OpenCharities

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

2022-09-30-accounts

Page
Report ofthe Trustees I to 3
Report ofthe Independent
Auditors
4 to 7
Statement ofFinancial Activities
Balance Sheet
Cash Flow Statement 10
Notes tothe Cash Flow Statement
Notes tothe Financial Statements 12 to 18
Detailed Statement ofFinancial Activities 19

2022 2021
Unrestricted Restricted Total Total
funds funds fuads funds
Notes 8
INCOME AND ENDOWMENTS FROM
Donations and legacies 2 200,996 200,996 221,400
Investment income 3 2,481 2,481 58
Total 203,477 203,477 221,458
EXPENDITURE ON
Charitable activities
Grant related support costs 17,198
Research projects 201,343 201443 142,590
Total 201443 201&343 159,788
NET INCOME 2&134 2,134 61,670
RECONCILIATION OF FUNDS
Total funds brought forward 515,874 515,874 454,204
TOTAL FUNDS CARRIED FORWARD 518,008 518,008 515,874

BALANCESHEET
30SEPTEMBER2022
2022 2021
Notes 8
CURRENT ASSETS
Debtors 49,091
Cash atbank 521,548 473,723
521,548 522,814
CREDITORS
Amounts
falling due within
one year (3440) (6,940)
NET CURRENT ASSETS 518,008 515,874
TOTAL ASSETSLESSCURRENT
LIABILITIES 518,008 515,874
NET ASSETS 518,008 515,874
FUNDS 12
Unrestricted
funds
51gr008 515,874
TOTAL FUNDS 818,008 515,874
2022 2021
Notes
Cash flows from operating activities
Cash generated
fi
om operations 45444 16,276
Net cash pmvided by operating activities 45444 16,276
Cash ilows from investing activities
Interest received 2,481
Net cash provided by investing activities 2,481 58
Change in cash and cash equivalents in
the reporting
period
473125 16,334
Cash and cash equivalents at the
beginning ofthe reporting period 473,723 457,389
Cash and cash equivalents at the end of
the reporting
period
521,548 473,723

RECONCILIATION RECONCILIATION OFNET INCOME TO NET CASH FLOW FROM OFNET INCOME TO NET CASH FLOW FROM OPERATING ACTIVITIES OPERATING ACTIVITIES
2022 2021
f 6
Net income forthe reporting period (as per the Statement ofFinancial
Activities) 2,134 61,670
Adjustments
for:
Interest received (2,481) (58)
Decrease/(increase) in debtors 49,091 (49,091)
(Decrease)/increase in creditors (3,400) 3,755
Net cash provided by operations 45444 16,276

At 1/10/21 Cash flow At 30/9/22
f
Net cash
Cash atbank 473,723 47,825 521,548
473,723 47,825 521,548
Total 473,723 47,825 521,548

2. DONATIONS
AND LEGACIES
2022f 2021
Donations 200,746 220,100
Gilt aid 250 1300
200,996 221,400
3. INVESTMENT INCOME
2022 2021f
Deposit account interest 2,481 58
4. CHARITABLE ACTIVITIES COSTS
Grant
funding of
activities Support
Direct (see note costs (see
Costs 5) note 6)
f
Totalsf
Research projects 2,625 185400 13418 201443
GRANTS PAYABLE
2022 2021
Research projects 185,500 142,590
The total grants paid to institutions during the year was as follows:
2022 2021
Centre for Policy Studies 52,500 20,000
Politeia 50,000 15,000
The Bruges Group 1,000
Tax Payers' Alliance 83,000 104,500
Manifesto
Club
2,090
185,500 142,590

Research projects 13r218
Support costs, included in the above, are as follows:
Governance
costs
2022 2021
Research Total
projects activities
8
Trustees' meeting expenses 423
Auditors'
remuneration
3440 3,336
Legal and professional fees (162) 3,600
Office expenses 10
Subscriptions 406 278
Travel expenses 209 83
Consultancy
fees
7dt75 6,750
Trustees indemnity insurance 917 901
1341$ 14,948

2022 2021
Trustees meeting expenses 423

NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 30SEPTEMBER2022
NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 30SEPTEMBER2022
NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 30SEPTEMBER2022
NOTES TO THE FINANCIAL STATEMENTS - continued
FOR THE YEAR ENDED 30SEPTEMBER2022
COMPARATIVES FORTHE STATEMENT OF FINANCIAL ACTIVITIES
Unrestricted Restricted Total
funds funds funds
INCOME AND ENDOWMENTS FROM
Donations
and legacies
221,400 221,400
Investment
income
58 58
Total 221,458 221,458
EXPENDITURE ON
Charitable
activities
Grant related support costs 17,198 17,198
Research projects 142,590 142,590
Total 159,788 159,788
NET INCOME 61,670 61,670
RECONCILIATION OF FUNDS
Total funds brought forward 454204 454,204
TOTAL FUNDS CARRIED FORWARD 515,874 515,874
9. DEBTORS:AMOUNTS FALLING DUE WITHIN ONE YEAR
2022 2021
8
Other debtors 49,091
10. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2022 2021
Other creditors 3440 6,940
11. ANALYSIS OFNET ASSETSBETWEEN FUNDS
2022 2021
Unrestricted Restricted Total Total
funds funds funds funds
Current assets 521,548 521,548 522,814
Current liabilities (3,540) (3440) (6,940)
518,008 518,008 515,874

MOVEMENT IN FUNDS
Net Transfers
At movement between At
I/10/21 in funds funds 30/9/22
f. f f
Unrestricted
funds
General fund 266,512 62,756 (50,000) 279,268
Designated
- Centre for Policy
Studies 81,126 (22,005) 59,121
Designated
-Tax Payers' Alliance
168,236 11483 179,619
Designated
- Politeia
(50.000) 50,000
515,874 2,134 518,08$
TOTALFUNDS 515,874 2,134 518,008
Net movement
in funds, included
in the above are as follows:
incoming Resources Movement
f expended
f
in funds
f
Unrestricted
funds
General fund 78,599 (15,843) 62,756
Designated
-Centre for Policy
Studies 30,495 (52,500) (22,005)
Designated - Tax Payers' Alliance 94483 (83,000) 11483
Designated - Politeia (50,000) (50,000)
203,477 (201,343) 2,134
TOTAL FUNDS 203,477 (201,343) 2,134
Comparatives
for movement
in funds
Net Transfers
At movement between At
I/10/20 in funds funds 30/9/21
f
Unrestricted
funds
General fund 240,892 41,620 (16,000) 266,512
Designated - Centre for Policy Studies 80,131 995 81,126
Designated - The Bruge Group (1,000) 1,000
Designated - TaxPayers' Alliance 131,091 37,145 168,236
Designated - Politeia (15,000) 15,000
Designated - Manifesto Club 2,090 (2,090)
454304 61,670 515,874
TOTAL FUNDS 454,204 61,670 515,874

Incoming Resources Movement
resources expended in funds
Unrestricted funds
General fund 58,818 (17,198) 41,620
Designated -Centre for Policy Studies 20,995 (20,000) 995
Designated -The Bruge Group (1,000) (1,000)
Designated -Tax Payers' Alliance 141,645 (104,500) 37,145
Designated -Politeia (15,000) (15,000)
Designated -Manifesto Club (2,090) (2,090)
221,458 (159,788) 61,670
TOTAL FUNDS 221,458 (159,788) 61,670
Net Transfers
At movement between At
1/10/20 in funds funds 30/9/22
f,
Unrestricted funds
General fund 240,892 104,376 (66,000) 279,268
Designated - Centre for Policy Studies 80,131 (21,010) 59,121
Designated - The Bruge Group (1,000) 1,000
Designated - Tax Payers' Alliance 131,091 48,528 179,619
Designated - Politeia (65,000) 65,000
Designated - Manifesto Club 2,090 (2,090)
454,204 518,008
TOTAL FUNDS 454,204 518,008
Incoming Resources Movement
resources expended in funds
f.
Unrestricted funds
General fund 137,417 (33,041) 104,376
Designated - Centre for Policy Studies 51,490 (72,500) (21,010)
Designated - The Bruge Group (1,000) (1,000)
Designated - Tax Payers' Alliance 236,028 (187,500) 48,528
Designated - Politeia (65,000) (65,000)
Designated - Manifesto Club (2,090) (2,090)
424,935 (361,131) 63,804
TOTALFUNDS 424,935 (361,131) 63,804

FORTHE YEAR ENDED 3 0SEPTEMBER2022
2022 2021
INCOME AND ENDOWMENTS
Donations
and legacies
Donations 200,746 220,100
Gift aid 250 1,300
200,996 221,400
Investmentincome
Deposit account interest 2,481 58
Total iacoming resources 203,477 221,458
EXPENDITURE
Charitable
activities
Consultancy
fees
2,625 2,250
Grants to institutions for projects 185,500 142,590
188,125 144,840
Support costs
Governance
costs
Trustees' meeting expenses 423
Auditors'
remuneration
3,540 3,336
Legal and professional fees (162) 3,600
Oflice expenses 10
Subscriptions 406 278
Travel expenses 209 83
Consultancy
fees
7dt75 6,750
Trustees indemnity insurance 917 901
13418 14,948
Total resources expended 201,343 159,788
Net income 2,134 61,670