| Page | |||
|---|---|---|---|
| Repart ofthe Trustees | 1 | to | 6 |
| Report ofthe Independent Auditors |
7 | to | 9 |
| Statement of Financial Activities | 10 | ||
| Balance Sheet | |||
| Nates to the Financial Statements | 12 | to | 16 |
| Detailed Statement ofFinancial Activities | 17 |
| Period | ||||||||
|---|---|---|---|---|---|---|---|---|
| 10/5/21 | ||||||||
| Year ended | to | |||||||
| 31/5/23 | 31/5/22 | |||||||
| Unrestricted | Restricted | Total | Total | |||||
| Notes | fund | funds E |
funds f |
funds | ||||
| INCOME AND ENDOWMENTS | FRONI | |||||||
| Donations | and legacies | 46,105 | 45,875 | 91,980 | 150,024 | |||
| Investment | income | 672 | 672 | |||||
| Total | 46,777 | 45,875 | 92,652 | 150,024 | ||||
| EXPENDITURE QN | ||||||||
| Raising funds | 23,922 | 19,185 | 43,107 | |||||
| Charitable | activities | |||||||
| Resilience, | research | and practice | 13 | 1,929 | 1,942 | 12 | ||
| Other | 6,780 | 556 | 7,336 | 3,751 | ||||
| Total | 30,715 | 21,670 | 52,385 | 3,763 | ||||
| NET INCOME | 16,062 | 24,205 | 40,267 | 146,261 | ||||
| RECONCILIATION | OF FUNDS | |||||||
| Total funds | brought | forward | 146,261 | 146,261 | ||||
| TOTAL FUNDS CARRIED FORWARD | 162,323 | 24,205 | 186,528 | 146,261 |
| BALANCE SHEET 31STMAY 2023 |
|||
|---|---|---|---|
| Notes | 2023 f |
2022 F |
|
| FIXEDASSETS | |||
| Tangible assets | 3,385 | ||
| CURRENT ASSETS | |||
| Debtors Cash at bank |
41,411 148,669 |
148,458 | |
| 190,080 | 148,458 | ||
| CREDITORS | |||
| Amounts falling due within one year |
(6,937) | (2,197) | |
| NET CURRENT ASSETS | 183,143 | 146,261 | |
| TOTAL ASSETS LESSCURRENT | |||
| LIABILITIES | 186,528 | 146,261 | |
| NET ASSETS | 186,528 | 146,261 | |
| FUNDS | 10 | ||
| unrestricted funds |
162,323 | 146,261 | |
| Restricted funds |
24,205 | ||
| TOTAL FUNDS | 186,528 | 146,261 |
| Period | |||||
|---|---|---|---|---|---|
| 10/5/21 | |||||
| Year ended | to | ||||
| 31/5/23 | 31/5/22 | ||||
| K | |||||
| Auditors' | remuneration | 2,100 | 2,100 | ||
| Other non-audit | services | 277 | 61 | ||
| Depreciation | - | owned assets | 1,692 |
| Period | |||
|---|---|---|---|
| 10/5/21 | |||
| Year ended | to | ||
| 31/5/23 | 31/5/22 | ||
| UK | staff | 5 |
| 6. | TANGIBLE FIXEDA | SS | ETS | |||
|---|---|---|---|---|---|---|
| Computer | ||||||
| equipment | ||||||
| COST | ||||||
| Transfer to ownership | 5,077 | |||||
| DEPRECIATION | ||||||
| Charge for year | 1,692 | |||||
| NET BOOK VALUE | ||||||
| At 31st May 2023 | 3,385 | |||||
| At 31st May 2022 | ||||||
| 7. | DEBTORS:AMOUNTS | FALLING DUE WITHIN ONE YEAR | ||||
| 2023 | 2022 | |||||
| E | ||||||
| Trade debtors | 198 | |||||
| Prepayments and accrued income |
41,213 | |||||
| 41,411 | ||||||
| 8. | CREDITORS: AMOUNTS FALLING DUE WITHIN ONE |
YEAR | ||||
| 2023 | 2022 | |||||
| Socia!security and other | taxes | 2,512 | ||||
| Other creditors | 682 | |||||
| Accruals and deferred | income | 3,743 | 2,197 | |||
| 6,937 | 2,197 | |||||
| 9. | ANALYSIS OF NET ASSETS BETWEEN FUNDS | |||||
| 2023 | 2022 | |||||
| Unrestricted | Restricted | Total | Total | |||
| fund | funds | funds | funds | |||
| F | ||||||
| Fixed assets | 3,385 | 3,385 | ||||
| Current assets Current liabilities |
163,810 ~4,972) |
26,270 ~2,966) |
190,080 ~6,937) |
148,458 ~2,197) |
||
| 162,323 | 24,205 | 186,528 | 146,261 |
| MOVEMENT IN FUN |
D | S | ||||
|---|---|---|---|---|---|---|
| Net | ||||||
| movement | At | |||||
| At 1/6/22 f |
in funds | 31/5/23 F |
||||
| Unrestricted funds |
||||||
| General fund |
146,261 | 16,062 | 162,323 | |||
| Restricted funds | ||||||
| NIHR - Research Ready Communities | ||||||
| Pilot Blackpool HDRC Coresearcher |
Commission | 2,402 21,803 |
2,402 21,803 |
|||
| 24,205 | 24,205 | |||||
| TOTAL FUNDS | 146,261 | 40,267 | 186,528 | |||
| Net movement in funds, |
included | in the above are as follows: | ||||
| incoming | Resources | Movement | ||||
| resources | expended | in funds | ||||
| E | E | |||||
| Unrestricted funds |
||||||
| General fund | 46,777 | (30,715) | 16,062 | |||
| Restricted funds | ||||||
| NiHR - Research Ready Communities | ||||||
| Pilot Blackpool | 5,374 | (2,972) | 2,402 | |||
| HDRC Coresearcher | Commission | 30„560 | (8,757) | 21,803 | ||
| Fylde Coast Research | Consortium | |||||
| Research Collaborator | Project | 9,941 | ~9,941) | |||
| 45,875 | )21,529) | 24,205 | ||||
| TOTAL FUNDS | 92,652 | L52,5555) | 40,267 |
| Compar | atives | for movement in funds |
||
|---|---|---|---|---|
| Net | ||||
| movement | At | |||
| in funds | 31/5/22 | |||
| Unrestricted | funds | |||
| General | fund | 146,261 | 146,261 | |
| TOTAL | FUNDS | 146,261 | 146,261 |
| Compara | tive | net movement in funds, inc |
luded in the above are as follows |
: | |
|---|---|---|---|---|---|
| Incoming | Resources | Movement | |||
| resources | expended | in funds | |||
| f: | |||||
| Unrestricted | funds | ||||
| General | fund | 150,024 | (3,763) | 146,261 | |
| TOTAL | FUNDS | 160,024 | ~3,763I | 146,261 |
| FOR THE YEAR ENDED 31 | STMAY 2023 |
||||
|---|---|---|---|---|---|
| Period | |||||
| 10/5/21 | |||||
| Year ended | to | ||||
| 31/5/23 | 31/5/22 | ||||
| INCONIE AND | ENDOWMENTS | ||||
| Donations and legacies |
|||||
| Gifts Donations |
5,077 86,903 |
150,024 | |||
| 91,980 | 150,024 | ||||
| Investment income |
|||||
| Deposit account | interest | 672 | |||
| Total incoming | resources | 92,652 | 150,024 | ||
| EXPENDITURE | |||||
| Other trading | activities | ||||
| Wages | 41,227 | ||||
| Pensions | 1,880 | ||||
| 43,107 | |||||
| Charitable activities |
|||||
| Sundries | 1,942 | 12 | |||
| Support costs | |||||
| Management | |||||
| Sundries | 2,341 | ||||
| Finance | |||||
| Bank charges | 148 | 55 | |||
| Information technology Computer costs |
270 | 366 | |||
| Depreciation | of | tangible | fixed assets | 1,692 | |
| 1,962 | 366 | ||||
| Other | |||||
| Insurance | 508 | 1,169 | |||
| Governance | costs | ||||
| Auditors' remuneration |
2,100 | 2,100 | |||
| Auditors' remuneration |
for non audit work | 277 | 61 | ||
| 2,377 | 2,161 | ||||
| Total resources | expended | 52,385 | 3,763 | ||
| Net income | 40,267 | 146,261 |