OpenCharities

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

2022-03-31-accounts

Page
Report ofthe Trustees 1 to 4
Independent
Examiner's
Report
Statement ofFinandal Activities
Balance Sheet
Notes tothe Financial Statements 8 to 15
Detailed Statement ofFinancial Activities 16 to 17

forthe Y arE n
1March2
22
2022 2021
Unrestdicted Restricted Total Total
fund fund funds funds
Notes f f f f
INCOME AND ENDOWMENTS FROM
Donations and legacies 135,602 135,602 338,303
EXPENDITURE ON
Charitable
acthrRies
Support
Costs
67~ 67,864 20,065
Direct costs 47,638 2,135 49,773 17,853
Total 115,502 2,135 117,637 37,918
Net gains on investments 6371 6,471 6,183
NET INCOME/(EXPENDITURE) 26,571 (2,135) 24~ 306,568
RECONCIUATION
OF FUNDS
Total funds brought forward 304,433 2,135 M6,568
TOTAL FUNDS CARRIED FORWARD 331,004 331,004 306,568
31 March 2022
2022 2021
Unrestricted Restricted Total Total
fund fund funds funds
Notes 6 6 6
FIXEDASSETS
Tangible assets 9 881 881
Investments 10 210,883 210WS 204,332
211,764 211,764 204,332
CURRENT ASSETS
Debtors 1,975 1,975 350
Cash at bank 126,489 126~9 104,286
128,464 12&,464 104,636
CREDITORS
Amounts
falling due within one year
12 (9,224) (9,224) (2,400)
NET CURRENT ASSEIS 119,240 119,240 102,236
TOTAL ASSETSLESSCURRENT LIABIUTIES 331,004 331,004 306,568
331,004 331,004 306,568
FUNDS 13
Unrestricted
funds
331,004 304,433
Restricted funds 2,135
TOTALFUNDS 331,004 306,568

Fixed asset investments investments are a form of financial instrument financial instrument and are initially recognised at their transaction at their transaction cost
and subsequently measured
at fair value at the Balance Sheet
date, unless the value cannot be measured
reliably,
in
which case it is measured at cost less impairment. Investment gains and losses, whether realised or
unrealised are combined and presented in the Statement ofFinandal Activities.
DONATIONS AND LEGACIES
2022 2021
6 6
Clan Trust funds 174,680
Donations 127,190 160,223
Grants 8,333 3,400
Interest on investments 79
135,602 338,303
Grants received, included in the above, are as follows:
2022 2021
6 6
Princes Trust 8,333 3,400

Direct Grant Grant Support
Costs (see funding of costs [see
Support Costs note 4)
E
activities
f
note 5)
E67~
Totals
E67~
Direct costs 47,63$ 2,135 49,773
47,638 67,864 117,637
4. DIRECT COSTSOF CHARITABLE ACTIVITIES
2022 2021
E E
Counselling 16,14$ 11,895
Mental Health Courses 31~90
47,638 11,895
5. SUPPORT COSIS
Governance
Management Finance costs Totals
E E E f
Support Costs 63,774 36 4,054 67,864
Support costs, included in the above, are as follows:
2022 2021
Support Total
Costs activities
E E
Wages 30J99 9,191
Insurance 6$9 323
Telephone 116 122
Marketing 31,144 6,099
Sundries 1,206 2,052
Website costs 4,571
Depreciation oftangible and heritage assets 120
Bank charges 36
Auditors' remuneration 2,800
Legal and professional fees 1354
67,864 24,75$

STAFFCOSTS
2022 2021
E f
Wages and salaries 30,499 9,191
30,499 9,191
The average monthly number ofemployees during the year was as follows:
2021
Management and administration
No employees received emoluments in excess ofE60,000.
COMPARATIVES FOR THE STATEMENT OF FINANGAL ACTIVITIES
Unrestricted Restricted Total
fund fund funds
E E E
INCOME AND ENDOWMENTS FROM
Donations and legacies 334,903 3,400 338,303
EXPENDITURE ON
Charitable acbvities
Support Costs 20,065 20,065
Direct costs 16,588 1,265 17,853
Total 36,653 1,265 37,918
Net gains on investments 6,183 6,183
NET INCOME 304,433 2,135 306,568
TOTAL FUNDS CARRIED FORWARD 304,433 2,135 306,568
N tothe Finan 5 n - ntinued
rthe Year Ended 31March 2022
9. TANGIBLE FIXEDASSETS
Computer
equipment
f
COST
Additions 1,001
DEPRECIATION
Charge foryear 120
NET BOOK VALUE
At 31March 2022 881
At31March 2021
10. FIXEDASSETINVESTMENTS
Listed
investments
E
MARKET VALUE
At 1April 2021 204,332
Revaluations 6,551
At31March 2022 210,883
NET BOOKVALUE
At31March 2022 210~
At31March 2021 204,332
There were no investment assets outside the UK.
Cost orvaluation at31March 2022 isrepresented by:
Listed
investments
E
Valuation
in 2021
6,183
Valuation
in 2022
6,551
Cost 198,149
210,883

2022 2021
E E
Prepayments 1,975 350
12. CREDITORS: AMOUNTS FALUNG DUE WITHIN ONE YEAR
2022 2021
E E
Trade creditors 3W1
Taxation and social security 1,205
Accruals and deferred income 4,598
9,224 2,400
13. MOVEMENT IN FUNDS
Net
movement At
At1.4.21 in funds 31.3.22
E E E
Unrestricted funds
General fund 26,571 331,004
Restricted funds
Suffolk Community Fund 2,135 (2,135)
TOTALFUNDS 306,568 24r436 331,004
Net movement in funds, included in the above are as follows:
Incoming Resources Gains and Movement
resources
E
expended
E
losses
E
in funds
f
Unrestricted funds
General fund 135,602 (115,502) 6,471 26,571
Restricted funds
Suffolk Community Fund (2,135) (2,135)
TOTAL FUNDS 135~602 (117p637) 6J71 24,436

Net
movement At
in funds 31.3.21
6 E
Unrestricted funds
General fund 304,433 304,433
Restricted funds
Suffolk Community Fund 2,135 2,135
TOTALFUNDS 306,568 306,568
Incoming Resources Gains and Movement
resources
E
expended
f
losses
E
in funds
E
Unrestricted
funds
General fund 334,903 (36,653) 6,183 304,433
Restricted funds
Suffolk Community Fund (1,265) 2,135
TOTALFUNDS 338,303 (37,918) 6,183 306,568
Net
movement At
At 1.4.20 in funds 31.3.22
E E
Unrestricted funds
General fund 331,004 331,004
TOTALFUNDS 331,004 331,004

Incoming Resources Gains and Movement
resources expended losses in funds
E E E E
Unrestricted
funds
General fund 470,505 (152,155) 12,654 331,004
Restricted funds
Suffolk Community Fund 3,400 (3,400)
TOTAL FUNDS 473,905 (155,555) 12,654 331,004

Detailed tement ofFinanc tement ofFinanc I ivities
forthe Year End 31March 2022
2022 2021
E E
INCOME AND ENDOWMENTS
Donations and legacies
Clan Trust funds 174,680
Donations 127,190 160,223
Grants 8,333 3,400
Interest on investments
135,602 338,303
Total incoming resources 135,602 338,303
EXPENDITURE
Charitable
activities
Counseging 16,148 11,895
Mental Health Courses 31,490
Suffolk community grant costs 2,135 1,265
49,773 13,160
Support costs
Management
Wages 30g99 9,191
Insurance 323
Telephone 116 122
Marketing 31,144 6,099
Sundries 1,206 2,052
Website costs 4,571
Computer
equipment
120
68,774 22,358
Finance
Bankcharges
Governance costs
Auditors'
remuneration
Legal and professional fees
4,054
Total resources expended 117,637 37,918
Net income before gains and losses 17,965 300,385
Reagsed recognised gains and losses
Cerned forward 17,965 300,385

forthe Year Ended 31 March 2022
2022 2021
E E
Realised recognised gains and losses
Brought forward 17,965 300,385
Realised gains/(losses) on fixed asset
investments 6,471 6,183
Net income 24g36 306,568