OpenCharities

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

2023-09-30-accounts

Page
Report ofthe Trustees 1 to 4
Report ofthe Independeat
Auditors
5 to 8
Statement ofFinancial Activities
Balance Sheet 10
Cash Flow Statement
Notes tothe Cash Flow Statement 12
Notes tothe Financial Statements 13 to 19
Detailed Statement ofFinancial Activilies 20

2023 2022
Unrestricted Restricted Total Total
funds funds funds funds
Notes f f 8
INCOME AND ENDOWMENTS FROM
Donations
and legacies
2 250381 250,281 200,996
investmentincome 3 16&559 16,559 2,481
Total 266WO 266WO 203,477
EXPENDITURE ON
Charitable
activities
4
Research projects, conferences,
publications
seminars and 269,774 269,774 201,343
NET INCOME/(EXPENDITURE) (2,934) (2,934) 2,134
RECONCILIATION OFFUNDS
Total funds brought fonvard 518,008 518,008 515,874
TOTAL FUNDS CARRIED FORWARD 515,074 515,074 518,008

2023 2022
Notes
CURRENT ASSETS
Cash atbank 519/23 521,548
CREDITORS
Amounts
falling due within one
year (4,149) (3,540)
NET CURRENT ASSETS 515,074 518,008
TOTAL ASSETSLESSCURRENT
LIABILITIES 515,074 518,008
NET ASSETS 515,074 518,008
FUNDS
Unrestricted
funds
515,074 518,008
TOTAL FUNDS 515,074 518,008
The
gingncial
...!F../~.
statements
.. adXj...and
were
approved
by
were signed on its behalf
the
by:
Board of Trustees and authorised for issue
on
EJLKeeps - True

2023 2022
Notes
Cash flows from operating activities
Cash generated
from operations
(1$)$84) 45,344
Net cash (used in)/provided by operating activities (18,884) 45,344
Cash tlows from investing activities
Interest received 16,559 2,481
Net cash provided by investing activities 16sI59 2,481
Change in cash and cash equivalents in
the reporiing period (2325) 47,825
Cash and cash equivalents at the
beginning ofthe reporting period 521,54$ 473,723
Cash and cash equivalents at the end of
the reporting period 519,223 521,548

OPERATINGA C~ 8
2023 2022
8
Net (expenditure)/income forthe reporting period (asper the
Statement ofFinancial Activities) (2,934) 2,134
Adjustments
for:
Interest received (14459) (2,481)
Decrease in debtors 49,091
Increase/(decrease) in creditors 609 (3,400)
Net cash (used in)/provided by operations (18,884) 45,344
At 1.10.22 Cash fiow At38.9.23
Net cash
Cash at bank 521,548 (2825) 519,223
521,548 (2,325) 519,223
Total 521,548 (2825) 519423

2. DONATI ONS
AND LEGAC
IE S
2023 2022
Donations 250881 200,746
Gift aid 250
250,281 200,996
3. INVES~ INCOME
2023 2022
5,
Deposit account interest 16,559 2,481
4. CHARITABLE ACTIVITIES COSTS
Grant
ftmdfng of
activities Support
Direct (see note costs (see
Costs 5) note 6) Totals
8
Research projects, conferences,
seminars and publications 3,000 250,500 1~74 269,774
5. GRANTS PAYABLE
2023 2022
Research projects, conferences, seminars and publications 250,500 185,500
The total grants paid to institutions during the year was as follows:
2023 2022
Centre forPolicy Studies 75,000 52,500
Politeia 31,000 50,000
The Bruges Group 3,500
Tax Payers' Alliance 108,500 83,000
Manifesto Club 2g00
Policy Exchange 30,000
250,500 185,500

SUPPORT COST S
Governance
costs
Research pmjects, conferences, seminars and
publications 16,274
Support costs, included in the above, are as follows:
Governance
costs
2023 2022
Research
projects,
conferences,
seminars
and Total
publications aclivities
Trustees' meeting expenses
Auditors' enumeration
785
3,900
423
3~0
Legal and professional fees 780 (162)
Office expenses 66 10
Subscnptions 469 406
Travel expenses 325 209
Consultancy
fees
9,000 7,875
Trustees indemnity insurance 949 917
16,274 13,218

Trustees' expenses
2023 2022
5
Trustees meeting expenses 785 423

NOTES TOTHE FINANCIAL STATEMENTS —continued
FORTHE YEARENDED 30SEPTEMBER2023
NOTES TOTHE FINANCIAL STATEMENTS —continued
FORTHE YEARENDED 30SEPTEMBER2023
NOTES TOTHE FINANCIAL STATEMENTS —continued
FORTHE YEARENDED 30SEPTEMBER2023
NOTES TOTHE FINANCIAL STATEMENTS —continued
FORTHE YEARENDED 30SEPTEMBER2023
NOTES TOTHE FINANCIAL STATEMENTS —continued
FORTHE YEARENDED 30SEPTEMBER2023
COMPARATIVES FORTHE STATEMENT OFFINANCIAL ACTIVITIES
Unrestricted Restricted Total
funds funds funds
INCOME AND ENDOWMENTS FROM
Donations
and legacies
200,996 200,996
Investment
income
2,481 2,481
Total 203,477 203,477
EXPENDITURE ON
Charitable
activities
Research projects, conferences, seminars and
publications 201,343 201,343
NET INCOME 2,134 2,134
RECONCILIATION OF FUNDS
Total funds brought forward 515,874 515,874
TOTAL FUNDS CARRIED FORWARD 518,008 518,008
9 CREDITORS: AMOUNTS FALLING DUEWITHIN ONE YEAR
2023 2022
f
Trade creditors 249
Other creditors 3,900 3,540
4,149 3,540
10. ANALYSIS OFNET ASSETSBETWEEN FUNDS
2023 2022
Unrestricted Restricted Total Total
fundsf funds funds funds
Current assets 519rt23 519,223 521,548
Cunent liabilities (4,149) (4,149) (3,540)
515,074 515,074 518,008

MOVEME NT IN FUNDS
Net Transfers
At movement between At
1.10.22 in funds funds 30.9.23
Unrestricted
funds
General fund 279,268 65,071 (62,630) 281,709
Designated —Centre for Policy Studies 59,121 (35,100) 24,021
Designated —The Bruge Group (1,220) 19220
Designated - Tax Payers' Alliance 179,619 29,725 209,344
Designated -Politeia (31,000) 31,000
Designated - Manifesto Club (410) 410
Designated - Policy Exchange (30,000) 30,000
518&008 (2,934) 515,074
TOTAL FUNDS 518,008 (2,934) 515,074
Net movement
in funds, included in the above
are as follows:
Incoming Resources Movement
resources expended in funds
Unrestricted
funds
General fund 84345 (19,274) 65,071
Designated - Centre forPolicy Studies 39,900 (75,000) (35,100)
Designated —The Brnge Group 2/80 (3,500) (1820)
Designated - Tax Payers' Alliance 138,225 (108,500) 29,725
Designated - Politeia (31,000) (31,000)
Designated - Manifesto Club 2,090 (2400) (410)
Designated - Policy Exchange (30,000) (30,000)
266,$40 (269,774) (2,934)
TOTAL FUNDS 26tb840 (269,774) (2,934)
Comparatives
for movement
in funds
Net Transfers
At movement between At
1.10.21 in funds funds 30.9.22
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 168~6 11,383 179,619
Designated - Politeia (50,000) 50,000
515,874 2,134 518,008
TOTAL FUNDS 515,874 2,134 518,008

Incoming Resources Movement
resources expended in funds
Unrestricted
funds
Geneml fund 78,599 (15,843) 62,756
Designated - Centre forPolicy Studies 30,495 (52,500) (22,005)
Designated - Tax Payers' Alliance 94,383 (83,000) 11,383
Designated - Politeia (50,000) (50,000)
203,477 (201,343) 2,134
TOTAL FUNDS 203,477 (201,343) 2,134
A cunent year 12months and prior year 12months combined position is as follows:
Net Transfers
At movement between At
1.10.21 in funds funds 30.9.23
6
Unrestricted
funds
General fund 266,512 127,827 (112,630) 281,709
Designated - Centre forPolicy Studies 81,126 (57,105) 24,021
Designated - The Bruge Group (1,220) 1,220
Designated - Tax Payers' Alliance 168,236 41,108 209,344
Designated - Politeia (81,000) 81,000
Designated - Manifesto Club (410) 410
Designated - Policy Exchange (30,000) 30,000
515,874 (800) 515,074
TOTAL FUNDS 515,874 (800) 515,074
Incoming Resources Movement
resources expended in funds
Unrestricted funds
General fund 162,944 (35,117) 127,827
Designated - Centre forPolicy Studies 70,395 (127,500) (57,105)
Designated - The Bruge Group 2,280 (3,500) (1,220)
Designated - Tax Payers' Alliance 232,608 (191,500) 41,108
Designated - Politeia (81,000) (81,000)
Designated - Manifesto Club 2,090 (2,500) (410)
Designated - Policy Exchange (30,000) (30,000)
470,317 (471,117) (800)
TOTAL FUNDS 470,317 (471,117) (800)

FORTBEYEARENDED 3 0SEPTEMBER2023
2023 2022
INCOME AND ENDOWMENTS
Donations and legacms
Donations 250,2$1 200,746
Gilt aid 250
250881 200,996
Investment
income
Deposit account interest 16,559 2,481
Total incoming resources 266,840 203,477
EXPENDITURE
Charitable
activities
Consultancy
fees
3,000 2,625
Grants to institutions for projects 250,500 185,500
253,500 188,125
Support costs
Governance
costs
Trustees' meeting expenses 785 423
Auditors'
remuneration
3,900 3,540
Legal and pmfessional fees 780 (162)
Oflice expenses 66 10
Subscriptions 469 406
Travel expenses 325 209
Consultancy
fees
9,000 7,875
Trustees indemnity insurance 949 917
16,274 13,218
Total resources expended 269,774 201,343
Net (expenditure)/income (2,934) 2,134