| 31.3.23 | 31.3.22 | |||||||
|---|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | |||||
| fund | fund | funds | funds | |||||
| Notes | ||||||||
| INCOME | AND ENDOWMENTS | FROM | ||||||
| Donations | and legacies | 155,054 | 15,445 | 170,499 | 307,907 | |||
| EXPENDITURE ON | ||||||||
| Charitable | activities | |||||||
| wages | ||||||||
| 248,724 | 15,445 | 264,169 | 473,812 | |||||
| Other | 1,263 | 1,263 | 462 | |||||
| Total | 249,987 | 15,445 | 265,432 | 474,274 | ||||
| NET INCOME/(EXPENDITURE) | (94,933) | (94,933) | (166,367) | |||||
| RECONCILIATION | OF FUNDS | |||||||
| Total funds | brought forward |
237,344 | 237,344 | 404,684 | ||||
| TOTAL FUNDS CARRIED FORWARD | 142,411 | 142,411 | 238,317 |
| Balance Sheet 31March 2023 |
|||||
|---|---|---|---|---|---|
| 31.3.23 | 31.3.22 | ||||
| Unrestricted | Restricted | Total | Total | ||
| Notes | fund | fundf | funds f |
fundsf | |
| FIXEDASSETS | |||||
| Tangible assets |
41,940 | 41,940 | 42,364 | ||
| CURRENT ASSETS | |||||
| Debtors | 6 | 17,992 | 17,992 | 34,562 | |
| Cash at bank | 86,576 | 86,576 | 163,743 | ||
| 104,568 | 104,568 | 198,305 | |||
| CREDITORS | |||||
| Amounts falling due within one year |
7 | (4,097) | (4,097) | (3,325) | |
| NET CURRENT ASSETS | 100,471 | 100,471 | 194,980 | ||
| TOTAL ASSETSLESSCURRENT | |||||
| LIABILITIES | 142,411 | 142,411 | 237,344 | ||
| NET ASSETS | 142,411 | 142,411 | 237,344 | ||
| FUNDS | |||||
| Unrestricted funds |
142,411 | 237,344 | |||
| TOTAL FUNDS | 142,411 | 237,344 |
| The average monthly n |
umber ofem | ployees during the year was as |
follows: | |||
|---|---|---|---|---|---|---|
| 31.3.23 | 31.3.22 | |||||
| Support &Consultancy | 7 | 7 | ||||
| No employees received |
emoluments | in excess off60,000. | ||||
| COMPARATIVES FOR THE STATEMENT OF FINANCIAL | ACTIVITIES | |||||
| Unrestricted | Restricted | Total | ||||
| fund | fund | funds | ||||
| INCOME AND ENDOWMENTS | FROM | |||||
| Donations and legacies |
198,512 | 109,395 | 307,907 | |||
| EXPENDITURE ON | ||||||
| Charitable activities |
||||||
| wages | ||||||
| 364,417 | 109,395 | 473,812 | ||||
| Other | 462 | 462 | ||||
| Total | 364,879 | 109,395 | 474,274 | |||
| NET INCOME/(EXPENDITURE) | (166,367) | (166,367) | ||||
| RECONCILIATION | OF FUNDS | |||||
| Total funds brought forward |
404,684 | 404,684 | ||||
| TOTAL FUNDS CARRIED FORWARD | 238,317 | 238,317 | ||||
| 5. | TANGIBLE FIXEDASSETS | |||||
| Fixtures | ||||||
| Freehold | and | Computer | ||||
| property | fittings | equipment f |
Totals f |
|||
| COST | ||||||
| At 1 April 2022 and 31 |
March 2023 | 55,014 | 31,727 | 8,926 | 95,667 | |
| DEPRECIATION | ||||||
| At 1 April 2022 |
12,650 | 31,727 | 8,926 | 53,303 | ||
| Charge for year | 424 | 424 | ||||
| At 31 March 2023 | 13,074 | 31,727 | 8,926 | 53,727 | ||
| NET BOOK VALUE | ||||||
| At 31 March 2023 | 41,940 | 41,940 | ||||
| At 31 March 2022 | 42,364 | 42,364 |
| 6. | DEBTORS: | DEBTORS: | AMOUNTS FALLING DUE WITHIN ONE YEAR | AMOUNTS FALLING DUE WITHIN ONE YEAR | AMOUNTS FALLING DUE WITHIN ONE YEAR | AMOUNTS FALLING DUE WITHIN ONE YEAR | ||
|---|---|---|---|---|---|---|---|---|
| 31.3.23 | 31.3.22 | |||||||
| f | ||||||||
| Debtors | 14,656 | 31,849 | ||||||
| Prepayments | and accrued income | 3,336 | 2,713 | |||||
| 17,992 | 34,562 | |||||||
| 7. | CREDITORS: AMOUNTS | FALLING DUE WITHIN ONE YEAR | ||||||
| 31.3.23 | 31.3.22 | |||||||
| f | ||||||||
| Taxation | and | social security | 2,519 | 1,897 | ||||
| Other creditors | 1,578 | 1,428 | ||||||
| 4,097 | 3,325 | |||||||
| 8. | MOVEMENT | IN FUNDS | ||||||
| Net | ||||||||
| movement | At | |||||||
| At 1.4.22 | in funds | 31.3.23 | ||||||
| f | ||||||||
| Unrestricted | funds | |||||||
| General | fund | 237,344 | (94,933) | 142,411 | ||||
| TOTAL | FUNDS | 237,344 | (94,933) | 142,411 | ||||
| Net movement | in funds, included | in the above are as follows: | ||||||
| Incoming | Resources | Movement | ||||||
| resources | expended | in funds | ||||||
| Unrestricted | funds | |||||||
| General | fund | 155,054 | (249,987) | (94,933) | ||||
| Restricted funds | ||||||||
| Tameside | 15,445 | (15,445) | ||||||
| TOTAL | FUNDS | 170,499 | (265,432) | (94,933) | ||||
| Comparatives | for movement | in | funds | |||||
| Net | ||||||||
| movement | At | |||||||
| At 1.4.21 | in funds | 31.3.22 | ||||||
| f | ||||||||
| Unrestricted | funds | |||||||
| General | fund | 404,684 | (167,340) | 237,344 | ||||
| TOTAL | FUNDS | 404,684 | (167,340) | 237,344 |
| Incoming | Resources | Movement | |||
|---|---|---|---|---|---|
| resources f, |
expended | in funds f |
|||
| Unrestricted | funds | ||||
| General | fund | 198,512 | (365,852) | (167,340) | |
| Restricted funds | |||||
| Tameside | 109,395 | (109,395) | |||
| TOTAL | FUNDS | 307,907 | (475,247) | (167,340) |
| Net | |||||
|---|---|---|---|---|---|
| movement | At | ||||
| At 1.4.21 | in funds | 31.3.23 | |||
| f | |||||
| Unrestricted | funds | ||||
| General | fund | 404,684 | (262,273) | 142,411 | |
| TOTAL | FUNDS | 404,684 | (262,273) | 142,411 |
| Incoming | Resources | Movement | ||
|---|---|---|---|---|
| resources | expended | in funds | ||
| f. | f | |||
| Unrestricted | funds | |||
| General fund | 353,566 | (615,839) | (262,273) | |
| Restricted funds |
||||
| Tameside | 124,840 | (124,840) | ||
| TOTAL FUNDS | 478,406 | (740,679) | (262,273) |
| OffThe Record | ||
|---|---|---|
| Detailed Statement ofFinancial Activities | ||
| for the Year Ended 31 March 2023 | ||
| 31.3.23 | 31.3.22f | |
| INCOME AND ENDOWMENTS | ||
| Donations and legacies |
||
| Grants | 170,499 | 307,907 |
| Total incoming resources | 170,499 | 307,907 |
| EXPENDITURE | ||
| Charitable activities |
||
| Wages | 174,880 | 368,823 |
| Pensions | 7,298 | 8,944 |
| Supervision | 3,261 | 2,632 |
| Volunteer Expenses |
120 | 180 |
| Computer Software |
177 | 466 |
| Licences | 37 | 37 |
| Subscriptions | 275 | 275 |
| Sessional Workers | 64,824 | 77,415 |
| Fines &Penalties | 265 | |
| Travel Costs | 30 | 115 |
| Office Provisions | 364 | 424 |
| 251,266 | 459,576 | |
| Supportcosts | ||
| Management | ||
| Rates and water | 1,377 | 2,014 |
| Insurance | 4,504 | 5,410 |
| Light and heat | 3,447 | 3,941 |
| Telephone | 295 | 1,794 |
| Postage and stationery | 1,985 | 160 |
| Sundries | 652 | 367 |
| 12,260 | 13,686 | |
| Finance | ||
| Freehold propertY | 424 | 550 |
| Information technology |
||
| Repairs and renewals | 419 | 462 |
| Governance costs |
||
| Sundries | 78 | |
| Accountancy and legal fees |
985 | 973 |
| 1,063 | 973 | |
| Total resources expended | 265,432 | 475,247 |
| Net expenditure | (94,933) | (167,340) |