OpenCharities

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

2023-03-31-accounts

Page
Trustees'
report
Statement
oftrustees'
responsibilities
Independent
auditor's
report 4-6
Statement
offinancial
activities
Balance sheet
Statement
ofcash flows
Notes to the financial statements IQ-14

Unrestricted Unrestricted
funds funds
2023 2022
Notes E E
Income from:
Donations 3 1,810,000 1,626,001
Investments 4 142,281 102,223
Total income 1,952,281 1,728,224
Ex enditure on:
Charitable
activities
Donations 5 1,596,797 1,519,702
Governance
costs
5 10,964 1,089
Total charitable expenditure 1,607,761 1,520,791
Net gains/(losses) on investments 278,950 431,328
Net movement in funds 623,470 638,761
Fund balances at 1 April 2022 2,881,399 2,242,638
Fund balances at 31 March 2023 3,504,869 2,881,399

2023 2022
Notes E
Fixed assets
Investments 1,787,789 2,499,591
Current assets
Cash at bank and in hand 1,717,860 382,588
Creditors: amounts falling due within
one year (780) (780)
Net current assets 1,717,080 381,808
Total assets less current liabilities 3,504,869 2,881,399
Income funds
Unrestricted
funds
3,504,869 2,881,399
3,504,869 2,881,399

2023 2022
Notes F
Cash flows from operating activities
Cash generated
from operations
14 202,239 255,210
Investing activities
Purchase ofinvestments (1,500,000) (400,000)
Proceeds from disposal of investments 2,490,752 250,000
Investment income received 142,281 102,223
Net cash generated
from/(used
in)
investing activities 1,133,033 (47,777)
Net cash used
in financing
activities
Net increase
in cash and cash
equivalents 1,335,272 207,433
Cash and cash equivalents at beginning ofyear 382,588 175,155
Cash and cash equivalents at end of year 1,717,860 382,588

Unrestricted Unrestricted
funds funds
2023 2022f
Donations and gifts 1,810,000 1,626,001
Investments
Unrestricted Unrestricted
funds funds
2023 2022
E
Income from unlisted investments 137,487 102,217
Interest receivable 4,794 6
142,281 102,223

Donations Governance Total Donations Governance Total
costs 2023 costs 2022
2023 2022 2022
f. E
Donations - UK 479,728 479,728 179,692 179,692
Donations - Non UK 1,117,069 1,117,069 1,340,010 1,340,010
1,596,797 1,596,797 1,519,702 1,519,702
Share ofgovernance
costs (see note 6) 10,964 10,964 1,089 1,089
1,596,797 10,964 1,607,761 1,519,702 1,089 1,520,791
Supportcosts
Support Governance 2023 2022
costs costs
F
Audit fees 954 954 900
Bank charges 10,010 10,010 189
10,964 10,964 1,089
Analysed between
Charitable activities 10,964 10,964 1,089

2023 2022
Number Number

Unrestricted Unrestricted
funds funds
2023 2022
E E
Revaluation of investments (113,568) 431,328
Gain/(loss) on sale of investments 392,518
278,950 431,328

Fixed as set investments
Listed Unlisted Total
investments investments
Cost or valuation
At 1 April 2022 2,099,591 400,000 2,499,591
Additions 1,500,000 1,500,000
Valuation changes (113,568) (113,568)
Disposals (1,698,234) (400,000) (2,098,234)
At 31 March 2023 287,789 1,500,000 1,787,789
Carrying amount
At 31 March 2023 287,789 1,500,000 1,787,789
At 31 March 2022 2,099,591 400,000 2,499,591
12 Creditors: amounts falling due within one year
2023 2022
E E
Accruals and deferred income 780 780

14 Cash generated
from
operations operations 2023 2022
Surplus for the year 623,470 638,761
Adjustments
for:
Investment
income recognised
in statement offinancial activities (142,281) (102,223)
Gain on disposal of investments (392,518)
Fair value gains and losses on investments 113,568 (431,328)
Movements
in working
capital:
(Increase)/decrease
in
debtors 150,000
Cash generated
from
operations 202,239 255,210
15 Analysis ofchanges in net funds
The charity had no debt during the year.