| Page | |||
|---|---|---|---|
| Report ofthe Trustees | 1 | to | 6 |
| Report ofthe Independent Auditors |
7 | to | 9 |
| Statement of Financial Activities |
10 | ||
| Balance Sheet | |||
| Notes to the Financial Statements | 12 | to | 19 |
| Detailed Statement of Financial Activities |
20 | to | 21 |
| 2023 | 2022 | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| Digital | Loneliness | ||||||||
| General | Inclusion | Foundation | Total | Total | |||||
| fund | Fund | Fund | funds | funds | |||||
| Notes | E | f | 8 | 5 | |||||
| Income and endowments | from | ||||||||
| Donations and legacies |
2 | 497,694 | 497,694 | 181,850 | |||||
| Investmsntincome | 193,713 | 193,713 | 154,188 | ||||||
| Total | 691,307 | 691,307 | 335,818 | ||||||
| Expenditure on Raising funds |
12,978 | 12,978 | 13,814 | ||||||
| Charitable activities |
|||||||||
| Charitable activities |
653,742 | 653,742 | 270,937 | ||||||
| Total | 666,720 | 666,720 | 284,551 | ||||||
| Net gains/(losses) investments |
on | (224,066) | (224,066) | 227,017 | |||||
| NET INCOME/(EXPENDITURE) | (99,469) | (99,469) | 278,284 | ||||||
| Reconciliation of |
funds | ||||||||
| Total funds brought | forward | 1,767,494 | 1,600,000 | 250,000 | 3,517,494 | 3,239,210 | |||
| Total funds carried | forward | 1,668,026 | 1,500,000 | 260,000 | 3,418,026 | 3,517,494 |
| 2023 | 2022 | ||||||
|---|---|---|---|---|---|---|---|
| Digital | Loneliness | ||||||
| General | Inclusion | Foundation | Total | Total | |||
| Notes | fund f |
Fund 5 |
Fund 6 |
funds 6 |
fundsf | ||
| Fixed assets | |||||||
| Tangible assets | 13 | 97,006 | 97,006 | 99,021 | |||
| Investments | |||||||
| Investments | 14 | 874,673 | 1,600,000 | 260,000 | 2,624,673 | 2,765,971 | |
| Investment property |
15 | 260,000 | 260,000 | 250,000 | |||
| 1,221,679 | 1,600,000 | 250,000 | 2,971,679 | 3,114,992 | |||
| Current assets | |||||||
| Stocks | 15 | 216,000 | 216,000 | ||||
| Debtors | 17 | 24,938 | 24,938 | 25,010 | |||
| Cash in hand |
241,229 | 241,229 | 404,399 | ||||
| 482,167 | 482,167 | 429,409 | |||||
| Creditors | |||||||
| Amounts falling due within one |
|||||||
| year | 18 | (35,821) | (36,821) | (26,907) | |||
| Net current | assets | 446,346 | 446,346 | 402,502 | |||
| Total assets | less current | ||||||
| liabilities | 1,668,026 | 1,600,000 | 250,000 | 3,418,025 | 3,517,494 | ||
| NET ASSETS | 1,668,026 | 1,600,000 | 250,000 | 3,418,026 | 3,517,494 | ||
| Funds | 19 | ||||||
| Unrestricted | funds | 1,668,025 | 1,767,494 | ||||
| Restricted funds |
1,750,000 | 1,750,000 | |||||
| Total funds | 3,418,026 | 3,517,494 |
| Investment income |
||||||||
|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | |||||||
| f | 5 | |||||||
| Rents received | 26,332 | 15,790 | ||||||
| Other fixed asset invest | - | Fll | 167,112 | 137,352 | ||||
| Deposit account interest | 269 | 25 | ||||||
| 193,713 | 154,158 | |||||||
| Raising funds | ||||||||
| Raising donations | and | legacies | ||||||
| 2023 6 |
2022f | |||||||
| Staff costs | 11,742 | 11,377 | ||||||
| Fund raising | 1,236 | 2,237 | ||||||
| 12,978 | 13,514 | |||||||
| Charitable activities costs |
||||||||
| Support | ||||||||
| Direct | costs (sse | |||||||
| Costs f |
note 5) f |
Totals f |
||||||
| Charitable activities |
634,268 | 19,474 | 553,742 | |||||
| Support costs | ||||||||
| Governance | ||||||||
| costs | ||||||||
| 5 | ||||||||
| Charitable activities |
19,474 | |||||||
| Net income/(expenditure) | ||||||||
| Net income/(expenditure) | is | stated after charging/(crediting): | ||||||
| 2023 | 2022 | |||||||
| 5 | 5 | |||||||
| Depredation - owned assets |
7,441 | 9,523 | ||||||
| Auditors' remuneration |
||||||||
| 2023 | 2022 | |||||||
| 6 | 5 | |||||||
| Fees payable to ths |
charity's | auditors | for the audit of the charity's | |||||
| financial statements | 7,500 | 7,000 | ||||||
| Auditor's remuneration |
for non-audit | work | 10,620 | 2,500 |
| Staff c | osts | ||
|---|---|---|---|
| 2023 f |
2022f | ||
| Wages Social Other |
and salaries security costs pension costs |
159,822 12,638 15,990 |
155,000 12,614 14,992 |
| 188,460 | 182,606 |
| The number was: |
of employees whose employee benellts (ex |
duding employer pension costs) exce |
eded f60, |
|---|---|---|---|
| 2023 | 2022 | ||
| F70,001 - 680,000 | 1 | 1 | |
| Directors remuneration | |||
| 2023 | 2022 | ||
| 8 | f | ||
| Remuneration | and other benefits | 88,465 | 86,614 |
| Digital | Loneliness | ||||||
|---|---|---|---|---|---|---|---|
| General | Indusion | Foundation | Total | ||||
| fund 5 |
Fund | Fund | fundsf | ||||
| Income and | endowments | from | |||||
| Donations | and legacies | 181,650 | 181,650 | ||||
| Investment | income | 154,168 | 154,168 | ||||
| Total | 335,818 | 335,818 | |||||
| Expenditure Raising funds |
on | 13,614 | 13,614 | ||||
| Charitable | activities | ||||||
| Charitable | activities | 270,937 | 270,937 | ||||
| Total | 284,551 | 284,551 | |||||
| Net gains | on | investments | 227,017 | 227,017 |
| Comparatives | for the statement | for the statement | of financial | activities - continued | activities - continued | ||
|---|---|---|---|---|---|---|---|
| Digital | Loneliness | ||||||
| Inclusion | Foundation | Total | |||||
| Fund | Fund | funds | |||||
| 6 | f | 5 | |||||
| NET INCOME | 278,284 | 278,284 | |||||
| Reconciliation | of funds | ||||||
| Total funds brought | forward | 1,489,210 | 1,500,000 | 250,000 | 3,239,210 | ||
| Total funds carried forward | 1,767,494 | 1,500,000 | 250,000 | 3,517,494 |
| Tangible fixed assets | ||||
|---|---|---|---|---|
| Office | ||||
| furniture | ||||
| Freehold | and | Computer | ||
| property f |
fittings f |
equipment 5 |
Totals f |
|
| Cost | ||||
| At 1 April 2022 | 212,492 | 38,123 | 26,261 | 276,876 |
| Additions | 6,426 | 6,426 | ||
| At 31 March 2023 | 212,492 | 38,123 | 30,687 | 281,302 |
| Depreciation | ||||
| At 1 April 2022 | 118,069 | 38,123 | 20,663 | 176,865 |
| Charge for year | 4,260 | 3,191 | 7,441 | |
| At 31 March 2023 | 122,319 | 38,123 | 23,864 | 184,296 |
| Net book value | ||||
| At 31 March 2023 | 90,173 | 6,833 | 97,006 | |
| At 31 March 2022 | 94,423 | 4,598 | 99,021 |
| Fixed asset investments | ||||||
|---|---|---|---|---|---|---|
| Listed | Unlisted | |||||
| investments | investments | Totals | ||||
| 6 | f | |||||
| Market value | ||||||
| At 1 April 2022 | 2,688,201 | 77,770 | 2,765,971 | |||
| Additions | 128,401 | 128,401 | ||||
| Disposals | (46,643) | (46,643) | ||||
| Revaluations | (221,141) | (2,915) | (224,066) | |||
| At 31 March 2023 | 2,649,818 | 74,855 | 2,624,673 | |||
| Net book value | ||||||
| At 31 March 2023 | 2,649,818 | 74,866 | 2,624,673 | |||
| At 31 March 2022 | 2,688,201 | 77,770 | 2,765,971 | |||
| There were no investment | assets outside the UK | |||||
| Historic cost of fixed asset | investments: | |||||
| Listed investments | -61,957,675 (2022 —f1,893,987) | |||||
| Unlisted investments |
- | 54,823 (2022- | f4,823) | |||
| Investment property |
||||||
| Fair value | ||||||
| At 1 April 2022 | ||||||
| and 31 March 2023 | 250,000 | |||||
| Net book value | ||||||
| At 31 March 2023 | 260,000 | |||||
| At 31 March 2022 | 250,000 |
| Stocks | ||||||||
|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | |||||||
| E | f | |||||||
| Stocks | 216,000 | |||||||
| Debtors: amounts | falling due within | one year | ||||||
| 2023 | 2022 | |||||||
| 6 | ||||||||
| Trade debtors | 2,850 | |||||||
| Other debtors | 2,476 | 2,048 | ||||||
| Prepayments | and | accrued income | 22,462 | 20,112 | ||||
| 24,938 | 25,010 | |||||||
| Creditors: amounts | falling due within | one year | ||||||
| 2023 | 2022 | |||||||
| E | f | |||||||
| Trade creditors | 3,244 | 1,255 | ||||||
| Social security | and other taxes | 6,263 | 5,341 | |||||
| Other creditors | 10,829 | 11,865 | ||||||
| Accruals and |
deferred | income | 16,496 | 8,435 | ||||
| 36,821 | 25,907 | |||||||
| Movement ln |
funds | |||||||
| Net | ||||||||
| movement | At | |||||||
| At 1.4.22 | in funds | 31.3.23 | ||||||
| 6 | 2 | f | ||||||
| Unrestricted | funds | |||||||
| General fund |
1,767,494 | (99,469) | 1,668,026 | |||||
| Restricted funds |
||||||||
| Digital Indusion | Fund | 1,600,000 | 1,600,000 | |||||
| Loneliness Foundation |
Fund | 260,000 | 260,000 | |||||
| 1,760,000 | 1,760,000 | |||||||
| TOTAL FUNDS | 3,517,494 | (99,469) | 3,418,026 |
| Net mov | ement | in funds, included in |
ths above are as follows: | |||
|---|---|---|---|---|---|---|
| Incoming | Resources | Gains and | Movement | |||
| resources f |
expended 6 |
losses f |
in funds f |
|||
| Unrestricted | funds | |||||
| General | fund | 691,307 | (666,720) | (224,066) | (99,469) | |
| TOTAL | FUNDS | 691,307 | (666,720) | (224,066) | (99,469) |
| Comparatlv | es | f | or mo | vement In funds |
|||
|---|---|---|---|---|---|---|---|
| Net | |||||||
| movement | At | ||||||
| At 1.4.21 | in funds | 31.3.22 | |||||
| 6 | 6 | 6 | |||||
| Unrestricted | funds | ||||||
| General fund |
1,489,210 | 278,284 | 1,767,494 | ||||
| Restricted | funds | ||||||
| Digital Indusion | Fund | 1,500,000 | 1,500,000 | ||||
| Loneliness | Foundation | Fund | 250,000 | 250,000 | |||
| 1,750,000 | 1,750,000 | ||||||
| TOTAL FUNDS | 3,239,210 | 278,284 | 3,517,494 |
| Compara | tive | net movement in fund |
s, induded in the above are |
as follows: | ||
|---|---|---|---|---|---|---|
| Incoming | Resources | Gains and | Movement | |||
| resources | expended | losses | in funds | |||
| 6 | 6 | F | ||||
| Unrestricted | funds | |||||
| General | fund | 335,818 | (284,551) | 227,017 | 278,284 | |
| TOTAL | FUNDS | 335,818 | (284,551) | 227,017 | 278,284 |
| 2023 | 2022 | ||
|---|---|---|---|
| 5 | |||
| Income and endowments | |||
| Donations and legacies Donations |
34,296 | 37,351 | |
| Donated goods Legades |
432,000 31,299 |
144,299 | |
| 497,694 | 181,650 | ||
| Investment Income |
|||
| Rents received | 26,332 | 16,790 | |
| Other fixed asset invest - Fll | 167,112 | 137,352 | |
| Deposit account Interest | 269 | 26 | |
| 193,713 | 154,168 | ||
| Total Incoming resources |
691,307 | 335,818 | |
| Expenditure | |||
| Raising donations Wages Social security Pensions |
and legacies | 10,112 1,156 474 |
9,859 1,041 467 |
| Fund raising | 1,236 | 2,237 | |
| 12,978 | 13,614 | ||
| Charitable activities |
|||
| Wages Social security Pensions |
139,430 10,236 15,068 |
135,268 10,436 14,077 |
|
| Rates and insurance | 1,388 | 3,411 | |
| Light and heat Telephone Printing and stationery |
2,096 2,493 1,267 |
1,686 2,322 741 |
|
| Sundries | 1&347 | 502 | |
| PR literature | 3,632 | 3,065 | |
| Repairs Cleaning Computer expenses Postage Staff expenses Legal and professional Accountancy Depreciation Freehold propertY TV costs |
22,022 1,139 17,434 2,451 41 36,178 10,620 3,191 4,250 16,037 |
7,294 614 5,543 1,681 214 30,567 2,600 5,273 4,250 12,678 |
|
| Radios | 1,423 | 810 | |
| Tablets | 8,106 | 5,230 | |
| Sim cards | 216,000 | ||
| Carried forward | 614,849 | 248,262 |
| 2023 f |
2022f | ||
|---|---|---|---|
| Charitable activities |
|||
| Brought forward | 514,849 | 248,262 | |
| Recruitment costs |
17,893 | 4,227 | |
| Travel | 1,626 | ||
| 534,268 | 252,489 | ||
| Support costs | |||
| Governance costs |
|||
| Wages Social security Pensions |
10,280 1,246 448 |
9,883 1,137 448 |
|
| Auditors' remuneration |
7,500 | 7,000 | |
| 19,474 | 18,448 | ||
| Total resources expended |
666,720 | 284,551 | |
| Net income before gains and losses | 124,587 | 51,257 | |
| Realised recognised | gains and losses | ||
| Realised gains/(losses) investments |
on fixed asset | (224,066) | 227,017 |
| Net (expenditure)/income | (99,469) | 278,284 |