| Page | |
|---|---|
| Report ofthe Trustees | 1to5 |
| Report ofthe Independent Auditors |
6 to 8 |
| Statement of Financial Activities | |
| Balance Sheet | |
| Cash Flow Statement | |
| Notes to the Cash Flow Statement | 12 |
| Notes to the Financial Statements | 13 to 17 |
| for the Period 1 Ma |
rch 2022 to | 31 Decemb | er 2022 | ||
|---|---|---|---|---|---|
| Period | Period | ||||
| 1.3.22 | 25.2.21 | ||||
| to | to | ||||
| 31.12.22 | 28.2.22 | ||||
| Unrestricted | Total | ||||
| Notes | fund 5 |
fundsf | |||
| INCOME AND ENDOWMENTS | FROM | ||||
| Donations and legacies |
5,000 | ||||
| Other trading activities |
752,953 | ||||
| Total | 752,953 | 5,000 | |||
| EXPENDITURE ON | |||||
| Raising funds | 227,118 | ||||
| NET INCOME | 525,835 | 5,000 | |||
| RECONCILIATION | OF FUNDS | ||||
| Total funds brought | forward | 5,000 | |||
| TOTAL FUNDS CARRIED FORWARD | ~530835 | 5,000 |
| 2022 | 2022 | |||
|---|---|---|---|---|
| Unrestricted | Total | |||
| fund | funds | |||
| Notes | 6 | 6 | ||
| CURRENT ASSETS | ||||
| Debtors | 127,351 | |||
| Cash at | bank | ~529 796 | 5,000 | |
| 657,147 | 5,000 | |||
| CREDITORS | ||||
| Amounts | falling due within one year | 10 | (126,312) | |
| NET CURRENT ASSETS | 530835 | 5,000 | ||
| TOTAL | ASSETS LESSCURRENT | |||
| LIABILITIES | 530,835 | 5,000 | ||
| NET ASSETS | ~530835 | 5,000 | ||
| FUNDS | ||||
| Unrestricted funds |
530,835 | 5,000 | ||
| TOTAL | FUNDS | 530835 | 5,000 |
| for the Period 1 |
March 202 | 2 to | 31 Decem | ber 2022 | |||
|---|---|---|---|---|---|---|---|
| Period | Period | ||||||
| 1.3.22 | 25.2.21 | ||||||
| to | to | ||||||
| 31.12.22 | 28.2.22 | ||||||
| Notes | 6 | ||||||
| Cash flows from | operating | activities | |||||
| Cash generated | from operations | 524,796 | 5,000 | ||||
| Net cash provided | by operating | activities | ~524 796 | 5,000 | |||
| Change in cash |
and cash | equivalents | |||||
| in the reporting | period | 524,796 | 5,000 | ||||
| Cash and cash | equivalents | at | the | ||||
| beginning ofthe |
reporting | period | 5,000 | ||||
| Cash and cash | equivalents | at | the end | ||||
| ofthe reporting | period | 529 796 | 5,000 |
| RECONCILIATION | RECONCILIATION | RECONCILIATION | OF NET INCOME TO NET CASH FLOW FROM | OF NET INCOME TO NET CASH FLOW FROM | OF NET INCOME TO NET CASH FLOW FROM | OPERATING | ACTIVITIES | ||
|---|---|---|---|---|---|---|---|---|---|
| Period | Period | ||||||||
| 1.3.22 | 25.2.21 | ||||||||
| to | to | ||||||||
| 31.12.22 | 28.2.22 | ||||||||
| 6 | f | ||||||||
| Net income | for the | reporting | period (as per the Statement of | ||||||
| Financial | Activities) | 525,835 | 5,000 | ||||||
| Adjustments | for: | ||||||||
| Increase | in debtors | (127,351) | |||||||
| Increase | in creditors | ~126312 | |||||||
| Net cash | provided | by operations | ~524 796 | 5 | 000 | ||||
| ANALYSIS OF CHANGES | IN | NET FUNDS | |||||||
| At 1.3.22f | Cash flow L' |
At 31.12.22 f |
|||||||
| Net cash | |||||||||
| Cash at bank | 5,000 | 524,796 | 529,796 | ||||||
| Total | 5,000 ~5000 |
524 796 ~524 796 |
~529 ~529 |
796 796 |
| 2. | DONATION | S AND |
LEGACIES | |||
|---|---|---|---|---|---|---|
| Period | Period | |||||
| 1.3.22 | 25.2.21 | |||||
| to | to | |||||
| 31.12.22 | 28.2.22 | |||||
| 6 | f | |||||
| Gifts | 5 000 | |||||
| 3. | OTHER TRADING | ACTIVITIES | ||||
| Period | Period | |||||
| 1.3.22 | 25.2.21 | |||||
| to | to | |||||
| 31.12.22 | 28.2.22 | |||||
| 6 | f | |||||
| Fundraising | events | 752 953 | ||||
| 4. | RAISING FUNDS | |||||
| Raising donations | and legacies | |||||
| Period | Period | |||||
| 1.3.22 | 25 2.21 | |||||
| to | to | |||||
| 31.12.22 | 28.2.22 | |||||
| E | f | |||||
| Fundraising | expenses | 216,770 | ||||
| Support costs | 10,348 | |||||
| ~227 118 | ||||||
| 5. | SUPPORT | COSTS | ||||
| Governance | ||||||
| Finance | costs | Totals | ||||
| 6 | ||||||
| Raising donations | and legacies | 28 | ~10 320 | ~10 348 |
| Net inco | me/(expenditure | ) |
is sta | ted a | fter charging/(crediting): | ||
|---|---|---|---|---|---|---|---|
| Period | Period | ||||||
| 1.3.22 | 25 2.21 | ||||||
| to | to | ||||||
| 31.12.22 | 28.2.22 | ||||||
| 8 | |||||||
| Auditors' | remuneration | 6,000 | |||||
| Auditors' | remuneration | for | non | audit | work | 4320 |
| COMPAR | ATIVES FOR THE ST |
ATEMENT OF FINANCIAL ACTIVITI | ES |
|---|---|---|---|
| Unrestricted | |||
| fundf | |||
| INCOME | AND ENDOWMENTS | FROM | |
| Donations | and legacies | ~5000 | |
| NET INCOME | 5,000 | ||
| TOTAL FUNDS CARRIED FORWARD | 5 000 |
| 9. | DEBTORS: AMOUNTS | DEBTORS: AMOUNTS | DEBTORS: AMOUNTS | FALLING | FALLING | DUE WITHIN ONE YEAR | ||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2022 8 |
2022f | |||||||||
| Trade debtors | ~127351 | |||||||||
| 10. | CREDITORS: | AMOUNTS | FALLING DUE WITHIN ONE YEAR | |||||||
| 2022 | 2022 | |||||||||
| 6 | 6 | |||||||||
| Trade creditors | 115,992 | |||||||||
| Accrued | expenses | 10,320 | ||||||||
| ~126312 | ||||||||||
| 11. | MOVEMENT | IN FUNDS | ||||||||
| Net | ||||||||||
| movement | At | |||||||||
| At 1.3.22 | in funds | 31.12.22 | ||||||||
| 6 | ||||||||||
| Unrestricted | funds | |||||||||
| General | fund | 5,000 | 525,835 | 530,835 | ||||||
| TOTAL | FUNDS | ~5000 | ~525 835 | ~530 | 835 | |||||
| Net movement | in funds, | included | in the above are as follows: | |||||||
| Incoming | Resources | Movement | ||||||||
| resources 5 |
expended 6 |
in funds f |
||||||||
| Unrestricted | funds | |||||||||
| General | fund | 752,953 | (227,118) | 525,835 | ||||||
| TOTAL | FUNDS | ~752953 | 227 118 | ~525 | 835 |
| Compar | atives | for moveme | nt in fun |
ds | |||
|---|---|---|---|---|---|---|---|
| Net | |||||||
| movement | At | ||||||
| in funds | 28.2.22 | ||||||
| E | |||||||
| Unrestricted | funds | ||||||
| General | fund | 5,000 | 5,000 | ||||
| TOTAL | FUNDS | 5 000 | 5 000 | ||||
| Comparative | net movement | in funds, | included | in the above are as follows: | |||
| Incoming | Resources | Movement | |||||
| resources | expended | in funds | |||||
| F | L | ||||||
| Unrestricted | funds | ||||||
| General | fund | 5,000 | 5,000 | ||||
| TOTAL | FUNDS | 5,000 | 5000 |