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

Page
Chair's statement 1-2
Trustees'
report
3-9
Statement
oftrustees'
responsibilities 10
Independent
auditor's
report 11 - 14
Statement
offinancial
activities 15-16
Balance sheet
Statement
ofcash flows
18
Notes to the financial statements 19-32

Ol0 N
ID
OI ID O
rcl ID
I I
lD
Ol0
ro
0L
O rrl O r CI
ro
Cl
N N
IO0 IO'0
C
N
O
N
rO
IO
C
'0
Cl
0
ro
13C
N
CI
IQ
O
CD
CI
CI
Ol
Ol
O ID
ID
CI
CD
N
C
8
I0
N
N
N
III Dl ON Dl
CI
N
CI
IA
CD Dl
CD CD
UJO)0
«L,'
Z0
~CI-
UD
Ci
LJJ
cC
O
UJ
LL.
lD
0
UJO
0
IL'
LLI-Z
LLLOZ
LLL
LL
LLJOZ
I-ZD0
OU
«C
iU
(0 LL
iU Z
i- I-)Ci
I z
U iU
+x
4 LU
—0
oz
Z «L
Z—K
iL~
LL O
OZ
ZU
I
LU Z
Ko
CO—
AI
LJ
O
CI
LU
0
Ol
ll
4
IO
Ol
'0
IO
VC
IO
Ol
C
'0
JL
'L
IO
E
D
IO
'0
C
0
'g
C
0
'0
C
C
N
CIC
N
ON
CC
Ccl

O
N
C«CII
N
ON
IO0
0X
0
C
IO
C
OI
Dl
CI
IO
Ol0
IO
VI
Ol
'0
C
IO
ro
.0
roC
0
CI
Ol
OJ
0
IO
Ol
IO
IO
C
0
S
Ol
C
ID
0C
Cl
Q
ID
0
E
V
OI0
L0 CI
Ol
lO
CO
Ol
IL'
IO
Ol
5
Ol
Tl
Ol
'L
IO
U
'0
'8
C
0.
CC
Ol
C0
I
CD
CI
CI
«I
N
CI
CO
P
Ol
L
0
0I
L
E000
OIR

2022 2021
Notes 6
Fixed assets
Tangible assets 12 7,639 10,373
Current assets
Debtors 13 80,582 103,910
Cash at bank and in hand 638,951 495,773
719,533 599,683
Creditors: amounts falling due within
one year 14 (92,904) (119,196)
Net current assets 626,629 480,487
Total asseR less current liabilities 634,268 490,860
Income funds
Restricted funds
U~ii sf
d 16 69,779 23,773
Designated
funds
17 120,000 120,000
General
unrestricted
funds 444,489 347,087
564,489 467,087
634,268 490,860

2022 2021
Notes K
Cash flows from operating activities
Cash generated
from operations
21 145,585 316,582
Investing activities
Purchase
Proceeds
oftangible
fixed assets
on disposal oftangible fixed
(2,498) (10,836)
assets 50
Investment income received 91 119
Net cash used in investing activities (2,407) (10,667)
Net cash used in financing activities
Net increase
in cash and cash equivalents
143,178 305,915
Cash and cash equivalents at beginning ofyear 495,773 189,858
Cash and cash equivalents at end of year 638,951 495,773

Unrestricted Restricted Total Unrestricted Restricted Total
funds funds funds funds
general general
2022 2022 2022 2021 2021 2021
8 8 5
Donations and gifts 84,680 84,680 48,750 48,750
Government grant
income 17,841 17,841
Other general grants 61,900 230,789 292,689 136,651 272,017 408,668
146,580 230,789 377,369 203,242 272,017 475,259
Charitable activities
Charitable Charitable
activities activities
2022 2021
f 6
Training income 426,892 345,430
BEN law conference 30,306 30,645
457,198 376,075
Investments
Unrestricted Unrestricted
funds funds
general general
2022 2021
6
Bank interest receivable 91 119

Unrestricted Unrestricted
funds funds
general general
2022 2021
8
Net gain on disposal oftangible fixed assets 50
Unrestricted Unrestricted
funds funds
general general
2022 2021
6
Fundraisin and ublici
Staff costs 59,201 58,373
59,201 58,373

Charitable Charitable
Expenditure Expenditure
2022 2021
6
Staffcosts
Depreciation
and impairment
Staff training
and recruitment
Volunteer costs
425,147
5,232
4,853
86
365,187
3,848
5,204
38
Subscriptions
and memberships
18,784 10,663
Campaigning
and marketing
Staff entertainment
2,340
641
1,841
726
Professional
fees and insurance
O(5ce costs (including
phone and website)
Premises expenses
34,811
46,169
25,036
35,917
43,247
15,320
Travel costs 1,234
Bank charges
&other interest
4,981 3,454
569,314 485,445
Share ofsupport costs (see note 9)
Share ofgovernance
costs (see note 9)
38,990
23,745
24,028
4,513
632,049 513,986
Analysis
by fund
Unrestricted
funds - general
Restricted
funds
447,266
184,783
241,113
272,873
632,049 513,986

Support co sts
Support Governance 2022 Support Governance 2021
costs costs costs costs
8 8 F 8
Staffcosts 38,477 38,477 19,539 19,539
Professional fees and
insurance 513 513 4,489 4,489
Audit fees 4,980 4,980 4,500 4,500
Accountancy 600 600
Legal and professional 17,183 17,183 13 13
Trustee meeting
expenses 982 982
38,990 23,745 62,735 24,028 4,513 28,541
Analysed between
Charitable activities 38,990 23,745 62,735 24,028 4,513 28,541

The average monthly num ber ofemploye es
during the
year was:
2022 2021
Number Number
Direct charitable
activities
Fundraising
Managment and administration
19 18
Employment costs 2022 2021
F
Wages and salaries 473,758 402,325
Social security costs 39,463 31,567
Other pension costs 9,604 9,207
522,825 443,099
The number ofemployees whose annual remuneration was F60,000 or more were:
2022 2021
Number Number
660,000 - 670,000 1
12 Tangible fixed assets
Computers
6
Cost
At 1 April 2021 43,971
Additions 2,498
At 31 March 2022 46,469
Depreciation and impairment
At 1 April 2021 33,598
Depreciation charged in the year 5,232
At 31 March 2022 38,830
Carrying
amount
At 31 March 2022 7,639
At 31 March 2021 10,373

13 Debtors
2022 2021
Amounts
falling due
within one year: 8 8
Trade debtors 56,639 53,883
Other debtors 3,719
Prepayments and accrued income 20,224 50,027
80,582 103,910
14 Creditors: amounts falling due within one year
2022 2021
Notes 8
Other taxation and social secudity 12,372 10,141
Deferred income
Trade creditors
15 59,496
10,005
84,227
10,406
Other creditors
Accruals
2,363
8,668
2,324
12,098
92,904 119,196
15 Deferred income
2022f 2021
8
Other deferred income 59,496 84,227
hl
gl
fh0o.
hl
e cv
e0
V CC

«
tl
Ig
IO g
O«l
O
cC
IA
Ch
CD
O«l
O
cC
IA
Ch
CD
O«l
O
cC
IA
Ch
CD
O«l
O
cC
IA
Ch
CD
'O
N
'O
N
IA
O
CD
IA
N
IA
O
CD
IA
N
O
IA
hl
N
Ch
I
I
Ch
CD
«L0
4
O
glo.
hl
0
NZ~
CONX
CD
I
IA
O
O
IA
CD
O
I
O
O0
N
«I
Ch
O
Ch
N
0
CD
IA
O
O00
ht
Ol
C
M
0
Tl
«Cl
Ch lfl
E0 0
O
Cll 0
CI
N
Ol
O O
OO
O
CO
CO
IA
I
CO
' 0
CA
O Ol
P)NAIO'lC
Al
Al
Ch O
ht
CO O
CO
O
O
O0
IA
Ol
CO
0
N
th
C
gl
CS
C
Cg
e
e0
h hl
«
lg 'C
e
CL
ttt Ch
CO
CD
CD
CO

X
CO
PI
O

O
O
IA
CD
O
4
'cC
' O
0
CI
fh
ChN
th mm
0
lgC0'a
0
th
gl
CI
'0
C
v
C
0$ e
I«e X
CD O
IA
O
CS
N
O
CD
to
CO
ICI
O
N
O
0
O
N
CA
0
CO
N
O
O
O
0
IO
Ifl
I
N
O
O
I
O
I
I
IA
CA
CO
CD
LUO
Cl
tg
tg
'0
gl
L
gl
«L
glX
Ol
o
K
th e
hce
«Z
0
e ch
e D
h Cf
«,
e 'C
Ctt O
N
Ol
O
CD
CA
OOPI
O
IA
Al
Ol
Ol
CO
ch
CD
CD
f
O
CD
N
'
' O
O
O
O
IA
OOO
0
CO
N
Al
O
CD
0 IA
NO
O
O
O O
I
I
I
IA
CD
cg
CD
f
CI
N
Ol
CD
'll
X e
CL
mm
I2I- gl
OD
CI
UJ
O
Ul
ZI-Z0
U
Ol
C
Vl
Q
E00
th'0
C
E
E
hl
gl
Ch
00
ol
C
O
LllII.
LJJ
0
IL'
LIJ
CI)
CIR0.I-Z
LIJ
ClZ
UJII.
LIJ
CIZ
COI-
IU
IUI-
I-
tO
OZ
Z
IUZI-0I-
CO
UII-0Z
04
DgO
O
0
Ci
UI
I
0
30
'C
K
4
0C
'C
tg
0
gl
0
fh'0
C
gl
E00C
e
m
th
c
CL
0
gl
gl
LL
hl
gl0
2
e
0o.
«L
e
13C
tg
0
')
'0
tg
gl
gl
LL
m
0
0
th
C
Ig
E
gl
0
gl
gl
th
gl
gl
m
gg
C00
thC00
gl
gl
U Q
Q
tg
Oz
LU
CD0
C0
gt0
C
tg
Ol
tg
th
C
0
lg
) L
m
'6
X U
Cg
gl
C
gl
ID
«E
m
U Q
00
gl
hl
0
gl0
lg
Ol
gl
2
CA
tll
m
Vl
M
E x
tgmZ
tg
fh
Ol X
m
gl
C
gl
EA.0
gl
gl'0
C
tg
Ol
C
C
tg
gl
I'A
0
C
tg
Ph
U
C
E
«L
C
ITI
'0
gl
LU
CA0-
C0e
gl0
tg
'0
gl
Vl
hl
th
0
m
C
0
O
gl
CL
CDE
gl0
lg
gl
0 0
gl
hl
C 0
tg
nl
O
tg
U Q CI
'U
Cl
C
C0
O
'U
C
Cl
Ot
C
UJ
N
Vl2
IOI
Cl
ea0
Ne0
2
Ct
N
IP
ID
CtC
UC
m
Ot
C
UJ
M
Vl00
(5
Ct
0
CL0
0
(4
Cl0
2
ID
(4
'O
00
IP
lU
((J
Q.
Cl(I
Ih
0a
W
0
Cl
M(50
"0L(5
(4
Cl
a
ID
5
(0
Q.
4!
D
(L1!
Cl
0
C
E e
e E
rn e
D
Ot
N
IC
(5C
E
(5
Cl
C
th
Cl O
Ct
ID
OlL0
0~
rn
(0
CL(L
(4
(5
C
Cl0
(D
C
Cl
'U
000
E4!
Cfl
lh
Cl
(5
Cl(I
0
Vl4t
Ol
C0
Ol
0
0
V&
Ct
0
5!e
Vl
0
Cl
O.
(5
(5
m
tfl
crt
ID200
ClX
IU
Cl
O
Cl
In
mOt
Cl
(C0
Ct
Cl
'0
4l
Ct0
Cl
Vl
4t
Ot
Cl
0
0
Ct
Cl
V
Ot
C
(5
CIZ
IUtf!0
C0
0
0
Cl
Cl
Cl
0
Vl
Cl
Cl
C
0
0
Cl0C(5
U
Ot
11
C(5
Ot
C
C
(5
C0
Vl
2
Cla
Ih
(5ot
ID
Ct'0
0
O.0
Cl
E
Cl
Cl
Vl(50'0
C
IC
C0
(5
fh
Ot
Cl
Cl
(5
'O0
0
NN(500
(5
N
m
E
Cl
Y!
Ol0
0
In
Cl
th
Cl
Vl
LLJu)
O
SL:
Z0I-
~I,
'
OD0
UJ
O
UJ
LL
CO
U0
LLIO)0
ILI-Z
LU
CIZ
LLI
CL
UJ0Z
O
IUDZI-Z0
O
IJJ
IZ
IU
UJ
III
CJ:
OZ
~LZ
UJzI-0I-
CJJ
UJI-0Z
CD
ZO
Ci
Ci
CL
~UJ
LU
0
8
'C
Vl
Cl
C
c
U
TlZ
mC
O
I-
11
(5
ClC
ID0
D
11
Cl
0e
Cl
ID
'O
0
(50
I0
IDa
N
11
Cl
ITI0
Cl
ID
Vt
'UL
Ct
Cl
Cl0 M
0
N
U
Cl
ID05
(5e
Cl
V
rh
(5
0e
0
g
Cl
'U
ID
0
Cl
L000
'O
Cl'0
000a
Vl5!
E
L
Ol
Ih
Ih
Cl11
TlC0
Ot
Cl
C0
Vl
Cl
E
(5
N
Vl
rh4!0
rftC0
Cl
M 'U
C
mC
(5P Ol
UI
0 0
Clc
JD
Ot
E 00
mEe
(4
trl
N
ID
0 .
e E
e& o
rn e
c E
LL C
N
C
Ct
E
ID
Cl
Vl(5
Cl
m
O
Ih
%m
11
Cl O
(50 0
0'
VlN
O
(5 (E
lh
8
Cl
c5
'0
em
O
Irt
0 .—
N
O
Cl
~E (5
(5
Vt 0
—'O
E
SD"
0=
(58
Cm
D
'Ot (4e
L 0
BON
Cl FCI
Cl
EUC C
0 0 C
ID
Uc E
cl- e
(5
U
cn C
(5
Cl
Zc E
m
Cl
0
(I m'-
C
(U e'
(0
Cl
Q. 0 e
0
C002 Cl
(5
N
Vl00
Cl
Ih
ID
0
C0
0O.0
O.
(5
rh
Cl
Vt
IDae
Cl
ID
IP
0 0
F (D
0 (5
0
eOCO
(5
cl a
Cl
I- '0
0eX
Ct
ID
Cl
0
X
Cl
UJ
0
O
4l
0
Yl
ch
Cl
Vt
11
(5
0
Ol
'0
Cl
0a
C0
Cl
Vt
C
I5
Ol0
OtL
Ch
EE
0
0
lU
(trt0
C08
'00
C
C
e
(5O
C
Cl
m
Q
Ot
C
Cl
Tl
'O
LU
Q
0
Ih00
Cl
ID
000
Ih
0
(5
C(5
Ol0
Ol
C
Ot
C
L
Ot
E2
'U
Cl
Ct
8 0
m
Cl '0
C
0 t5
e N
) C
vt e
'o
m
L 0,
OO
LL
E
Cl
m
Ot
Cl
Cl
E
Cl
0
2'
(5
(5
(4e
M
15
Ot
'O
C
ID0
D0
O.
C0
(5
Ih
CCl—
e
Oc
Ot Cl
Cc
'ch Ot
C
m e
Ol '=
ID
00
Cl
0
(5
X
ClZ
ID
E
E
Cl0!
0a
Ct
0
(5
IP
Ih
IP
(5
Ot
ID
IPE
C0
C(50
C0
O.
0
Vt0
N
Cl
O
e
ID00 0
NE
Cl
m
Ut
C
C
LO
(5
D8
C
C0
O
ID Cl
0=0
Ct
ID
Cl
N
N
C8
tU
Cl
E
IU
Ct
LLJO)
Ci
X0I-
OD
CI
LLL
O
LLL
IL
CO
0
LL
LLLO)0
LL'
LLI-Z
LLLOZ
LLI
IL
LLLOX
0
IIIDzI-Z00
VlI-z
I-
Ii9
OZ
CCz
ILIzI-0I-
tlat
I-0Z
0
0
0
ILI
0
'I

8
I8
08
D8
C2
IU
Cl
EU
EO
th
IO0
O
Ct00
C
N
Ql0!
IU
ID
Cl
Ill
C
Cl
Ul
C
C
ETI
t0
E
0
Cl
EE
Cl
Ot0
EL
IU'0
C
Cl
Cl0
Ct
Cl
E
4l
E
IC
E5
8
Cl
OQI5C
4t0
'0
Cl
IDI!
Ih
Cl
06
C'8
C
LL
Cl
O
Cl
0.
13
Cl4-
C
ClU
0
E2O
ID
QL
Vl
EU
0
0
0
UC
IU
Vl
Cl
E
Cl
Uf
ID
OI
N
E
0
th
4!
C0
U
'U
EO
Cl
0
O0
N
Cl
0 6!
VtL
N
0 0
0 0
L '0
0
CtO
E5 0
C
0':
th
'Ul
Cl
EL
ClO
N
8 L0
8 0
OI
ID
Ul N
O'U
C
Nl
L2
Ql
CC8
Vl
QI
Vl
I
EU
ID
ID
Ct
ED
IU
O
C0
CI0
Cl
O.
IDU
Cl
0
'0
ID
0
EO
E
Eh
ID000
th
Cl
UlC0
CD
0
IU
fh
Cl
Vl
t0
thO.0
CL
IU
ClN
O
O.0
'O
4I
ClO
Cl
Cl
Ql
N
C
CI
C
CI
L0
IU
EI
IO
C
Cl
IU
CL
UC
LL
Vt
Cl
Vl000
Ol
C
EU
Ql
OZ
IU
M
0
0
Cl
0
'UC
Cl
IU0
M
OlO
N
C
ID
EUO.
Vt
00
Cl
'0
th0
M0
Vl
0
IUN2
IUOl0
0
Ct
E
IO
E
U
ID
Cl—
0 N
8
Vl
I g
VlC
L
ClOl
LL
IU
E
L00.
Cl80
Ql
00
OD8
CL
OI
C
M
IE
ID
00
ID'0
0
0
IU
E
ID
IUC
IU
IU
th
EU
Cl0
2
ID
Vl
ED0
'0
EU
C
Cl0
Ql
0
0
EO0
N0
O
OQ '2
IU
ID
C '0
Cl
CI
0
Ct
IO
8 C
0 'Cl
2 co
IU
N
C
th
8 C
iQ IL
0
0
Q.
IUO.
EO'0
C
EU?'
EU
IU
Vt
N
ClOl
Cl
00
0
ID
NC
QlUl
Ql
0
ED
ID
'O
Cl
ClO
Ct
thU
Ct
0
00
CL
EO
lL!
EO
CL
~I
8
Ut
C'0
C
Cl
Ct«
0 C0
EL
O
IO
40
0
Ql
Vl2
t5
CO0
Ot
IO
0
Cl
2
ID
0
2'
0!C
E to
& OI
UO C
C8E
Cl0
IU
ID
E
C
4I
M
0C
IU0
0
OI
EO
Cl
0
Cl0
IU
O.
Ct
0
VlE
CI
N
IO
C
ED
L8
E
Cl
EO
aE N8
C 0
Cl 8
CO
th
IU
000.
0
CL
Cl
Vl
IU
O IC0
'0
Ct
8
Vt C
EU LL
COU
tll
C 8
'0
Cl
C L
EU
Ot
M
4l
M0
CL
'g nl
II 0
hh
CO
tll
IDg
CI
ID
Cl
N
ID
CI
CI
ON
IC
~O
W
CI
W
CI
cn
I
I
CD
hl
O O
Co
ID
Co
tD
CL0
II-0
Cl
ID0
'L
CI W O
CL
M
0
M
Cl
IL
N
M
ID
Cl
Vl
Cl
4 c«
«t0
h nl
hMD
ia
CL
W «I
W O
ID
CI
N
'll
th
Cl 'U
C
thC «D
Ol
M
CD W CI
Cl
CI
CI
ID
Cl
CI
CI
Ol
Cl
CI
nl
lhC
h
lnI-
ID
CI
CI
ON
Cl
CIO
O
'0
nl
Cl0L
«
N
CI
N
M
Cl
C
0
0
0
«I c«
II a
ln '
h 0
nl
IDL
Ch
Cl
C
80
N
N
N
W Ch
Ol
cn ol
Co
CO
I
CO
Nto
Cl 0
LLIO)
CI
~I:X0I-
O
0
LLJ
WL:
O
LLL
CL
Lo
LL0
LLL
CI)0
LLI-Z
LLI
CIZ
ILI
IL
LLIOX
O
IUDZI-Z0
O
COI-Z
IUX
LU
U)
cC
OZ
Z
IUZI-0I-
IN
IUI-0Z
04O
04
0
Ci
0
UI
I
0
DC
'D8
C
UI
ClO
M
tn
e
M
C
ID
ID0
Cl
W
0
nl
«'0
Cl
ClCol
M
ID'0
Ol
C
O
4I
Cl
lh
0C
IC
0e
0
M'0
4I
E00L
ID
«
C
Cl
EO.0
ID
ID'00
CD
Cl
th'0
C
th
Ol
'0
O
Cl
CL
ICO
'0
C
C
Cl
Cl
e'0
O
th
C
C
0
D
IC
nl
III
nl
Cle
tn
Cl
0
ClD
M
th
ID
Ih
tn
C
0E
IC
nl
C
Cl
M
Cl
CL
Cl
'0
C
D
Ol
C0L
th
ID
4=0eO.
th
M
-D
nl
Cl
ID e
e
W
tn 0
tnt
0
e
IC C 0
e «
4l
M T&
Lg
Cl
MIU.—
EDI
Pn
0
Cl
CL
Cl
In e
ID
ID O=
6 'th 'O
«WB
0
tn
C UI0
W&0
W O
C
EEWO
e
M
OD
nl
Eec
'L 8 4'
OOO
Ooo
OOO
Ooo
CD «C N
WWW
hlDC
«
Cl
Cl
Ih
M
IC
ClC
0
M
M
WL
~4
D3
'C
M
ID
ID'.
'0
M
Cl '0
W
p
nl
Cl
CI
'0
Ih
4I '0
C
0
M
M
N
W
CI
CC
N W
O
N
Cll
NO
N
'U
ID
C
ID
nl
Cl
CL
ID
ID
tn
N
ClN
0
W
W
nl
4l0
Cl
IC
CCDL
O Ol

IA
I
O
Ol
IO
CI
ID
CD
tn
Cl
0
IC
M
nl e
e
Cn
IC
M
Cl
IC
hn
C
'ol e
C
WI- 0
CI
CDO
CI
N

2022 2021
6 6
Within one year 12,000 12,000

There were no disclosable
related
party tra
nsactions
during the year (202
1 - none).
21 Cash generated
from operations
2022 2021
6 6
Surplus
for the year
143,408 279,144
Adjustments
for:
Investment
income recognised
in statement
offinancial activities
Gain on disposal oftangible
fixed assets
Depreciation
and impairment
oftangible fixed assets
(91)
5,232
(119)
(50)
3,848
Movements
in working
capital:
Decrease/(increase)
in debtors
(Decrease)/increase
in creditors
(Decrease)/increase
in deferred
income
23,328
(1,561)
(24,731)
(22,064)
11,550
44,273
Cash generated
from operations
145,585 316,582
22 Analysis ofchanges
in net funds
The charity had no debt during the year,