OpenCharities

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

2022-12-31-accounts

Page
Report ofthe Trustees 1 to 8
Independent Examiner's Report
Statement of Financial Activities 10
Balance Sheet
Notes to the Financial Statements 12 to 15
Detailed Statement of Financial Activities 16

FOR THE YEAR ENDED 31 DECE MBER 2022
2022 2021
Unrestricted Total
fund funds
Notes E
INCOME AND ENDOWMENTS FROM
Donations
and legacies
11,969 9,364
Other trading
activities
4,239
Investment
income
27,075 31,686
Total 43,283 41,050
EXPENDITURE ON
Raising funds 6,669 6,695
Charitable
activities
Social Support Costs 18,439 17,561
Direct Aid 26,370 20,796
Governance
costs
4,549 4,822
Total 56,027 49,874
Net gains/(losses)
on investments
~48,144) 15,180
NET INCOME/(EXPENDITURE)
Other recognised
gains/(losses)
Gains/(losses)
on revaluation
offixed assets
(60,888)
~58,523)
6,356
78,335
Net movement
in funds
(119,411) 84,691
RECONCILIATION
OF FUNDS
Total funds brought
forward
1,225,877 1,141,186
TOTAL FUNDS CARRIED FORWARD 1,106,466 1,225,877

BALANCE SHEET
31 DECEMBER 2022
2022 2021
Total Total
funds funds
Notes E E
FIXEDASSETS
Investments 1,044,306 1,179,029
CURRENT ASSETS
Debtors
Cash at bank and in hand
2,339
64,206
2,041
48,654
66,545 50,695
CREDITORS
Amounts
falling due within one year
(4,385) (3,847)
NET CURRENT ASSETS 62,160 46,848
TOTAL ASSETS LESSCURRENT LIABILITIES 1,106,466 1,225,877
NET ASSETS 1,106,466 1,225,877
FUNDS 10
Unrestricted
funds
1,106,466 1,225,877
TOTAL FUNDS 1,106,466 1,225,877

INVESTMEN T INCOME
2022 2021
E E
Income from UK listed investments 27,075 31,686
RAISING FUNDS
Investment management costs
2022 2021
E E
Porffolio management 6,669 6,695

The av erage monthly
number ofemployees
during the
year was as follows:
2022 2021
Social work coordinator 1 1

Listed
investments
E
MARKET VALUE
At 1 January 2022 1,179,029
Additions 237,884
Disposals
Revaluations
(314,084)
~55,523i
At 31 December 2022 1,044,306
NET BOOK VALUE
At 31 December 2022 1,044,306
At 31 December 2021 1,179,029
There were no investment assets outside the UK.
Cost or valuation at 31 December 2022 is represented by:
Listed
investments
f.
Valuation in 2022 1,044,306
The historical cost ofthe listed investments was f928,827(2021 - F938,685).

DEBTO RS: AMOUNTS F ALL IN G DUE WITHIN ONE YEAR
2022 2021
E
Other debtors 2,339 2,041
CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2022 2021
E E
Taxation and social security 375 275
Other creditors 4,010 3,572
4,385 3,847
MOVEMENT IN FUNDS
Net
movement At
At 1.1.22 in funds 31.12.22
E E E
Unrestricted funds
General fund 1,225,877 (119,411) 1,106,466
TOTAL FUNDS 1,225,877 ~119,411) 1,106,466
Net movement in funds, included in the above are as follows:
Incoming Resources Gains and Movement
resources expended losses in funds
E E
Unrestricted funds
General fund 43,283 (56,027) (106,667) (119411)
TOTAL FUNDS 43,283 ~56,027) )106,667) )119,411)
Comparatives for movement in funds
Net
movement At
At 1.1.21 in funds 31.12.21
E
Unrestricted funds
General fund 1,141,186 84,691 1,225,877
TOTAL FUNDS 1,141,186 84,691 1,225,877

Compara tive net movement
in funds
,
included
in the above are a
s follows:
Incoming Resources Gains and Movement
resources expended losses in funds
E F F
Unrestricted funds
General fund 41,050 (49,874) 93,515 84,691
TOTAL FUNDS 41,050 ~49,874) 93,515 84,691

FOR THE YEAR ENDED 31 D ECEMBER 2022
2022 2021
E P
INCOME AND ENDOWMENTS
Donations
and legacies
Donations
Gift aid
10,046
1,923
9,364
11,969 9,364
Other trading
activities
Fundraising
events
4,239
Investment
income
income from UK listed investments 27,075 31,686
Total incoming
resources
43,283 41,050
EXPENDITURE
Investment
management
costs
Portfolio management 6,669 6,695
Charitable
activities
Staff saladies
Pensions
17,000
308
16,500
298
Grants to individuals 26,370 20,796
43,678 37,594
Support costs
Management
Website 445 441
Telephone 23 48
Postage and stationery 213 204
Printing 193 55
Travel 257 15
1,131 763
Governance costs
Accountancy
and legal fees
Bank charges
Exchange losses
3,958
656
~65)
3,864
136
822
4,549 4,822
Total resources expended 56,027 49,874
Net expenditure
before gains and losses
(12,744) (8,824)
Realised recognised gains and losses
Realised gains/(losses) on fixed asset
investments ~48,144) 15,180
Net (expenditure)/income (60,888) 6,356