OpenCharities

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

2022-03-31-accounts

P~ae
Report ofthe Trustees 1-5
Independent examiners report
Statement of financial activities
Balance sheet
Notes to the accounts 9 —13
Detailed income and expenditure account 14

Unrestricted
general Restricted
fund fund 2022 2021
Income and expenditure
Incoming resources:
Grants and donations (2) 139,225 139,225 59,055
Fundraising (3) 6,491 6,491 5,000
Publication
sales
541 541 715
Total incoming resources 146,257 146,257 64,770
Resources expended:
Fundraising 216 216 216
Direct charitable
expenditure
(4) 47,189 47,189 46,602
Management
and administration
(5) 16,133 16,133 13,881
Total resources expended (6) 63,538 63,538 60,699
Net incoming
resources
for the year 82,719 82,719 4,071
Balance brought forward at
1April 2021 44,200 44,200 40,129
Balance carried forward at
31March 2022 E126,919 E126,919 644,200

BALANCE SHEET AT 31MARCH 2022
Notes 2022 2021
FIXEDASSETS
Tangible fixed assets (7) 530 626
CURRENT ASSETS
Cash at bank and in hand 126,879 44,084
Prepayments 1,250 1,170
128,129 45,254
CREDITORS: amounts falling
due within one year (8) (1,740) (1,680)
NET CURRENT ASSETS 126,389 43,574
NET ASSETS E126,919 E44,200
Representing:
FUND
Unrestricted
general fund
126,919 44,200
Restricted fund
E126,919 E44,200

Computers 15%pa reducing balance
Office equipment 25% pa reducing balance
Office furniture
and fittings
15%pa reducing balance
GRANTS AND DONATIONS
2022 2021
Le ac
Pa ments
Graham CPye will Trust 100,000
Charitable
Trusts
Cor orate:
Mr and Mrs JA Pye's Charitable Settlement 20,000 20,000
The Treebeard Trust 10,000
The Allen Lane Foundation 5,000
Marsh UK 3,300
Dyer's Company
Charitable
Trust 2,000 2,000
The Albert Hunt Trust 2,000
ADA Cosmetics 400
National
Lottery Fund
8,000
Carried forward 130,000 42,700

2. GRANTS AND DONATIONS GRANTS AND DONATIONS GRANTS AND DONATIONS continued 2022 2021
Brought forward 130,000 42,700
Individuals:
Robert and Lynette Craig 1,500 1,000
Donations
in Memory
ofMrs Brenda Clark 1,340
Donations
in Memory
ofProfessor Brice Pitt 627
Donations
in Memory
ofMrs Yvonne Pye 207
Mrs Angela F.Crockatt 240 240
David Hamblett
-in memory
ofSheila Hamblett 250 250
Julie Vile + employer matching payment of6493 544 500
Rachel Smith 70 500
Eileen Blood 200 80
Mrs Emma Stabler 300 300
R Fenwick 478 200
Mr and Mrs JRobinson 440 240
Mrs Juliet Mahrous 120 120
Mrs Stephanie
Ryland
120 120
Mr tL Mrs J.S.Whitehead 100
Martin k Christine Keiffer 175 150
Donatella
Dickson
150 150
Tim and Sarah Gutch 125 100
Dominique
Taillandier
50 50
Valerie Martin 100
Lawrence Edwards 100
W Neale 100 100
J Wheeler 100 100
A Adcock 50 100
EDaeth 60 60
SGiblett 60 60
ETaylor 90 90
J Barna 60 60
LGibson 12
A Wilson 60 60
A Churchill 85
H Dale 24
Donna Ferguson 120
Other donations 3,642 8,738
9,225 14,842
I:139,225 E57,542

3. FUNDRAISING 2022 2021
Friends ofStMary's Barnes Charity Ball 5,000
Goldman Sachs (StMary's Charity Ball) 2,500
Lucie Holland: in memory ofEmma Cadywould 2,363 50
Sandra Laflin - swimming the length ofThe Channel 345
Karolina Klebanska 523
Spring Grove School 505
Katrina Blyth 90
Michael Mulkerrin
-Half
marathon 263
Samantha
Cook - Half a Million Steps in June
1,004
Kirsti Koop - Charity Twitch Stream 490
K6,491 69,013

Unrestricted Restricted Total Total
funds funds 2022 2021
Salaries and fees payable 41,868 41,868 39,770
Printing and postage ofbooklets 3,151 3,151 2,770
Telephone
and internet
2,170 2,170 2,262
Website redesign 1,800
E47,189 F.47,189 646,602

Unrestricted Restricted Total Total
funds funds 2022 2021
Professional fees 2,052 2,052 1,281
Accountancy 1,740 1,740 1,680
Depreciation 96 96 113
Insurance 2,508 2,508 2,195
Rent, rates and other office costs 9,483 9,483 8,138
Sundry expenses 254 254 474
E16,133 E16,133 E13,881
6. TOTAL RESOURCES EXPENDED
Staff Other Total Total
costs costs 2022 2021
Management and administration 16,133 16,133 13,881
Direct charitable expenditure 41,868 5,321 47,189 46,602
Fundraising 216 216 216
E41,868 E21,670 E63,538 F.60,699

Furniture Office
and fittings equipment Computers Total
Cost:
At 1April 2021 2,381 1,556 8,696 12,633
Additions
At 31March 2022 2,381 1,556 8,696 12,633
Depreciation:
At 1April 2021 2,298 1,544 8,165 12,007
Charge for the year 13 3 80 96
At 31March 2022 2,311 1,547 8,245 12,103
Written down value:
At 31March 2022 670 K9 6451 6530
At 31March 2021 683 E12 E531 F.626
8. CREDITORS: Amounts fallin due within one ear
2022 2021
Accruals 61,740 E1,680

2022 2021
INCOME
Legacy, Grants and donations (2) 139,225 59,055
Fundraising (3) 6,491 5,000
Publication
sales
541 715
146,257 64,770
LESSEXPENDITURE
Accountancy 1,740 1,680
Professional 2,052 1,281
Depreciation 96 113
Insurance 2,508 2,195
Sundry expenses 254 474
Printing, postage ofbooklets 3,151 2,770
Website redesign 1,800
Rent, rates and other office costs 9,483 8,138
Salaries and fees payable 41,868 39,770
Telephone
and internet
2,170 2,262
Fund raising 216 216
(63,538) (60,699)
SURPLUS ON ORDINARY ACTIVITIES E82,719 E4,071