| Foreword from Duncan Gibson —Chair |
Foreword from Duncan Gibson —Chair |
|||
|---|---|---|---|---|
| Statement from Tracey Burley |
- Chief Executive | |||
| Report ofthe Board ofTrustees (incorporating | the | strategic report) | ||
| 1. About St Giles Trust | ||||
| 2. The Impact of our work | ||||
| 3. Looking forward |
12 | |||
| 4. Structure, governance |
and key management | personnel | 13 | |
| S. Public Benefit |
13 | |||
| 6. Finance Review |
14 | |||
| 7. Risk Management |
17 | |||
| 8. Approach to Fundraising |
20 | |||
| 9. Reference and administrative details |
21 | |||
| 10.Trustees Responsibilities | 22 | |||
| Independent Report ofthe Auditors |
23 | |||
| Statement of Financial Activities |
27 | |||
| Balance Sheet | 28 | |||
| Cash Flow Statement | 29 | |||
| Notes to the Accounts | 30 |
| We will empower our |
clients to lead positive | lives | |||
|---|---|---|---|---|---|
| We will give everyone | a chance to make the | positive change which we | |||
| believe they are capable of making. | |||||
| We will be persistent | and never give up on the people we work | with | |||
| Flexibly: | Creative | We will work flexibly, | creatively and adapt to circumstances |
as they | |
| arise. | |||||
| We will work empathically with people. |
|||||
| We will be non-judgemental and open minded. |
|||||
| We will communicate | openly and honestly | and do what we say | we will | ||
| cl0. |
| Unrestricted | Restricted | Endowment | Endowment | Total Funds | ||
|---|---|---|---|---|---|---|
| Funds (E) | Funds (E) * | Fund | (E) | (E) | ||
| Funds 8/fwd | 7,542,915 | 2,295,893 | 915,727 | 10,754,535 | ||
| Surplus/(Deficit) | forthe Year | 68,012 | (967,376) | (47,439) | (946,803) | |
| Funds C/fwd | 7,610,927 | 1,328,517 | 868,288 | 9,807,732 | ||
| *Restricted funds allocated for expenditure in 2023/2024 |
| Category | Category | Fund | 2021-22 | 2021-22 | 2022-23 | 2022-23 |
|---|---|---|---|---|---|---|
| Expenditure | Transfer | |||||
| Buildings and |
organisational | Buildings and organisational |
E484,200 | E484,200 | ||
| infrastructure | infrastructure | |||||
| Staff retention | and | Prison peer advisor training | E500,000 | (E34,287) | E465,713 | |
| recruitment | programme | |||||
| Digital skills and digital tools | E45,000 | (E45,000) | E5,000 | E5,000 | ||
| for staff | ||||||
| Digital support | and | ICT&finance software | E119,010 | (E49,624) | E69,386 | |
| technology infrastructure |
||||||
| Impact an d outcome | Cost benefit/social value |
E50,000 | (E37,500) | (E5,000) | E7,500 | |
| measurement | impact analysis | |||||
| Staff Wellbeing | Staff wellbeing | E16,095 | (E16,095) | |||
| Service Development, | Match funding regional |
E100,000 | (E100,000) | |||
| Sustainability | and Income | development Managers |
||||
| Diversification | Expansion ofservices and cost | E100,000 | (E100,000) | |||
| of living support | ||||||
| Sustaining Peer Circles model |
E150,000 | E150,000 | ||||
| Employer Engagement |
E25,000 | (E25,000) | ||||
| Worker | ||||||
| Total | E1,589,305 | (E407,506) | E1,181,799 |
| Patrons | Jenny Agutter OBE |
The Rt Hon | The Lord Hogan-Howe | The Lord Hogan-Howe | QPM Kt | |||
|---|---|---|---|---|---|---|---|---|
| The Rt Hon The Lord Phillips ofWorth Matravers | KG PC Martin P. Griffiths |
|||||||
| The Rt Hon The Lord Gus | O'Donnell | GCB FBA FAcSS | ||||||
| Ambassadors | Christine Ohuruogou |
MBE | Mark Tennant | |||||
| Freddie Fox | Sam Bailey | |||||||
| Alfy Hayson | Gary Jones | |||||||
| Ameeta Rowland (Resigned June 2023) |
Janet Hills MBE | |||||||
| Caroline Waddington | Janice Nix | |||||||
| Trustees | Charles Pitts-Tucker | Julie Key (nee Rice) | ||||||
| Debra Cook (Appointed | Oct 2023) | Pippa Murray | ||||||
| Duncan Gibson (Chair) | Preetha Ramachandran |
(Resigned 16May | 2022) | |||||
| Elizabeth Lad |
Sally Eley | |||||||
| Erica Handling | Sonia Walsh (Appt 23 | May 2023, Resigned | Oct 2023) |
| Erica Hand | Erica Hand | Erica Hand | Erica Hand | ling | Sonia | Walsh (Appt 23 May 2023, Re | Walsh (Appt 23 May 2023, Re | Walsh (Appt 23 May 2023, Re | Walsh (Appt 23 May 2023, Re | Walsh (Appt 23 May 2023, Re | signed Oct 202 |
signed Oct 202 |
signed Oct 202 |
||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| In accordance with the charity's | Articles of Association, | the members | ofthe | Board ofTrustees hold office | for a period not | ||||||||||||
| exceeding three years, | at | which | point they may be re-appointed | for | up to two further terms ofthree years | and, | save in | ||||||||||
| exceptional circumstances, |
Trustees shall not serve more than |
a | maximum | of nine years. | |||||||||||||
| Key Management | Personnel | ||||||||||||||||
| Rob Owen OBE | Chief Executive (Resigned | March | 2023) | ||||||||||||||
| Tracey Burley | Chief Executive (Appointed | May | 2023) | ||||||||||||||
| Malcolm Walker | Deputy Chief Executive/Executive | Finance | Director | ||||||||||||||
| Andy Cross | Executive Director | ofServices | |||||||||||||||
| Katy Vaughan | Executive Director | Fundraising | &Communications | ||||||||||||||
| Stellamaris Mohammed |
Executive Director | People | &Culture (Appointed |
March 2023) | |||||||||||||
| Senior Management | Team | ||||||||||||||||
| Becki Navarro | Director of Service |
(Regions) | |||||||||||||||
| Daniel Chapman | Director of London |
Services | |||||||||||||||
| Dayo Bajomo | Director of Finance |
||||||||||||||||
| Emilie Martin | Director of internal |
Operations | |||||||||||||||
| Evan Jones | Director of Criminal |
Exploitation | Development | ||||||||||||||
| Maggie Cramb | Director Skills & Employment |
||||||||||||||||
| Maria McNicholl | Director ofTraining |
&Development Manager |
|||||||||||||||
| Nicky Park | Director of Criminal |
Justice | and | Women's | Services | ||||||||||||
| Registered Office & |
Georgian House |
Solicitors | Russell Cooke | LLP | |||||||||||||
| Centre ofOperations | 64-68 Camberwell Church St |
2 Putney | Hill | ||||||||||||||
| London SESBJB | London | SW15 | 6AB | ||||||||||||||
| Registered Auditors | Haysmacintyre LLP |
Investments | Investec | ||||||||||||||
| 10Queen St Place | 2 Gresham | St | |||||||||||||||
| London EC4R 1AG |
Iondon | EC2V 7QP | |||||||||||||||
| Bankers | Barelays Corporate | CCLA Investment | |||||||||||||||
| Level 27 | Management | Ltd | |||||||||||||||
| 1Churchill Place |
Senator | House | |||||||||||||||
| London E145HP | 85 Victoria St | ||||||||||||||||
| London | EC4V 7QP | ||||||||||||||||
| Charity Registration | No. | 801355 | Company | Registration | No. | 2175146 | |||||||||||
| Website | www. stgilestrust. org.uk |
| AS AT31MARCH 2023 | |||||||
|---|---|---|---|---|---|---|---|
| Notes | Unrestricted | Restricted | Endowment | TOTAL | TOTAL | ||
| Funds | Funds | Funds | 2023 | 2022 | |||
| E | 6 | E | |||||
| Income and endowment | from: | ||||||
| Donations | 1,029,364 | 3,957,887 | 4,987,251 | 3,827,384 | |||
| Legacies | 200,000 | ||||||
| Charitable activities |
3,799,870 | 9,853,787 | 13,653,657 | 13,157,904 | |||
| Trading Income |
108,925 | 108,925 | 92,985 | ||||
| Investment and other income |
115,522 | 115,522 | 6,308 | ||||
| Investment income Royal |
London | 22,233 | 22,233 | 22,552 | |||
| Society | |||||||
| Tot a I Income | 2 | 4,829,234 | 14,058,354 | 18,887,588 | 17,307,133 | ||
| ~Edit | |||||||
| Costs ofraising funds |
162,875 | 666,447 | 829,322 | 576,956 | |||
| Charitable Activities: |
|||||||
| Youth Violence & Families | Work | 1,259,707 | 8,246,220 | 9,505,927 | 8,407,422 | ||
| Criminal Justice Activity | 3,337,171 | 781,666 | 4,118,837 | 3,059,914 | |||
| Community Empowerment |
4,752,609 | 4,752,609 | 3,403,521 | ||||
| Other programmes | 578,788 | 578,788 | 546,850 | ||||
| Total expenditure | 3 | 4,759,753 | 15,025,730 | 19,785,483 | 15,994,663 | ||
| Net income before investment | 69,481 | (967,376) | (897,895) | 1,312,470 | |||
| eains/ilossesl | |||||||
| Net gains/(losses) on investments |
7 | (1,469) | (47,439) | (48,908) | 40,222 | ||
| Net income/expenditure | 68,012 | (967,376) | (47,439) | (946,803) | 1,352,692 | ||
| Transfers between funds |
|||||||
| Net movement in funds |
68E012 | (967,376) | (47,439) | (946,803) | 1,352,692 | ||
| Reconciliation ofFunds |
|||||||
| Fund balances 8/Fwd |
11 | 7,542,915 | 2,295,893 | 915,727 | 10,754,535 | 9,401,843 | |
| Fund balances C/Fwd | 7,610,927 | 1,328,517 | 868,288 | 9,807,732 | 10,754,535 |
| BALANCE SHEET AS AT 31MARCH 2023 |
Co | mpany Number: |
2175146 | |||
|---|---|---|---|---|---|---|
| 2023 | 2022 | |||||
| Notes | E | E | E | |||
| FIXED ASSETS | ||||||
| Tangible fixed assets &Investment | ||||||
| Tangible fixed assets | 849,607 | 874,886 | ||||
| Investments | 910,275 | 959,183 | ||||
| 1,759,882 | 1,834,069 | |||||
| CURRENT ASSETS | ||||||
| Debtors | 8 | 3,110,911 | 4,047,391 | |||
| Cash at bank and in hand | 9,079,966 | 10,011,948 | ||||
| 12,190,877 | 14,059,339 | |||||
| CREDITORS: Amounts | falling due | |||||
| within one year | 9 | (4,143,027) | (5,138,873) | |||
| Net Current Assets | 8,047,850 | 8,920,466 | ||||
| NET ASSETS | 9,807,732 | 10,754,535 | ||||
| INCOME FUNDS | ||||||
| Unrestricted funds: |
||||||
| General fund | 5,537,534 | 5,035,268 | ||||
| Designated fund - Projects |
1,181,799 | 1,589,305 | ||||
| Designated fund —Fixed Assets & |
||||||
| Investments including |
revaluation | |||||
| reserves E61,246 | 891,594 | 918,342 | ||||
| Restricted Endowment | Fund | 868,288 | 915,727 | |||
| Restricted Funds |
1,328,517 | 2,295,893 | ||||
| 9,807,732 | 10,754,535 |
| 2023 | 2022 | |||||
|---|---|---|---|---|---|---|
| 6 | 6 | |||||
| Cash flows from operating activities |
||||||
| Net cash inflow from operating activities |
(994,534) | 1,223,325 | ||||
| Cash flows from investing activities |
||||||
| Interest received | 137,755 | 28,860 | ||||
| Payments to acquire fixed assets | (75,204) | (108,350) | ||||
| Net cash provided by investing activities |
62,551 | (79,490) | ||||
| 2023 | 2022 | |||||
| 6 | 6 | |||||
| Change in cash and cash equivalent |
in the reporting | period | (931,982) | 1,143,837 | ||
| Cash and cash equivalents at the beginning |
ofthe year | 10,011,948 | 8,868,111 | |||
| Cash and cash equivalents at the end ofthe year |
9,079,966 | 10p011,948 | ||||
| Reconciliation ofnet income/ (expenditure) to net cash |
||||||
| inflow from operating activities |
||||||
| 2023 | 2022 | |||||
| E | 6 | |||||
| Net income for the reporting period |
(as per the Statement | of | ||||
| Fina ncia I Activities) |
(897,895) | 1,312,470 | ||||
| Interest receivable | (137,755) | (28,860) | ||||
| Depreciation oftangible fixed assets |
100,482 | 98,559 | ||||
| Decrease/(increase) in debtors |
936,480 | (1,445,412) | ||||
| Increase/(decrease) in creditors |
(995,846) | 1,286,568 | ||||
| Net cash provided by (used in) operating |
activities | inflow | ||||
| (outflow) from operating activities |
(994,534) | 1,223,325 |
| Funder | 2023 | 2022 | |||||
|---|---|---|---|---|---|---|---|
| 3Ts Charitable Trust |
10,000 | 10,000 | |||||
| BBCChildren in Children - |
CLIC | 17,411 | |||||
| BBCChildren ln Need |
95,556 | ||||||
| BBCChildren in Need - CLIC |
27,489 | ||||||
| BBCChildren in Need - LEDGE |
50,657 | ||||||
| BBCR4 Appea I |
7,778 | 13,415 | |||||
| Big Yellow Foundation | 25,000 | 25,000 | |||||
| Capita (BBCR4 Appeal) | 5,637 | ||||||
| Charities Trust (Nationwide) | 44,042 | ||||||
| Credit Suisse EMEA Foundation | 108,316 | 108,116 | |||||
| Elizabeth and Prince Zaiger Trust |
30,000 | ||||||
| Esmee Fairbairn Foundation |
5,000 | 5,000 | |||||
| ExPat Foundation | 154,887 | 154,887 | |||||
| Fidelity UK Foundation | 201,794 | ||||||
| French Huguenot Church |
of London | Charitable | Trust | 5,000 | 5,000 | ||
| Grove Trust | 5,000 | 5,000 | |||||
| Helen Davis Family Foundation | 1,000 | ||||||
| Ingram Trust | 15,000 | 15,000 | |||||
| Inner London Magistrates | Court Poor BoxCharity | 20,000 | 10,000 | ||||
| Jenny Agutter | 5,000 | 5,000 | |||||
| Jonathan Clarke |
30,000 | 30,000 | |||||
| Jongen Charitable Trust |
225,000 | 225,000 | |||||
| Kensington and Chelsea Foundation |
25,000 | 40,300 | |||||
| Kensington and Chelsea Foundation |
- Cadog an | Estates | 50,000 | 50,000 | |||
| Kensington and Chelsea Foundation |
(LMAX) | 15,300 | |||||
| Marshall Foundation |
20,717 | 20,717 | |||||
| Moondance Foundation |
25,686 | 25,686 | |||||
| National Lottery Community |
Fund- | Peer | Advisor Centre, Wales | 82,640 | |||
| National Lottery Community |
Fund and ESFBuilding Better Opportunities | 453,439 | |||||
| National Lottery Fund |
1,033,039 | 958,039 | |||||
| Nationwide Building Society Community |
Grants | 44,042 | |||||
| Northern Trains Customer |
Ik Community | interest Fund |
50,000 | 50,000 | |||
| Ro Qulcke | 5,000 | 5,000 | |||||
| Severn Trent Community | Fund | 66,924 | 66,924 | ||||
| SirAnthony Greener - Minton |
Trust | 75,000 | 75,000 | ||||
| State Street Foundation | 32,306 | ||||||
| Texel Foundation | 10,000 | 10,000 | |||||
| The 29th May 1961Charitable | Trust | 10,000 | 10,000 | ||||
| The 4814Trust | 45,000 | 45,000 | |||||
| The Albert Hunt Trust | 20,078 | 20,078 | |||||
| The Eveson Trust | 15,000 | 15,000 | |||||
| The Fidelis Foundation | 50,000 | 50,000 |
| Funder | 2023 | 2022 | ||
|---|---|---|---|---|
| The Girdlers' Company Charitable |
Trust | 25,000 | 25,000 | |
| The Heathside Charitable |
Trust | 5,000 | 5,000 | |
| The Lancashire Foundation |
40,000 | 40,000 | ||
| The Shears Foundation | 5,000 | 5,000 | ||
| The Steel Charitable Trust |
19,963 | 19,963 | ||
| The Story ofChristmas | 70,000 | 70,000 | ||
| The Taylor Family Foundation | 25,000 | 25,000 | ||
| The Waterloo Foundation | 30,000 | 30,000 | ||
| Thomas j Horne Memorial | Trust | 6,000 | 6,000 | |
| Worshipful Company ofCutlers |
24,500 | 24,500 | ||
| Worshipful Company ofGunmakers |
5,000 | 5,000 | ||
| Youth Futures Foundation | 99,438 | 99,438 | ||
| 2,663,862 | 3,317,841 |
| Staff | Total | ||||
|---|---|---|---|---|---|
| Costs | Other | Depreciation | 2023 | ||
| Cost of raising funds | 624,427 | 201,434 | 3,461 | 829,322 | |
| Charitable activities: |
|||||
| Youth Violence | & Families Work | 7,222,272 | 2,229,620 | 54,035 | 9,505,927 |
| Criminal Justice | Activity | 2,707,391 | 1,390,819 | 20,627 | 4,118,837 |
| Community Empowerment |
3,351,043 | 1,379,826 | 21,740 | 4,752,609 | |
| Other (including | RLS) | 287,671 | 290,498 | 619 | 578,788 |
| 14,192,804 | 5,492,197 | 100,482 | 19,785,483 | ||
| COMPARATIVE | FIGURES 2022: | ||||
| Staff | Total | ||||
| Costs | Other | Depreciation | 2022 | ||
| Cost of raising funds | 469,331 | 104,630 | 2,995 | 576,956 | |
| Charitable activities: |
|||||
| Youth Violence | & Families Work | 6,396,931 | 1,953,594 | 56,897 | 8,407,422 |
| Criminal Justice | Activity | 1,903,854 | 1,137,513 | 18,547 | 3,059,914 |
| Community Empowerment |
2,435,610 | 948,420 | 19,491 | 3,403,521 | |
| Other (including | RLS) | 349,986 | 196,235 | 629 | 546,850 |
| 11,555,712 | 4,340,392 | 98,559 | 15,994,663 |
| Direct | Support | Total | ||
|---|---|---|---|---|
| Costs | Costs | 2023 | ||
| f | f | f | ||
| Cost of raising | funds | 748,386 | 80,936 | 829,322 |
| Charitable activities: |
||||
| Youth Violence | 8 Families Work | 8,159,228 | 1,346,699 | 9,505,927 |
| Criminal Justice | Activity | 3,543,938 | 574,899 | 4,118,837 |
| Community Empowerment |
4,209,160 | 543,449 | 4,752,609 | |
| Other (including | RLS) | 551,421 | 27,367 | 578,788 |
| 17,212,133 | 2,573,350 | 19,785,483 |
| Direct | Support | Total | ||
|---|---|---|---|---|
| Costs | Costs | 2022 | ||
| f | f | f | ||
| Cost of raising | funds | 526,023 | 50,933 | 576,956 |
| Charitable activities: |
||||
| Youth Violence | & Families Work | 7,444,089 | 963,333 | 8,407,422 |
| Criminal Justice | Activity | 2,691,456 | 368,458 | 3,059,914 |
| Community Empowerment |
3,050,392 | 353,129 | 3,403,521 | |
| Other (including | RLS) | 532,912 | 13,938 | 546,850 |
| 14,244,872 | 1,749,791 | 15,994,663 |
| 3c. BREAKDO | WN OF SUPPORT | COST BYACTIVITY | COST BYACTIVITY | |||
|---|---|---|---|---|---|---|
| Directorate, | Other Central | Total 2023 | ||||
| Finance, | HR and IT | Services Cost | ||||
| f | f | E | ||||
| Cost of raising | funds | 44,400 | 36,536 | 80,936 | ||
| Charitable activities: |
||||||
| youth Violence | &Families | 530,786 | 815,913 | 1,346,699 | ||
| Criminal Justice |
Activity | 208,694 | 366,205 | 574,899 | ||
| Community Empowerment |
236,006 | 307,443 | 543,449 | |||
| Other (including | RLS) | 9,410 | 17,957 | 27,367 | ||
| 1,029,296 | 1,544,054 | 2,573,350 |
| Directorate, | Directorate, | Other Central | |||
|---|---|---|---|---|---|
| Finance, | HR and IT | Services Cost | Total 2022 | ||
| E | E | ||||
| Costof raisingfunds | 32,728 | 18,205 | 50,933 | ||
| Charitable activities: |
|||||
| youth Violence | &Families | 213,376 | 749,957 | 963,333 | |
| Criminal Justice | Activity | 86,036 | 282,422 | 368,458 | |
| Community Empowerment |
43,651 | 309,478 | 353,129 | ||
| Other (including | RLS) | 4,964 | 8,974 | 13,938 | |
| 380,755 | 1,369,036 | 1,749,791 |
| 4.Staff Cost | |||||||
|---|---|---|---|---|---|---|---|
| 2023 | 2022 | ||||||
| E | E | ||||||
| Wages and Salaries | 12,334,287 | 10,222,192 | |||||
| Social Security Costs | 1,228,543 | 935,973 | |||||
| Temproary &Agency |
Staff | 159,618 | |||||
| Pension Costs (note 10) | 449,681 | 388,436 | |||||
| Redundancy costs |
20,675 | 9,111 | |||||
| 14,192,804 | 11,555,712 | ||||||
| The average number | ofemployees, | analysed | by function | ||||
| was: | No. | No. | |||||
| Youth Violence & Families Work | 175 | 181 | |||||
| Criminal Justice Activity |
70 | 59 | |||||
| Community Empowerment |
67 | 62 | |||||
| Fundra ising and publicity | 11 | 10 | |||||
| Management, Other |
and administration | ofthe Charity | 70 | 50 | |||
| 393 | 362 | ||||||
| 'The number ofstaff | earning | above | E60,000 per annum | ||||
| are: | No. | No. | |||||
| Band | |||||||
| E60,001—E70,000 | |||||||
| E70,001—E80,000 | |||||||
| E80,001—690,000 | |||||||
| E90,001—E100,000 | |||||||
| Above E100,001 |
| Freehold, | Land & | Furniture and |
Motor Vehicles | Total | |
|---|---|---|---|---|---|
| Buildings | Fittings | ||||
| E | E | ||||
| At 1April 2022 | 1,190,511 | 855,283 | 2,045,794 | ||
| Additions | 2,880 | 72,324 | 75,204 | ||
| At 31March 2023 | 1,193,391 | 927,607 | 2,120,998 | ||
| DEPRECIATION | |||||
| At 1April 2022 | 500,754 | 670,155 | 1,170,909 | ||
| Charge for the year | 20,512 | 79,970 | 100,482 | ||
| At 31March 2023 | 521,266 | 750,125 | 1,271,391 | ||
| NET BOOK VALUE | |||||
| 31March 2023 | 672,125 | 177,482 | 849,607 | ||
| 31March 2022 | 689,757 | 185,129 | 874,886 |
| 2023 | 2022 | ||
|---|---|---|---|
| f | f | ||
| Trade Debtors | 2,041,257 | 2,839,133 | |
| Prepayment | &Accrued income | 1,014,976 | 1,162,629 |
| Other Debtors | 54,678 | 45,629 | |
| 3,110,911 | 4,047,391 |
| 2023 | 2022 | ||||
|---|---|---|---|---|---|
| Due Within 1Year | f | f | |||
| Grants received | in | advance | 2,704,602 | 3,665,056 | |
| Trade creditors | 593,500 | 705,984 | |||
| Taxes &Social Security | 456,194 | 225,931 | |||
| Other creditors | 95,972 | 20,332 | |||
| Accrual s | 292,759 | 521,570 | |||
| f4,143,027 | f5,138,873 | ||||
| Due After 1Year | |||||
| Reconciliation | ofgrants received in advance | ||||
| Grants received | in | advance brought forward | 3,665,056 | 2,908,361 | |
| Amount released | during the year | (3,308,385) | (2,472,613) | ||
| Amount deferred | during the year | 2,347,931 | 3,229,308 | ||
| Grants received | in | advance at31March | 2,704,602 | 3,665,056 |
| 11a.ANALYS | IS | OF NET ASS | ETS BETWEEN | FUNDS | ||||
|---|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Endowment | Total | |||||
| Fund Balances | at 31March | Funds | Funds | Funds | Funds | |||
| 2023 | ||||||||
| represented | by: | E | 6 | |||||
| Tangiblefixed | assets | 849,607 | 849,607 | |||||
| Investments | 41,987 | 868,288 | 910,275 | |||||
| Current assets | 10,862,360 | 1,328,517 | 12,190,877 | |||||
| Current liabilities | 4 143027 | 4 143027 | ||||||
| Total net assets | 7,610,927 | 1328517 | 868288 | 9,807,732 | ||||
| Fixed Assets | ||||||||
| & Investments |
General funds |
Designated Funds |
Restricted | Endowment | Total | |||
| Funds | ||||||||
| 6 | E | 6 | E | E | 6 | |||
| Fund Balances | 8/fwd | 918,342 | 5,035,268 | 1,589,305 | 2,295,893 | 915727 | 10,754,535 | |
| Income | 4,829,234 | 14,058,354 | 18,887,588 | |||||
| Expenditure | (4,352,247) | (407,506) | (15,025,730) | (19,785,483) | ||||
| Gains/(Losses) | on investmentt | 1469 | 47439 | 48 908 | ||||
| 916,873 | 5,512,255 | 1,181,799 | 1,328,517 | 868,288 | 9,807,732 | |||
| Tra nsfers | ||||||||
| Change in fixed | assets | 25 279 | 25 279 | |||||
| Total net assets | 891594 | 5 537534 | 1181799 | 1328517 | 868 288 | 9807 732 | ||
| Comparative | Fund Balances | |||||||
| at 31March 2022 | ||||||||
| Unrestricted | Restricted | Endowment | Total | |||||
| Funds | Funds | Funds | Funds | |||||
| represented | by: | E | E | E | E | |||
| Tangiblefixed | assets | 874,886 | 874,886 | |||||
| Investments | 43,456 | 915,727 | 959,183 | |||||
| Current assets | 11,763,446 | 2,295,893 | 14,059,339 | |||||
| Current liabilities | 5 138873 | 5 138873 | ||||||
| Total net assets | 7 542 915 | 2 295893 | 915727 | 10754 535 | ||||
| Fixed Assets | ||||||||
| & | ||||||||
| Investments | Designated | |||||||
| Funds | General fund. | Funds | Restricted | Endowment | Total | |||
| 6 | 6 | 6 | F. | 6 | E | |||
| Fund Balances | 8/fwd | 906,251 | 3,582,781 | 1,739,244 | 2,295,761 | 877,806 | 9,401,843 | |
| In co me | 6,084,529 | 11,222,604 | 17,307,133 | |||||
| Expenditure | (4,155,662) | (149,939) | (11,689,062) | (15,994,663) | ||||
| Gains/(Losses) Investments |
on | 2,301 | 37,921 | 40,222 | ||||
| 908,552 | 5,511,648 | 1,589,305 | 1,829,303 | 915,727 | 10,754,535 | |||
| Transfers | ||||||||
| Shortfall on restricted funding made good |
(466,590) | 466,590 | ||||||
| Change in fixed | assets | 9790 | 9790 | |||||
| Total net assets | 918342 | 5035268 | 1 589 305 | 2 295893 | 915727 | 10754535 |
| Restricted Funds: | Total 8/fwd | Income | Expenditure | Transfer | C/fwd | |
|---|---|---|---|---|---|---|
| E | E | E | 6 | |||
| Youth Violence &Families | Work | 476,665 | 7,800,753 | 8,246,220 | 31,198 | |
| Criminal Justice Activity | 825,864 | 442,704 | 781,666 | 486,902 | ||
| Community Empowerment |
724,668 | 4,738,359 | 4,752,609 | 710,418 | ||
| Other Programmes | 268,696 | 1,076,538 | 1,245,235 | 99,999 | ||
| Total net assets | 2,295,893 | 14,058,354 | 15,025,730 | 1,328,517 | ||
| Designated Fund - Projects |
Total 8/fwd | Income | Expenditure | Transfer | C/fwd | |
| Buildings &organisational infrastructure |
484,200 | 484,200 | ||||
| Staff retention &recruitment |
500,000 | (34,287) | 465,713 | |||
| Digital Training | 45,000 | (45,000) | 5,000 | 5,000 | ||
| ICT & Finance software | 119,010 | (49,624) | 69,386 | |||
| Client information &resource platform |
50,000 | (37,500) | (5,000) | 7,500 | ||
| Staff wellbeing | 16,095 | (16,095) | ||||
| Match funding regional development |
100,000 | (100,000) | ||||
| Expansion of preventative | services | 100,000 | (100,000) | |||
| Match funding spot purchasing | 150,000 | 150,000 | ||||
| Employer Engagement Worker |
25,000 | (25,000) | ||||
| 1,589,305 | (407,506) | 1,181,799 |
| Income/ | Expenditure/ | ||||
|---|---|---|---|---|---|
| Endowment | Fund | Total 8/fwd | Investment | Investment | C/fwd |
| Gain | Losses | ||||
| E | E | ||||
| Royal London | Society Endowment | ||||
| Fund | 915,727 | (47,439) | 868,288 | ||
| Total | 915,727 | (47,439) | 868,288 |
| Restricted Funds: | Total 8/fwd | Income | Expenditure | Transfer | C/fwd | |
|---|---|---|---|---|---|---|
| E | E | E | ||||
| Community Services |
824,768 | 6,858,688 | 7,206,791 | 476,665 | ||
| Prison Services | 180,302 | 676,618 | 31,056 | 825,864 | ||
| Training | 783,366 | 3,344,859 | 3,403,557 | 724,668 | ||
| Other Programmes | 507,325 | 342,475 | 1,047,694 | 466,590 | 268,696 | |
| Total net assets | 2,295,761 | 11,222,640 | 11,689,098 | 466,590 | 2,295,893 | |
| Designated Fund - Projects |
Total 8/fwd | Income | Expenditure | Transfer | C/fwd | |
| Buildings and organisational | ||||||
| infrastructure | 1,000,000 | (15,800) | 984,200 | |||
| Digital training | 50,000 | 50,000 | ||||
| ICTFinance Software | 150,000 | (30,990) | 119,010 | |||
| Client information and |
resource | |||||
| platform | 45,000 | 45,000 | ||||
| Staff Wellbeing | 19,244 | (3,149) | 16,095 | |||
| Match funding regional |
||||||
| development | 100,000 | 100,000 | ||||
| Expansion of preventative | ||||||
| services | 100,000 | 100,000 | ||||
| Match funding spot purchasing | 150,000 | 150,000 | ||||
| Custody prison advisor | project | 100,000 | (100,000) | |||
| Employer Engagement | Worker | 25,000 | 25,000 | |||
| 1,739,244 | (149,939) | 1,589,305 | ||||
| Endowment Fund |
Total 8/Fwd | Income/ Investiment Gain |
Expenditure/ Transfer/losses |
C/fwd | ||
| E | ||||||
| Royal London Society | ||||||
| Endowement Fund |
877,806 | 37,921 | 915,727 | |||
| Total | 877,806 | 37,921 | 915,727 |
| Notes | Unrestricted | Restricted | Endowment | TOTAL | TOTAL | ||
|---|---|---|---|---|---|---|---|
| Funds | Funds | Funds | 2022 | 2021 | |||
| E | E | 6 | E | E | |||
| Income and endowment | from: | ||||||
| Donations | 522,354 | 3,305,030 | 3,827,384 | 3,299,872 | |||
| Legacies | 200,000 | 200,000 | |||||
| Charitable activities |
5,362,175 | 7,795,729 | 13,157,904 | 11,566,651 | |||
| Trading Income | 92,985 | 92,985 | 38,298 | ||||
| Investment and other |
|||||||
| income | 6,308 | 6,308 | 10,093 | ||||
| Endowment Fund |
22,552 | 22,552 | 13,184 | ||||
| Investment Income |
|||||||
| Total Income | 2 | 6,084,529 | 11,222,604 | 17,307,133 | 14,928,098 | ||
| ~Edit | |||||||
| Costs of raising funds | 76,112 | 500,844 | 576,956 | 472,202 | |||
| Charitable Activities: |
|||||||
| Youth Violence 8 Families | Work | 1,200,631 | 7,206,791 | 8,407,422 | 6,931,751 | ||
| Criminal Justice Activity | 3,028,858 | 31,056 | 3,059,914 | 3,202,614 | |||
| Community | |||||||
| Empowerment | 3,403,521 | 3,403,521 | 2,570,703 | ||||
| Other programmes | 546,850 | 546,850 | 540,054 | ||||
| Total expenditure | 3 | 4,305,601 | 11,689,062 | 15,994,663 | 13,717,324 | ||
| Net income before | 1,778,928 | (466,458) | 1,312,470 | 1,210,774 | |||
| investment | |||||||
| gains/(losses) | |||||||
| Net gains/(losses) | on | ||||||
| investments | 2,301 | 37,921 | 40,222 | 142,834 | |||
| Net | 1,781,2629 | (466,458) | 37,921 | 1,352,692 | 1,353,608 | ||
| income/expenditure | |||||||
| Transfers between | |||||||
| funds | (466,590) | 466,590 | |||||
| Net movement in |
funds | 1,314,639 | 132 | 37,921 | 1,352,692 | 1,353,608 | |
| Reconciliation of Funds |
|||||||
| Fund balances 8/Fwd |
11 | 6,228,276 | 2,295,761 | 877,806 | 9,401,843 | 8,048,235 | |
| Fund balances C/Fwd |
7,542,915 | 2,295,893 | 915,727 | 10,754,535 | 9,401,843 |