| Page | ||||
|---|---|---|---|---|
| Report ofthe Trustees | 1 | to | 9 | |
| Report ofthe Independent | Auditors | 10 Io | 12 | |
| Statement ofFinancial Activities | 13 | |||
| Balance Sheet | 14 | |||
| Cash Flow Statement | 15 | |||
| Notes to the Financial Statements | 16 io | 32 |
| Our | 2021/22 | lans | lans | Our 2021/22 achievements | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| To continue to review | our models of | We continue to provide 'Outstanding' services to |
|||||||||||
| education | for | all services to ensure that | we | children with hearing loss and their families from |
|||||||||
| use best | practice in our teaching |
strategies | all across the South of England (either on-site or |
||||||||||
| and techniques | via Teams and Zoom when covid restrictions | ||||||||||||
| To build | skills | and knowledge | across | our | were in place); | ||||||||
| team so | that | we can consistently | provide | All children receive termly individual education |
|||||||||
| accurate, | quantitative | and | qualitative | data to | plans and parents are updated regularly with |
||||||||
| evidence | the | impact ofour | work | achievements and 'next-steps'; |
|||||||||
| To involve | and engage | parents | and past | We had our regular Ofsted inspection and once |
|||||||||
| service-users | again received a rating of 'Outstanding'; | ||||||||||||
| To partner | with professional | organisations | to | We kept in touch with ail families during periods |
|||||||||
| ensure that families receive the | highest | level | of lockdown, and we offered tele-therapy, parent |
||||||||||
| of support | education sessions and other services where |
||||||||||||
| To strengthen | our partnerships | with key | possible on Zoom. We provided weekly activities |
||||||||||
| stakeholders | who collate and publish | and materials for parents to support their child's |
|||||||||||
| evidence | ofthe needs | ofchildren with |
skill development at home, and when restrictions |
||||||||||
| hearing | loss, | its long-term | impact and | the | were eased, we resumed our face-to-face |
||||||||
| difference | that | early intervention | can achieve | services immediately; | |||||||||
| To safeguard | our beneficiaries | and staff | We completed I Can Early Talk accreditation and |
||||||||||
| through | our embedded | culture, | processes, | received the highest level of 'Specialist' |
|||||||||
| protocols | and | reporting | mechanisms | accreditation | |||||||||
| Support groups are well attended both face-to- |
|||||||||||||
| face and through virtual sessions, and we have |
|||||||||||||
| received positive reports of impact |
|||||||||||||
| Some conferences with other sector |
|||||||||||||
| organisations were cancelled but others moved |
|||||||||||||
| online, and we attended virtual sessions |
|||||||||||||
| Education staff attended training sessions on a |
|||||||||||||
| variety oftopics throughout the year, with no cost |
|||||||||||||
| or minimal cost to the charity | |||||||||||||
| We gave presentations at NDCS training days |
|||||||||||||
| TEFtook part in two research studies during the |
|||||||||||||
| year: we continued to work with UCL on their |
|||||||||||||
| language and literacy project; and we attended |
|||||||||||||
| board meetings ofthe parent-child interaction |
|||||||||||||
| study. | |||||||||||||
| We continue to work closely with National Deaf |
|||||||||||||
| Children's Society, Ewing Foundation, Advanced |
|||||||||||||
| Bionics, Cochlear, and Auditory Verbal UK- |
|||||||||||||
| likeminded charities and businesses that are all |
|||||||||||||
| working towards similar goals of supporting |
|||||||||||||
| families with deaf children | |||||||||||||
| We reviewed our Safeguarding policy and |
|||||||||||||
| procedure and ensured all staff, volunteers and |
|||||||||||||
| trustees were aware ofthe updates; we updated |
|||||||||||||
| our team First Aid training and team Safeguarding |
|||||||||||||
| Training; we added two new First-aiders to our | |||||||||||||
| team and two new Safeguarding leads to the |
|||||||||||||
| team - all with the relevant training; and we |
|||||||||||||
| attended specialist safeguarding training relevant |
|||||||||||||
| to the needs ofdeaf children. |
| Goal 2:Tosee | k opportunities | to widen | our | reach, | reacting positively and with flexibility tothe changing |
||||||||
| needs ofour families | |||||||||||||
| Our 2021/22 | lans | Our 2021/22 achievements | |||||||||||
| To increase the | reach | and | scope | ofservices | Enrolment increased to 945compared with 799 |
at | |||||||
| so that we can support families | remotely | the same time last year, made up of631 families | |||||||||||
| through | outreach | programmes | and 314professionals. | ||||||||||
| To continue to update | and | develop | our | We continued with a professional training |
|||||||||
| outreach | services to meet | the varied | needs of | programme about LL&T, attending virtual team |
|||||||||
| families | meetings with sensory impairment teams across |
||||||||||||
| the UK; and we have sourced a new volunteer to |
|||||||||||||
| begin to research sensory teams and Cl teams | in | ||||||||||||
| Scotland, Wales and Northern Ireland so that we |
|||||||||||||
| can launch an awareness campaign about the |
|||||||||||||
| resource in those areas. |
|||||||||||||
| We developed the toddler music programme, due |
|||||||||||||
| to be launched in summer 2022; |
|||||||||||||
| Sadly, the summer programme 2021 had to be |
|||||||||||||
| cancelled due to covid, but we have marketed | |||||||||||||
| and or anised a summer ro ramme for 2022. |
|||||||||||||
| Goal 3:To diversify fundraising | to | deliver | services and maintain our facilities |
||||||||||
| Our 2021/22 | lans | Our 2021/22 achievements | |||||||||||
| Todevelop and |
diversify | The | Elizabeth | We welcomed two new members ofthe |
|||||||||
| Foundation's portfolio |
of | income | in | order to | fundraising team and initiated a robust training |
||||||||
| deliver core services and | maintain | our | and induction programme for them |
||||||||||
| facilities. | Expert volunteers have been recruited to assist |
||||||||||||
| We will identify the most | appropriate | and | with administration, virtual and digital strategy and |
||||||||||
| timely channels | to engage | with | our | development work, but the scope for event-based |
|||||||||
| supporters, increasing |
awareness | both | locally | volunteering continues to be constrained by the |
|||||||||
| and nationally, developing |
new | sponsorship | pandemic. | ||||||||||
| platforms | and increasing | our | volunteer | base. | We held three very successful events - Rock the | ||||||||
| We will develop | professional | networks | which | Foundation, Murder Mystery and our annual Golf |
|||||||||
| will increase corporate | support | and | income, | Day; we ran well-attended Quiz nights throughout |
|||||||||
| identifying potential leads |
from | beneficiary | the year and held our annual Christmas fayre. |
||||||||||
| contacts | as well | as through | our | own | The charity featured on Comic Reliefs Charity |
||||||||
| research. | Challenge on The One Show, gaining national |
||||||||||||
| Maintain | &develop key relationships |
with | coverage ofour work | ||||||||||
| grant funders to |
raise | awareness | ofour | We kept up to date with latest fundraising trends |
|||||||||
| services, | contribute to positive marketing |
through Facebook fundraisers Page, Third Sector |
|||||||||||
| channels | and secure income. | publications, Charity Commission guidance and |
|||||||||||
| the Institute of Fundraising | |||||||||||||
| We organised and hosted a very successful |
|||||||||||||
| celebration for our 40th Anniversary. |
|||||||||||||
| Relationship-building initiatives have included |
|||||||||||||
| regular updates to donors across the fundraising |
|||||||||||||
| spectrum and where safe/possible meeting with |
|||||||||||||
| supporters face-to-face. |
|||||||||||||
| We planned activities and tasks for volunteers in |
|||||||||||||
| 2021-22to maximise their engagement and |
|||||||||||||
| identify new volunteer opportunities. |
|||||||||||||
| Many supporters took up the challenge of |
|||||||||||||
| individual fundraisin to reat effect. |
| Our | 2021/22 | lans | lans | continued: | continued: | continued: | Our 2021/22 achievements continued |
||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| We participated in virtual community networks |
|||||||||||
| through the BNI and Linkedln Local - generating |
|||||||||||
| awareness and new fundraising partnerships. |
|||||||||||
| We have delivered presentations on our work |
|||||||||||
| across our supporter base and to completely |
|||||||||||
| new audiences via zoom and teams. |
|||||||||||
| Face-to-face fundraising, most community |
|||||||||||
| engagement, and much ofour work to develop |
|||||||||||
| relationships with corporate partners has been |
|||||||||||
| impacted by covid once again. |
|||||||||||
| We fostered relationships with a number of |
|||||||||||
| corporate partners &their teams, including |
|||||||||||
| Lightning Safety Systems, Lowes Financial |
|||||||||||
| Management and Engie |
|||||||||||
| We were successful again in attracting both ne |
|||||||||||
| and renewed support from a range of reputable |
|||||||||||
| grant funding trusts and foundations including |
|||||||||||
| Comic Relief, Ovingdean Hall Foundation, |
|||||||||||
| Clearwater Marine Foundation, Hendy |
|||||||||||
| Foundation, HICWF, AT&T, Communication |
|||||||||||
| Consortium and Generation Foundation, to |
|||||||||||
| name but a few. | |||||||||||
| Goal | 4:To review corporate | services to create resilience and build sustainable income |
|||||||||
| Our | 2021/22 | lans | Our 2021/22 achievements | ||||||||
| To build | up | The Elizabeth | Foundation's | We kept up-to-date with evolving covid-safe |
|||||||
| resilience | and | sustainability | by continuing | to | best practice to keep visitors and staff safe. | ||||||
| follow a long-term | approach | to financial | We were pleased to deepen our partnership |
||||||||
| planning. | with Queen Alexandra Hospital by making |
||||||||||
| To enhance | our regular | income streams | by | additional facilities available to the audiology |
|||||||
| developing | the potential | ofour existing | team and forming a new long-term arrangement |
||||||||
| assets. | with their ENT team. | ||||||||||
| To continue | to keep pace with evolving | We updated the staff handbook and staff |
|||||||||
| legislation | &best | practice | concerning | people | contracts. | ||||||
| management, | for | both staff | and volunteers. | We started to assess the feasibility of several | |||||||
| To continue | to maximise | the efficiency, | options to improve our energy efficiency. |
||||||||
| reliability, | security | and safety ofour corporate | We were able to improve the quality and | ||||||||
| services | functions | coverage ofour CCTV system through the |
|||||||||
| generosity ofour supporters Lightning Safety |
|||||||||||
| S stems Ltd. |
| 2022 | 2021 | |||||
|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | |||
| funds | funds | funds | funds | |||
| Notes | 8 | F | 8 | 8 | ||
| INCOME AND ENDOWMENTS | FROM | |||||
| Donations and legacies |
517,599 | 194,782 | 712,381 | 714,114 | ||
| Charitable activities |
||||||
| Nursery Programmes |
12,784 | 17,829 | 30,613 | 40,217 | ||
| Outreach and Other Services |
167,417 | 167,417 | 152,118 | |||
| Other trading activities |
117,962 | 117,962 | 84,454 | |||
| Investment income |
19,074 | 19,074 | 11,942 | |||
| Total | 834,836 | 212,611 | 1,047,447 | 1,002,845 | ||
| EXPENDITURE ON | ||||||
| Raising funds | 6 | 127,167 | 9,553 | 136,720 | 140,549 | |
| Charitable activities |
7 | |||||
| Nursery Programmes |
165,354 | 173,953 | 339,307 | 338,470 | ||
| Family Support | 12,210 | 5,720 | 17,930 | 8,852 | ||
| Outreach and Other Services |
185,943 | 59,676 | 245,619 | 264,587 | ||
| Total | 490,674 | 248,902 | 739,5?6 | 752,458 | ||
| Net gains on investments | 34,108 | 34,108 | 18,231 | |||
| NET INCOME/(EXPENDITURE) | 378,270 | (36,291) | 341,979 | 268,618 | ||
| Transfers between funds |
2D | 5,296 | ~5,296) | |||
| Net movement in funds |
383,566 | (41,587) | 341,979 | 268,618 | ||
| RECONCILIATION OF FUNDS |
||||||
| Total funds brought forward |
1,980,451 | 1,235,870 | 3,216,321 | 2,947,703 | ||
| TOTAL FUNDS CARRIED FORWARD | 2,364,017 | 1,194,283 | 3,558,300 | 3,216,321 |
| 2022 | 2021 | ||
|---|---|---|---|
| Notes | K | 8 | |
| FIXEDASSETS | |||
| Tangible assets | 14 | 2,303,116 | 2,390,799 |
| Investments | 15 | 814,192 | 350,084 |
| 3,117,308 | 2,740,883 | ||
| CURRENT ASSETS | |||
| Stocks | 16 | 4,856 | 4,689 |
| Debtors | 17 | 196,173 | 163,864 |
| Cash at bank and in hand | 310,078 | 436,313 | |
| 511,107 | 604,866 | ||
| CREDITORS | |||
| Amounts falling due within one year |
18 | (70,115) | (129,428) |
| NET CURRENT ASSETS | 440,992 | 475,438 | |
| TOTAL ASSETSLESSCURRENT | |||
| LIABILITIES | 3,558,300 | 3,216,321 | |
| NET ASSE'TS | 3,558,300 | 3,216,321 | |
| FUNDS | 20 | ||
| Unrestricted funds |
2,364,017 | 1,980,451 | |
| Restricted funds | 1,194,283 | 1,235,870 | |
| TOTAL FUNDS | 3,558,300 | 3,216,321 |
| 2022 | 2021 | ||||
|---|---|---|---|---|---|
| Notes | R | E | |||
| Cash flows from | operating | activities | |||
| Cash generated from operations 23 |
297,293 | 290,388 | |||
| Net cash provided | by operating activities |
297,293 | 290,388 | ||
| Cash flows from | investing | activities | |||
| Purchase oftangible fixed assets | (7,186) | (23,653) | |||
| Purchase offixed | asset investments | (430,000) | (235,000) | ||
| Interest received | 2,395 | 2,116 | |||
| Dividends received |
11,263 | 3,413 | |||
| Net cash used in |
investing | activities | (423,552288) | (253,124) | |
| Change in cash |
and cash | equivalents | |||
| in the reporting | period | (126,235) | 37,264 | ||
| Cash and cash equivalents | at the | ||||
| beginning ofthe |
reporting | period | 436,313 | 399,049 | |
| Cash and cash equivalents | at the end | ||||
| ofthe reporting | period | 310,078 | 436,313 |
| 2022 | 2021 | ||||
|---|---|---|---|---|---|
| E | E | ||||
| Comic Relief | 50,815 | 75,815 | |||
| Garfield Weston Foundation | 25,000 | 25,000 | |||
| Communication Consortium |
25,000 | 25,000 | |||
| BBCChildren In Need |
22,183 | 47,255 | |||
| The Ardeola Charitable Trust |
15,000 | ||||
| The Sobell Foundation | 15,000 | 15,000 | |||
| Generation Foundation |
13,800 | 11,400 | |||
| Ovingdean Hall Foundation |
11,261 | 17,100 | |||
| Kusuma Trust UK | 11,000 | ||||
| Clearwater Marine Investments |
8,780 | ||||
| The Mikado Trust | 5,000 | 6,000 | |||
| The Weinstock Fund |
5,000 | ||||
| The Bailey Thomas Charitable | Fund | 4,000 | |||
| AT&T | 3,553 | ||||
| Ecclesiastical Insurance |
3,500 | 2,000 | |||
| John Horniman's Children's |
Trust | 3,000 | |||
| The Irving Memorial Trust |
3,000 | ||||
| Coronavirus Job Retention |
Scheme | 2,901 | 51,566 | ||
| Portsmouth City Council |
2,?00 | ||||
| The Desmond Foundation |
2,500 | ||||
| The Halbard Charitable Trust |
2,500 | ||||
| The Charlotte Bonham-Carter | Charitable | Trust | 2,040 | ||
| The Sir Bernard & Lady Schreier Foundation | 2,000 | ||||
| Victorious Festival |
1,500 | ||||
| Handy Foundation | 1,200 | ||||
| Arnold Clark Community Fund |
1,000 | ||||
| Sir Cliff Richard Charitable | Trust | 1,000 | |||
| Emilienne Charitable Trust |
1,000 | 1,000 | |||
| FBCoales No.4 Family Trust | 1,000 | ||||
| The SirJames Roll Charitable | Trust | 1,000 | 1,000 | ||
| Global Make Some Noise | 19,000 | ||||
| Barbara Ward Children's Foundation |
10,000 | ||||
| GJW Turner Trust | 10,000 | ||||
| Steel Charitable Trust |
10,000 | ||||
| The National Lottery Covid |
Response | 10,000 | |||
| The Henry Smith Charity | 7,500 | ||||
| The Boltini Trust | 6,000 | ||||
| Hampshire &loW Community |
Foundation | 5,263 | |||
| The Webb Family Charitable | Trust | 5,000 | |||
| The Edward Gostling Foundation | 5,000 | ||||
| PF Charitable Trust |
2,000 | ||||
| The Louis Ross Foundation | 2,000 | ||||
| University of Portsmouth |
1,600 | ||||
| The Fence Club Charity | 1,500 | ||||
| David Solomon's Charitable |
Trust | 1,000 | |||
| Other grants | 2,050 | 2,300 | |||
| 6249,283 | f376,299 |
| 2022 | 2021 | ||||||
|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | ||||
| funds | funds | funds | funds | ||||
| E | E | E | E | ||||
| Fundraising | events | 62,732 | 62,732 | 29,474 | |||
| Letting of charity property | 55,230 | 55,230 | 54,980 | ||||
| 117,962 | 117,962 | 84,454 | |||||
| INVESTMENT | INCOME | ||||||
| 2022 | 2021 | ||||||
| Unrestricted | Restricted | Total | Total | ||||
| funds | funds | funds | funds | ||||
| f | E | E | 5 | ||||
| Solar panels | 5,416 | 5,416 | 6,413 | ||||
| Fixed asset | investments | 11,263 | 11,263 | 3,413 | |||
| Deposit account interest | 2,395 | 2,395 | 2,116 | ||||
| 19,074 | 19,074 | 11,942 | |||||
| INCOME FROM CHARITABLE ACTIVITIES | |||||||
| Activity | 2022 f |
2021 F |
|||||
| Session charges | Nursery | Programmes | 30,613 | 40,217 | |||
| Audiology | Outreach | and Other Services | 167,228 | 152,358 | |||
| Home learning consultancy |
& | Outreach | and Other Services | 189 | ~240) | ||
| 198,030 | 192,335 |
| Raising don | atio | ns and legacies |
||||
|---|---|---|---|---|---|---|
| 2022 | 2021 | |||||
| Unrestricted | Restricted | Total | Total | |||
| funds | funds | funds | funds | |||
| E | E | 5 | ||||
| Staff costs | 71,256 | 71,256 | 88,322 | |||
| Insurance | 157 | 1,935 | 2,092 | 2,248 | ||
| Premises & |
utilities | 2,333 | 492 | 2,825 | 2,604 | |
| Communications | & IT | 4,393 | 484 | 4,87? | 4,303 | |
| Service consumables | 344 | 2,933 | 3,277 | 3,527 | ||
| Printing & promotion |
3,327 | 489 | 3,816 | 4,360 | ||
| Other costs | 1,324 | 13 | 1,337 | 1,550 | ||
| Hire charges | & | event costs | 27,733 | 27,733 | 13,345 | |
| Recruitment, subsistence |
ID | checks, travel and | 1,338 | 1,338 | ~384) | |
| Carried forward | 112,205 | 6,346 | 118,551 | 119,875 |
| Raising dona | tio | ns and legacies - c |
ontinued | |||
|---|---|---|---|---|---|---|
| 2022 | 2021 | |||||
| Unrestricted | Restricted | Total | Total | |||
| funds | funds | funds | funds | |||
| F | F | E | 6 | |||
| Brought forward | 112,205 | 6,346 | 118,551 | 119,875 | ||
| Depreciation | 1,147 | 1,996 | 3,143 | 3,088 | ||
| Support costs | 13,815 | 1,211 | 15,026 | 17,586 | ||
| 127,167 | 9,553 | 136,720 | 140,549 | |||
| CHARITABLE ACTIVITIES COSTS | ||||||
| Direct | Support | |||||
| Costs (see | costs (see | |||||
| note 8) | note 9) | Totals | ||||
| E | F | |||||
| Nursery Programmes |
294,177 | 45,130 | 339,307 | |||
| Family Support | 15,775 | 2,155 | 17,930 | |||
| Outreach and |
Other Services | 220,359 | 25,260 | 245,619 | ||
| 530,311 | 72,545 | 602,856 | ||||
| DIRECT COSTS OF CHARITABLE | ACTIVITIES | |||||
| 2022 | 2021 | |||||
| E | ||||||
| Staff costs | 330,735 | 340,820 | ||||
| Insurance | 11,040 | 10,077 | ||||
| Premises & utilities |
66,893 | 61,645 | ||||
| Communications | & IT | 5,720 | 3,994 | |||
| Service consumables | 17,569 | 23,149 | ||||
| Printing & promotion |
4,071 | 4,695 | ||||
| Other costs | 10,936 | 13,915 | ||||
| Recruitment, | ID checks, travel and subsistence | 808 | 734 | |||
| Depreciation | 82,539 | 82,043 | ||||
| 530,311 | 541,072 |
| Other | |||
|---|---|---|---|
| f | |||
| Raising | donations | and legacies | 15,026 |
| Nursery | Programmes | 45,130 | |
| Family Support | 2,155 | ||
| Outreach | and Other Services | 25,260 | |
| 87,571 |
| Support costs | , i | nclude | d | in the above, are as follo | ws: | ||
|---|---|---|---|---|---|---|---|
| Raising | |||||||
| donations | |||||||
| and | Nursery | Family | |||||
| legacies 5 |
Programmes f |
Support f |
|||||
| Wages | 10,494 | 29,428 | 1,485 | ||||
| Premises &utilities |
196 | 1,967 | 40 | ||||
| Communications | & IT | 1,135 | 3,184 | 161 | |||
| Legal &professional | fees | 280 | 785 | 40 | |||
| Auditor's remuneration |
1,271 | 3,564 | 180 | ||||
| Bank charges | (5) | (14) | |||||
| Recruitment, | ID | checks, | travel and | ||||
| subsistence | 385 | 1,080 | 55 | ||||
| Depreciation | of | tangible | fixed assets | 1,270 | 5,136 | 194 | |
| 15,026 | 45,130 | 2,155 | |||||
| 2022 | 2021 | ||||||
| Outreach | |||||||
| and Other | Total | Total | |||||
| Services | activities | activities | |||||
| E | E | E | |||||
| Wages | 17,793 | 59,200 | 57,645 | ||||
| Premises &utilities |
229 | 2,432 | 2,241 | ||||
| Communications | & IT | 1,925 | 6,405 | 10,671 | |||
| Legal & professional | fees | 475 | 1,580 | 748 | |||
| Auditor's remuneration |
2,155 | 7,170 | 6,831 | ||||
| Bank charges | (8) | (27) | 2,086 | ||||
| Recruitment, | ID | checks, | travel and | ||||
| subsistence | 653 | 2,173 | 226 | ||||
| Depreciation | of | tangible | fixed assets | 2,038 | 8,638 | 7,975 | |
| 25,260 | 87,571 | 88,423 |
| Net inco | me/(e | xpenditure) is stated after charging/(credi |
ting): | |
|---|---|---|---|---|
| 2022 | 2021 | |||
| 6 | f | |||
| Depreciation | -owned assets | 94,320 | 93,106 | |
| Auditors' | remuneration | 7,170 | 6,830 |
| STAFF CO | STS | ||
|---|---|---|---|
| 2022 | 2021 | ||
| 6 | |||
| Staffcosts: | |||
| Wages and | salaries | 405,267 | 417,592 |
| Social security costs | 20,709 | 30,455 | |
| Pension contributions | 35,215 | 35,512 | |
| Termination | payments | 3,228 | |
| 461,191 | 486,787 |
| 2022 | 2021 | ||
|---|---|---|---|
| Raising funds | 2 | 2 | |
| Charitable | activities | 16 | 16 |
| Support | 2 | 2 | |
| 20 | 20 |
| 13. | COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES |
COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES |
COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES |
||
|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | |||
| funds | funds | funds | |||
| 6 | E | 6 | |||
| INCOME AND ENDOWMENTS | FROM | ||||
| Donations and legacies |
436,844 | 277,270 | 714,114 | ||
| Charitable activities |
|||||
| Nursery Programmes |
13,283 | 26,934 | 40,217 | ||
| Outreach and Other Services |
152,118 | 152,118 | |||
| Other trading activities |
84,454 | 84,454 | |||
| Investment income |
11,942 | 11,942 | |||
| Total | 698,641 | 304,204 | 1,002,845 | ||
| EXPENDITURE ON | |||||
| Raising funds | 129,746 | 10,803 | 140,549 | ||
| Charitable activities | |||||
| Nursery Programmes |
127,651 | 210,819 | 338,470 | ||
| Family Support | 5,740 | 3,112 | 8,852 | ||
| Outreach and Other Services |
151,687 | 112,900 | 264,587 | ||
| Total | 414,824 | 337,634 | 752,458 | ||
| Net gains on investments | 18,231 | 18,231 | |||
| NET INCOME/(EXPENDITURE) | 302,048 | (33,430) | 268,618 | ||
| Transfers between funds |
4D18 | ~4.018) | |||
| Net movement in funds |
306,066 | (37,448) | 268,618 | ||
| RECONCILIATION OF FUNDS |
|||||
| Total funds brought forward |
1,674,385 | 1,273,318 | 2,947,703 | ||
| TOTAL FUNDS CARRIED FORWARD | 1,980,451 | 1,235,870 | 3,216,321 |
| TANGIBLE FIXEDASS | ETS | ||||
|---|---|---|---|---|---|
| Leasehold | |||||
| property | School | Fixtures, | |||
| Portsmouth | and | fittings | |||
| Resource | medical | &office | Motor | ||
| Centres F |
equipment f |
equipment 8 |
vehicles 8 |
Totals E |
|
| COST | |||||
| At 1 April 2021 | 3,397,979 | 242,041 | 168,040 | 19,248 | 3,827,308 |
| Additions Disposals |
4,587 ~9,892) |
~3,070) | 2,599 ~4,584) |
7,186 ~18,286) |
|
| At 31 March 2022 | 3,392,674 | 238,231 | 166,055 | 19,248 | 3,816,208 |
| DEPRECIATION | |||||
| At 1 April 2021 | 1,071,618 | 210,618 | 135,025 | 19,248 | 1,436,509 |
| Charge for year Eliminated on disposal |
76,613 ~9,343) |
11,775 ~3,070) |
5,932 ~4,504) |
94,320 ~77,737) |
|
| At 31 March 2022 | 1,138,888 | 218,583 | 136,373 | 19,248 | 1,513,092 |
| NET BOOK VALUE | |||||
| At 31 March 2022 | 2,253,786 | 19,648 | 29,682 | 2,303,116 | |
| At 31 March 2021 | 2,326,361 | 31,423 | 33,015 | 2,390,799 |
| FIXEDASSET INVESTMENTS | |
|---|---|
| Unlisted | |
| investments | |
| MARKET VALUE | |
| At 1 April 2021 | 350,084 |
| Additions | 430,000 |
| Revaluations | 34,108 |
| At 31 March 2022 | 814,192 |
| NET BOOK VALUE | |
| At 31 March 2022 | 814,192 |
| At 31 March 2021 | 350,084 |
| STOCKS | |||||
|---|---|---|---|---|---|
| 2022 f |
2021 f |
||||
| Goods for resale | 3,706 | 2,257 | |||
| Stationery and office consumables |
1,150 | 2,432 | |||
| 4,856 | 4,689 | ||||
| DEBTORS: AMOUNTS | FALLING DUE WITHIN ONE YEAR | ||||
| 2022 f |
2021 F |
||||
| Trade debtors | 28,183 | 28,636 | |||
| Prepayments | and accrued | income | 167,990 | 135,228 | |
| 196,173 | 163,864 | ||||
| CREDITORS: | AMOUNTS | FALLING DUE WITHIN ONE YEAR | |||
| 2022 f |
2021 | ||||
| Trade creditors | 9,396 | 12,825 | |||
| Social security | and other | taxes | 10,573 | 34,031 | |
| Other creditors | 840 | 850 | |||
| Accruals | 44,825 | 41,105 | |||
| Deferred income | 4,481 | 40,617 | |||
| 70,115 | 129,428 |
| yet met | the recogn | ition criteria. |
||||
|---|---|---|---|---|---|---|
| Deferred | income | at 1 April 2021 | 40,617 | |||
| Amounts | released | from deferred income | (40,617) | |||
| Amounts | deferred | this year | 4,481 | |||
| Deferred | income | at 31 March 2022 | 4,481 | |||
| ANALYSIS OF NET ASSETS BETWEEN | FUNDS | |||||
| 2022 | 2021 | |||||
| Unrestricted | Restricted | Total | Total | |||
| funds f |
funds F |
funds f |
funds f |
|||
| Fixed assets | 1,130,655 | 1,172,461 | 2,303,116 | 2,390,799 | ||
| Investments | 814,192 | 814,192 | 350,084 | |||
| Current Current |
assets liabilities |
489,285 ~70,745) |
21,822 | 511,107 ~70,775) |
604,866 ~120,420) |
|
| 2,364,017 | 1,194,283 | 3,558,300 | 3,216,321 |
| MOVEMENT IN FUNDS |
|||||
|---|---|---|---|---|---|
| Net | Transfers | ||||
| movement | between | At | |||
| At 1.4.21 | in funds | funds | 31.3.22 | ||
| E | 5 | ||||
| Unrestricted funds |
|||||
| General fund | 1,980,451 | 378,270 | 5,296 | 2,364,017 | |
| Restricted funds | |||||
| National Lottery Charities |
Board | ||||
| Reserve | 117,633 | (4,611) | 113,022 | ||
| Grants &Fees Reserve | 19,386 | 7,732 | (5,296) | 21,822 | |
| Ovingdean Fixed Assets Reserve Portsmouth Resource Centres Reserve |
340,227 758,624 |
(14,307) ~25,705) |
325,920 733,519 |
||
| 1,235,870 | 36,291 | ~5,296 | 1,194,283 | ||
| TOTAL FUNDS | 3,216,321 | 341,979 | 3,558,300 |
| Net moveme | nt in funds, i |
ncluded in the ab |
ove are as foll | ows: | ||
|---|---|---|---|---|---|---|
| Incoming | Resources | Gains and | Movement | |||
| resources | expended | losses | in funds | |||
| 5 | ||||||
| Unrestricted | funds | |||||
| General fund |
834,836 | (490,674) | 34,108 | 378,2?0 | ||
| Restricted | funds | |||||
| National Lottery Charities |
Board | |||||
| Reserve | (4,611) | (4,611) | ||||
| Grants &Fees Reserve | 212,611 | (204,879) | 7,732 | |||
| Ovingdean Portsmouth |
Fixed Assets Reserve Resource Centres Reserve |
(14,307) ~25,000) |
(14,307) ~25005) |
|||
| 212,611 | ~248,902) | ~36,290 | ||||
| TOTAL FUNDS | 1,047,447 | ~700,070) | 34,108 | 341,979 |
| Comparativ | es for move |
me | nt in fun |
ds | ||||
|---|---|---|---|---|---|---|---|---|
| Net | Transfers | |||||||
| movement | between | At | ||||||
| At 1.4.20 | in funds | funds | 31.3.21 | |||||
| F | 6 | 6 | 8 | |||||
| Unrestricted | funds | |||||||
| General fund |
1,674,385 | 302,048 | 4,018 | 1,980,451 | ||||
| Restricted | funds | |||||||
| National Lottery Charities |
Board | |||||||
| Reserve | 122,244 | (4,611) | 117,633 | |||||
| Grants &Fees Reserve | 12,812 | 10,593 | (4,018) | 19,387 | ||||
| Ovingdean Portsmouth |
Fixed Assets Reserve Resource Centres Reserve |
354,533 783,729 |
(14,307) ~25,705) |
340,226 758,624 |
||||
| 1273318 | ~33430) ~4018) | 1,235870 | ||||||
| TOTAL FUNDS | 2,947,703 | 268,618 | 3,216,321 | |||||
| Comparative | net movement | in funds, | included | in the above are as follows: | ||||
| Incoming | Resources | Gains and | Movement | |||||
| resources | expended | losses | in funds | |||||
| 6 | 8 | 6 | ||||||
| Unrestricted | funds | |||||||
| General fund |
698,641 | (414,824) | 18,231 | 302,048 | ||||
| Restricted funds | ||||||||
| National Lottery Charities |
Board | |||||||
| Reserve | (4,611) | (4,611) | ||||||
| Grants &Fees Reserve | 304,204 | (293,611) | 10,593 | |||||
| Ovingdean Portsmouth |
Fixed Assets Reserve Resource Centres Reserve |
(14,307) ~25.105) |
(14,307) ~25.705) |
|||||
| 304,204 | ~337.534) | ~33.430) | ||||||
| TOTAL FUNDS | 1.DD2,845 | ~752,458) | 18,231 | 268,618 |
| le | ases for office equipment as follows: |
||
|---|---|---|---|
| 2022 | 2021 | ||
| E | |||
| In | less than one year | 271 | 271 |
| In | two to five years | 1,836 | 1,898 |
| In | more than five years | ||
| 2,107 | 2,169 |
| ACTIVITIES | ||||
|---|---|---|---|---|
| 2022 | 2021 | |||
| E | ||||
| Net income for the | reporting | period (as per the Statement of | ||
| Financial Activities) | 341,979 | 268,618 | ||
| Adjustments for: |
||||
| Depreciation charges |
94,320 | 93,106 | ||
| Gain on investments | (34,108) | (18,231) | ||
| Loss on disposal offixed assets | 549 | |||
| Interest received | (2,395) | (2,116) | ||
| Dividends received |
(11,263) | (3,413) | ||
| Increase in stocks |
(167) | (1,163) | ||
| Increase in debtors |
(32,309) | (66,928) | ||
| (Decrease)/increase | in creditors | ~59,313 | 20,515 | |
| Net cash provided | by operations | 297,293 | 290,388 |
| ANALYSIS OF C | HANGES IN NET FUND |
S | ||
|---|---|---|---|---|
| At 1.4.21 | Cash flow | At 31.3.22 | ||
| F | E | E | ||
| Net cash | ||||
| Cash at bank and | in hand | 436,313 | 126,235 | 310,078 |
| 436,313 | {126,235) | 310,078 | ||
| Total | 436,313 | ~126,235 | 310,078 |