OpenCharities

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

2023-01-31-accounts

Page
Reference and administrative
details ofthe Charity, its Trustees and advisers
Trustees'
report
2-6
Independent
examiner's
report
Statement offinancial activities
Balance sheet
Notes to the financial statements 10-18
REFERENCE AND ADMINISTRATIVE REFERENCE AND ADMINISTRATIVE REFERENCE AND ADMINISTRATIVE DETAILS OF THE CHARITY, ITSTRUSTEES AND ADVISERS DETAILS OF THE CHARITY, ITSTRUSTEES AND ADVISERS DETAILS OF THE CHARITY, ITSTRUSTEES AND ADVISERS DETAILS OF THE CHARITY, ITSTRUSTEES AND ADVISERS
FOR THE YEAR ENDED 31JANUARY 2023
Trustees Gordon Ronald Turner, Chair (appointed 16January 2020)
Nicholas
Rennie (appointed
03July 2023)
Judith
Ekirapa Omasete
(appointed 03July 2023)
Luxley Musoni (appointed 09 March 2012)
Jacques MVita Kalume (appointed 08 March 2012)
Pa Muse Jobarteh (appointed 13January 2012)
Gervais Kouioungou-Mamba (appointed 13January 2012, resigned 16November 2023)
Company registered
number 07909389
Charity registered
number 1198642
Registered office 6 Broadland
Court
Wherry Road
Norwich
NR1 1UN
Principal place of Charing Cross Centre
business 17-19StJohn
Maddermarket
Norwich
NR2 1DN
Accountants
and Independent
Examiner YBSM Partners
Ltd - Chartered
Certified
Accountants
44 Broadway
Strafford
London
E151XH
Bankers Lloyds Bank pic
Gentleman's
Walk
Norwich
NR2 1LZ

Unrestricted Restricted Total Total
funds funds funds funds
2023 2023 2023 2022
Note
Income from:
Donations and L cies 31 641 195,178 226 819 169471
Total income 31,641 195,178 226 &19 169471
~E*
de
Charitable
activities
147,726 147,726 118184
Total ex enditure 147,726 147726 118184
Net movement in funds 31641 47452 79,093 51287
Reconciliation offunds:
Balance at 01 Februa 2022 65280 39336 104616 53329
Balance at 31 Janua 2023 96921 86788 183709 104616

2023 2022 2022
Note
Current assets
Debtors due within one year 10 13,518
Cash at bank and in hand 181,163 108 346
Total current assets 194,681 108 6
Creditors: amounts failin due within one ear 10972 3,730
Net current assets I liabilities 183,709 104 616
Total assets less current liabilities 183,709 104 616
Total net assets 183709 104 616
Charity funds
Unrestricted
funds
13 96,921 65,280
Restricted funds 13 86788 39 336
Total chart
funds
183,709 104 616

The Charity The Charity is a company is a company limited by guarantee. guarantee. guarantee. The members The members The members ofthe company ofthe company are the are the Trustees namedon namedon page 1.
In the event ofthe Charity being wound up, the liabiTrty in respect ofthe guarantee is limitedto F1 per member ofthe
Charity.
3.Income from donations and legacies
Unrestricted Restricted Total Umestn'cled Restricted Total
funds funds funds funds funds funds
2023f 2023f 2023f 2022f 2022 2022
Donations 561 561 14,530 14,530
Grants 31,080 195178 226 258 31000 123 941 154941
Total income from
donations
and
I acies 31 641 195178 226819 45530 123 94'l 169471
4.Grants receivable for core activities
Unrestricted Restricted Total Unrestricted Restricted Total
funds funds funds funds funds funds
2023f 2023f 2023f 2022 2022 2022f
Community
Action
Norfolk
COMF 5,080 5,000 5,000
Septagon
Charity
26,000 26,000
Charity ofSir Richard
Whittington/Mercers Company 25,000 25,000 25,000 25,000
NLC Fund Partnerships
London SEregion 31,500 31,500
Norfolk CC IAA contract/Equal
Live's 13,518 13,518
Norfolk CC hardship funding 15,848 15,848 7,924 7,924
Norfolk CC Public Health
Suicide Prevention 24,879 24,879
Norwich
City Council
Consortium 15,450 15,450
Norwich CC Good Economy
Commission 3,000 3,000
Norwich
Health &
Wellbeing
Board 10,412 10,412
Norfolk CF Seldom Heard
Communities 5,445 5,445
Norwich
Consolidated
Charities 5, 132 5,132
Norfolk Community Foundation
Household
Support
Fund
Norfolk Community Foundation
Ukraine
Fund
10,000 10,000
Children's
Society
Crisis
Support Grant 5,000 5,000 15,000 15,000
BLFReaching
Communities
NIP2/New
Routes
35,273 35,273
The Barrow Cadbury Trust
Covid-19 Su
rt
Fund 112 712
Total income from grants
receivable forcore activities
31 080 195177 226,257 31000 123 941 154,941
Page 13

5.Analysis ofexpenditure on charitable activities activities
Unmstricted Restricted Total Unrastncted Restricted Total
funds funds funds funds funds funds
2023 2023 2023 2022 2022 2022
Salaries 73,468 73,468 4,761 61,990 66,751
Telephone
and internet
2,458 2,458 379 1,204 1,583
Printing,
postage and
stabonery 4,715 4,715 53 1,877 1,930
Community
cuisines
3,287 3,287 307 307
Community
Engagement
479 479
Staff Pension Costs 4,812 4,812 343 3,728 4,071
Employer
NIC Costs
16,468 16,468 466 13,529 13,995
Team Meetings/Workshops 710 710 105 125 230
Supermarket
Vouchers
3,963 3,963 222 1,913 2,135
Professional
Interpreting
Costs 3,106 3,106 2,687 2,687
Staff And Volunteer
Training
5,262 5,262 150 1,862 2,012
Insurance 2,965 2,965 553 798 1,351
DBSChecks 26 26 26 26
Committee
Meetings
29 29
Accountancy
fees
3,667 3,667 1,493 1,163 2,656
Website 558 558 75 25 100
ICT subscriptions,
consumables
and
maintenance 4,297 4,297 1,523 2,577 4,100
Staff travel and subsistence 1,001 1,001 169 967 1,136
Premises rent and utilities 16,412 16,412 2,613 10,346 12,959
Volunteer Costs 72 72 126 126
Total expenditure
on
charitable
activities
147726 147726 13338 104,846 118,184

8.Staff cos ts
2023 2022
5
Wages and salaries 73,468 66,751
Social security costs 16,468 13,995
Contribution to defined contribution pension schemes 4,812 4,071
Total staff costs 94,748.0 84,817
The average number ofpersons employed by the trust during the year was as follows:
2023 2022
No. Nc.
3.2 3.1

11.Creditors: Amount s
falling due within one year
2023 2022
Accruals and deferred income 10,972 3730
Total creditors: falling due within one year 10,972 3,730

12.Fina ncial instruments
2022 2021
E
Financial assets
Financial assets measured at fair value 181,163 108,346
through income and expenditure

13.Movement offunds
-current year
Balance at Balance at
01 February 31January
2022 Income Expenditure Transfers 2023
6 6 6
Unrestricted
General
fund
25,147 5,641 (6,127) 24,661
Unrestricted
-Septagon Trust
26,000 (26,000)
Designated:
Corporation
tax liability
10,133 10,133
Reserves fund 30000 32,127 62 127
Total unrestricted
funds
65280 31641 96,921
Restricted
Charity ofSir Richard
Whittington/Mercers
Company
20,229 25,000 (22,650) 22,579
National
Lottery Community
Fund
Partnerships
London SEregion
18,641 65,625 (61,272)
Norfolk CC IAA contract/Equal
Lives 13,518 (13,518)
Norfolk County council hardship
funding 4,573 15,848 (16,276) 4,145
Norfolk County Council Public
Health Suicide Prevention (8,605) 24,879 (12,728) 3,546
Norwich
City Council Consortium
15,450 (10,624) 4,826
Norwich
City Council Good
Economy Commission 1,132 (1,132)
Norwich
Health
&Wellbeing
Board 10,412 (2,216) 8,196
Norfolk Community
Foundation
Seldom Heard Communities 5,445 (405) 5,040
Norwich
Consolidated
Charities
3,395 (2,904) 491
Norfolk Community
Foundation
Household
Support Fund
4,000 (4,000)
Norfolk Community
Foundation
Covid-19 Resilience Fund
Norfolk Community
Foundation
Ukraine Fund 10,000 10,000
Children's
Society Crisis Support
Grant 5,000 5,000
Big Lottery Fund Reaching
Communities
NIP2/New
Routes
(30) (30)
The Barrow Cadbury
Trust Covid-
19Support Fund
Total ofrestricted funds 39336 195177 147,725 86788
Total funds 104616 226 818 147725 183,709

-prior year
Balance at Balance at
01February 31January
2021f Incomef Expendituref Transfers 2022f
Unrestricted
General fund 22,954 45,530 (13,337) (30,000) 25,147
Unmstncted
-Septagon
Trust
Designated
Corporation
tax liability
10,133 10,133
Reserves fund 30000 30,000
Total unrestncted
funds
33087 45530 1333 65280
Restricted
Charity ofSirRichard
WhittingtonlMercers
Company
25,000 (4,771) 20,229
National Lottery Community Fund
Partnerships
London SEregion
31,500 (12,859) 18,641
Norfolk CC IAA contractrEqual Lives
Norfolk County council hardship
funding 7,924 (3,351) 4,573
Norfolk County Council Public Health
Suicide Prevention (8,605) (8,605)
Nonvich
City Council Consortium
Norwich
City Council Good
Economy
Commission 3,000 (1,868) 1,132
Norwich
Healtlr
&Wellbeing
Board
Norfolk Community
Foundation
Seldom Heard Communitfes
Norwich
Consolidated
Charities
(50) 6,132 (2,687) 3,395
Norfolk Community
Foundation
Covid-19 Resilience Fund 982 (981)
Norfolk Community
Foundation
Ukraine Fund
Children's
Society Crisis Support
Grant 15,000 (15,000)
Big Lottery Fund Reaching
Communities
NIP27New Routes
9,325 35,273 (44,628) (30)
The Barrow Cadbury
Trust
Covid-19
Support Fund 9,985 112 10097
Total ofrestricted funds 20242 123941 10484 39336
Total funds 53329 169471 118184 104616

14.Analysis ofnet assets between funds
-current year
Unrestricted Restricted Total
funds funds funds
2023 2023 2023
F f
Current assets 96,921 97760 194,681
Creditors due within one year 10972 10,972
Total 96921 86788 183709
prior
Unrestricted Restricted Total
funds funds funds
2022 2022 2022f
Current assets 65,280 43,066 108,346
Creditors due within one year 3,730 3730
Total 65280 39336 1 6 6