OpenCharities

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

2024-03-31-accounts

llttSEXTSTHEHf,lAllClALSTAIETfiENTS
FORTllEPERIODEIIDES3lSTiltARCH2S2{
Page
Cornpanylnhrrnation
ReportoftheTrusteas t-{{
Repart of thelndependentExaminer t2
$tatementofFinancialActivitier {3
Balance$hoet 14
Hohstothe Financial$h&ments 15-20
Detailed Stabnnentof FinancialActivities 21-22

Feriod
1"512127
Yearended t$
3t13t?4 3u3/23
Unrestricted Restricted Total Total
fund funds funds funds
Notes f f i. t
INCOMEANDENDOWMET{TSFROM
Donations andlegacies
57,887
14,925
72,5L3 82,560
lnvestment income 2 300
Total 57,687
14,826
73,513 82,850
EXP€NDITURTON
Charitableactivities
CAP HeadOfficepayments 3,900 4,800 8,70O 10,150
General 512 1,EOI 2,4t4 4,O42
WagesandPensions 3L,1'34 7,500 38,634 42,2\3
GovernanceandFinance 1,578 t?e 1,7LL 1,6S0
Total 37,124
14,335
51,*59 58,L35
NETINCOME 20,563 491 21,054 24,775
RTCONCILIATICIN OFFT"'NDS
Total fundsbrought forward 23,501 1,2?0 ?4,725
TOTAL FUNDS CARRIEDFORWARD 44,054 1,715 45,V79 24,725
: .'...:].:.." -'.....-
a

2024 2023
Unrestricted fiestricted Total Total
fund funds funds funds
Notes IL f f f
FIXEDAssETS
Tangibleassets 5 267 267 400
CUBRENTASSETS
Debtors 6 M 44 45
Cashatbank 45,487 1,715 47,2A2 27,443
45,531 1.,715 47,246 27,48S
CREDITORS
Amountsfallingduewithinoneyear 7 {t,7?4, {1,734} {3,163}
NET CURRENTASSETS 43,797 1,715 45,5L2 24,3?5
TOTALASSETSLESSCURRENT TIABILITIES 44,064 1,715 45,779 24,725
NETASSETS 44,064 !,7L5 45,779 24,725
:::-: ::T: : ::..-.:=.-::
FUNDS 8
Unrestricted funds 44,064 23,501.
Restricted funds 1,715- 1 ',\14
TOTALFUNOS 45,779 24,725
::-

INVESTMENT INCOMT
Period
L5/2122
Yaarended tn
3tl3l74 3u3/73
f
Bankcornpensation : 3otl
:==:

COMFARATIVES FOF THTSTATEMTNT OFFII{AfiC HLACTIUTIES
Unrestricted Restricted Total
fund funds funds
E { f
INCOME ANDENDCI1,1,MENTSFROM
Donations andlegacies 75,392 7,158 82,560
Investrnent inccme 300 3oCI
I
Total 75,692 7,168 82,850
EXPETIDITUREON
Chirritableartivities
CAPHeadOffice'payments 5,350 4,800 ].U,15U
General 7,977 1,065 4,442
WagesandPensions 42,253 42,253
GovernanceandFinance 1-,61.3_ 79 1",s90
Total 52,191 5,944 58,135
4. COMPATATIVESFORTliESTATEMENT OF FINAIUCIAL ACTIVITIES-cantinued
UnrestrictedRestricted Total
fund funds funds
ff f
NETTNCOME 23,501 7,224 21,725
TOTALFUIIDSCARNIED FORWAND 23,501 1",224 24,V25
::::''T:"-: :::::= :-:.:::-:
5. TAIlIGIBLETXEDASSETS
Computer
quipmnt
t!
cosT
At1April2023and31March2024 479
DEPBECIATION
AtlApril2023 79
Chargeforyear IJ5
At 31 March 2024 212
NETBOOI( VALUE
At31"March 2024 267
:--:
At31March2023 400
6. DEBTOR$:AMOUNTSFALLINGDUfWlTHlFlONEYEAR
2424 1al',1
Tradedebtors fu I
r+-')
a =--T-::*:

7" CREDITORS:AMOUNTSFALLING DUEWITHINONE YEAR
e024 2023
f f
Othercreditors L,734 q 161
: ]:T
8. MOVEMENTINFUNBS
Net
movement
Attl4/23 infunds At 31./3124
f f f
Unrestricted funds
Generalfund 23,501
20,563
44,054
Resffictedfunds
Computer Equipment 904 {245} 558
Hampers/faster
Other
3Zg {144}
46
46
fia
Trainingforchurches 435 435
CAPmoney coaching 400 4&
t,224 491 1,715
TOTAL FUNDS 24,725
:::::::::::::::
21,054
:
45,779
:
Itetmovementinfunds, includedintheabove areasfollows
lncoming Resources Moven':ent
reS0urces expended in funcls
{. t_ r
Unrestricted funds
Generalfund
t
57,687
{}7,124}
20,563
Restrictedfunds
HeadOffice 4,800 {4800}
Cornputer Equipment {245} {e4s}
Hamper#Easter 7.,475 (1,0291 46
Oth"er 615 (7601 {raal
Trainingforchurches 435 435
CAPmoney coaching 400 400
Salarycontribution 7,500 t7,5Ool
1"4,826 {14335} 491
TOTALFT,,NDs 77.,5r' l3{T' 21,05d1

Net
movement
infunds At.33.,3123
f f
Unr€strictedfuilds
6eneral fund 23,50:" 23,501
Restrictedfunds
C0mputer Equipment 904 904
0ther 320 3?S
1",274 L,At 4
TOTALFUNDS 24,725 24,725
::r:

Comparativenetmovementinfu nds, included in the aboveareasfoihws: -
incorning Resources fvlovement
re50urees expended in funds
{ f {
Unr€stricted funds
Generalfund 75,692
{52,191}
23,501
Restrictedfunds
HeadOffice 4,900 {4,800)
Cornputer Equipment 983 i7e) 904
Hampers/Easter
Other
500
_:i:
I
i50o)
.i:u:)
320
,,::1 llYi 1,224
TOTALFUHDS 82,860 gfi) t4,I/_J
:-."..:-

Period
2472
Year ended t(]
31l3/24 3u3123
f f
INC&i1/IEAruTETdSSWMHTTS
Donaticnsandlegaeies
Donations 29,150 5t,>/)
Girtaid L,694
Grants 43.,5f0 16,283
StartupdonatlcnfromElim 31,288
Otheninccrne 99 2,414
72,513 S2,560
lnvstrE"rentinems
&ani<cnrpns;ti*n 300
Ttafincofiringresurces 7?,513 82,96CI
EXPgi'{*ITUffiH
eharitabi*Bctivlties
Wages 36,006 39,550
Pensions 2,628 2,7S3
Computer ccsts tg? 163
Clientfood 1r.5 1S5
Hampers andEaster"Food 1,0r9 1,408
Client events 65 a(")
Telephone 259
Postage andstationery 90 93
H*spitality 27 )'1
Sundries 948 _r,iT
41,359 46,488
Support *asts
Managernent
Payraentstoh*adoffice &700 10,L50

Period
2022
Year ended t0
3u3/24 3rl3l23
{ {
Management
Finance
Bank charges 31 r(}v
Governancetosts
lnsurance 500 484
TravelandMileage g6 1AC
Acc0untancy andlegalfees 540 600
Computerequipment x33 r5
1,369 .I-r5u6
Totalresourcesexpended 51,459 )6,I5)
Net income ?1,054
:
24,725