000 7,268 52,268 52,432
Employer's
NIC
626 626
Pension costs 1,163 124 1,287 1,249
46,789 7,392 54,181 53,681
Motor and travel costs
Travel and subsistence 22 228 250 235
228 250 235
General administrative costs,
including depreciation and
amortisation
Bank charges 532 532 607
Generalinsurances 571 571 1,141
Software,
ITsupport
cost's
and related 276 276 2,730
Stationery
and printing
287 287
Sundry expenses 24 24 320
Telephone,
fax and
broadband 172 77 249 158
1,862 77 1,939 4,956
Legal and professional costs
Accountancy
and bookkeeping
1,798 1,798 2,043
Consultancy
fees
4,800 11,634 16,434
6,598 11,634 18,232 2,043
Total ofexpenditure of other costs 55,271 19,331 74,602 77,931

lawyers
Against
Poverty
Detailed Statement of Financial Activities
Total expenditure 55,271 19,331 74,602 77,931
Net gains on investments
Net income (663) 17,002 16,339 20,712
Net income before other
gains/(losses) (663) 17,002 16,339 20,712
Other Gains
Net movement
in funds
(663) 17,002 16,339 20,712
Reconciliation
offunds;
Total funds brought forward 25,696 35,567 61,263 40,551
Total funds carried forward 25,033 52,569 77,602 61,263