OpenCharities

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

2024-08-31-accounts

Charity Number: NIC100589

Charlene's Project

Annual Report and Unaudited Financial Statements

for the financial year ended 31 August 2024

Daly Park & Company Ltd Chartered Accountants 4 Carnegie Street Lurgan Co. Armagh BT66 6AS Northern Ireland

Charlene's Project CONTENTS

Page
Trustees' and Other Information 3
Trustees' Report 4 - 11
Statement of Trustees' Responsibilities 12
Independent Examiner's Report 13
Statement of Financial Activities 14
Balance Sheet 15
Statement of Cash Flows 16
Notes to the Financial Statements 17 - 21

2

Charlene's Project TRUSTEES' AND OTHER INFORMATION

Trustees

Richard Barr Audrey McCollum Diane McClelland David Barr

Charity Number in Northern Ireland

NIC100589

Principal Address

35 Cottage Road Lurgan Craigavon Co. Armagh BT67 9NB Northern Ireland

Independent Examiner

Daly Park & Company Ltd Chartered Accountants 4 Carnegie Street Lurgan Co. Armagh BT66 6AS Northern Ireland

3

Charlene's Project TRUSTEES' REPORT

for the financial year ended 31 August 2024

The trustees present their Trustees' Report and the unaudited financial statements for the financial year ended 31 August 2024.

The financial statements are prepared in accordance with the Charities Act (Northern Ireland) 2008, FRS 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their financial statements in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102).

The Trustees' Report contains the information required to be provided in the Trustees' Annual Report under the Statement of Recommended Practice (SORP) guidelines. The trustees of the company are also charity trustees for the purpose of charity law and under the company's constitution are known as members of the board of trustees.

In this report the trustees of Charlene's Project present a summary of its purpose, governance, activities, achievements and finances for the financial financial year 31 August 2024.

The company is a registered charity and hence the report and results are presented in a form which complies with the requirements of the Charities Act (Northern Ireland) 2008 and, although not obliged to comply with the Statement of Recommended Practice (Charities SORP effective January 2015), the organisation has implemented its recommendations where relevant in these financial statements.

Mission, Objectives and Strategy

Objectives

We continue to aim to inspire and motivate people here in NI and further afield to make a difference in the lives of children and their families in Uganda.... just as Charlene set out to do when she first founded the project This is done through provision of education, sport and health promotion programs, the provision of clean water, humanitarian distribution, and assistance of any kind that will help the communities we are involved with in Uganda to become healthier, more self-sufficient and better educated communities.

Charlene’s Project was established in September 2009 by Charlene Barr, a teenager with failing health due to terminal cystic fibrosis. When Charlene became too ill to continue school, she decided to start fundraising to build a school in Uganda. Her enthusiasm, despite her poor health, motivated young and old right across Northern Ireland to support her efforts to build Hidden Treasure School in Mayo District, Kampala, Uganda. Charlene died in October 2010 but not before she achieved her fund-raising target and established Charlene’s Project as a Charity.

The main objectives of the Charity are the relief of poverty, hardship and distress, and the advancement of education for children in Uganda and beyond. The charity will aim to provide school and educational facilities, accommodation, staff to provide care and education, and financial and ongoing material support.

The continuing aims and objectives of the Charity will be to continue to tell Charlene’s story and journey to inspire the people in Northern Ireland, Uganda and beyond.

The information that follows is a snapshot of the progress and success of the charity over the last twelve months, which we trust will both encourage and inspire you as you see how Charlene’s vision continues to be fulfilled.

Structure, Governance and Management

Structure

The organisation is governed by its Trustees. All new Trustees go through an induction and training process and are appointed as and when required and based on their skills and experience. The Trustees do not retire on an annual basis.

The Trustees meet on a regular basis throughout the year to manage and control all aspects of the charity and also conduct regular risk assessments of the various operational risks impacting the charity and its projects at home and abroad.

4

Charlene's Project TRUSTEES' REPORT

for the financial year ended 31 August 2024

Review of Activities, Achievements and Performance

INTRODUCTION

This year has seen great progress in Charlene Secondary School and Diika Health Centre in Uganda. The financial year 2021 – 2022 saw the beginning of the building of the much-needed secondary school for the children of the 8 neighbouring Kiryandongo primary schools. The 2022 – 2023 financial year saw the completion of Phase 1 of the building of Charlene Secondary School, and the beginning of fundraising towards Phase 2 of the school. Therefore this 2023 – 2024 financial year has seen work on Phase 2 of Charlene Secondary School commencing as we work towards completing all the building work that is needed and work towards the school being self-sufficient. Thanks to a very supportive church partner the work on improving the facilities and building a maternity unit at Diika Health Centre was completed during this financial year. Additionally, for the first time post-Covid we were able to bring a large team out to Uganda in July 2024 to carry out teacher training with school management and teachers, while the rest of the team carried out kid’s clubs and sports with the pupils. Charlene’s Project continues to serve the local Ugandan community through Charlene Education Foundation, empowering them to take forward themselves the vision of improving access to and quality of education and health services in their communities. Additionally, through the support of people in Northern Ireland sponsored children have been able to continue their education through Youth Sport Uganda, Destiny Christian High School, and Kahara Primary. None of this would have been possible without the financial and prayerful support of people here, and most importantly without the efforts of the community in Uganda and the Trustees of Charlene Education Foundation (CEF).

CHARLENE SECONDARY SCHOOL

Charlene Secondary School

Pupils in class at Charlene Secondary School

Phase 1 of the building of Charlene Secondary School was completed in January 2023 ready for the first full intake of pupils at the beginning of the school year in February 2023. Phase I of the Secondary School build included 1 classroom block, 2 laboratories, teacher accommodation to house 4 teachers, a girl’s and a boy’s dormitory and shower block, kitchen and dining hall, school latrines, and resources such as lab equipment, laptops and desks. Over the next 3 years numbers accessing secondary education in this community are expected to rise to over 1,000 as the school grows. This is transformative in this community, where many parents were unable to access secondary education for their children due to lack of provision and resources. Phase 2 was projected to include another classroom block to facilitate the extra year groups, more dormitories to allow for more students to board, further fencing around the compound for added security, and more latrines to ensure good health and sanitation through a good ratio of latrines for student numbers.

Phase 2 building of Charlene Secondary School commenced officially in August 2023. This included an additional classroom block which was completed for the 2024 school year commencing in February 2024 to allow the school to expand to teach up to GSCE Level for the first time. Money was also sent out to purchase textbooks to allow the teachers to teach the up-to-date Ugandan curriculum as well as further desks and beds to accommodate the growing number of pupils. During this financial year work also commenced and is nearing completion on an additional girl’s dormitory to allow more girls to board at Charlene Secondary School, and work will soon commence on a girl’s washroom to accompany this dormitory. It was also a blessing to be able to contribute towards the purchase of vocational materials to allow vocational learning to commence at Charlene Secondary School and ensure students can leave school not only with academic knowledge, but skills and experience they can use to help create a living for themselves. Finally, fire safety materials were also purchased and installed at Charlene Secondary School this past year ensuring safety is at the center of the school and ensuring that students can learn in a safe and comfortable environment. At the end of this financial year money went out to commence work on the completion of fencing around the perimeter of the school. Previously work was carried out to create a secure perimeter around the dormitories to provide the students with safety at night; however, work needs to be done to complete this fencing around the rest of the school compound. This work will therefore be carried out and completed in the next financial year as well as further buildings needed to complete Charlene Secondary School.

5

Charlene's Project TRUSTEES' REPORT

for the financial year ended 31 August 2024

----- Start of picture text -----
New 4 classroom block New Girls Dormitory being built
Computer Class Classroom work
Well equipped laboratory Vocational studies
International connection via ZOOM
----- End of picture text -----

International Contribution to Pastoral Care award

6

Charlene's Project TRUSTEES' REPORT

for the financial year ended 31 August 2024

Once all the buildings are in place, the long-term vision for Charlene Secondary School is self-sustainability. Charlene Secondary School has thus continued to be supported in the process of becoming self-sufficient through training in accounting and QuickBooks software, regular meetings with CEF Trustees and management of the school, and working towards the licensing and registration of the school. Additionally, training with management and teachers at Charlene Secondary School has been ongoing periodically on a range of topics through a teacher trainer from Northern Ireland by ZOOM. Additionally a team travelled out in July 2024 to carry out teacher and management training in person in Charlene Secondary School and the surrounding primary schools.

MASINDI CLUSTER PRIMARY SCHOOLS

The 8 cluster primary schools around Charlene Secondary School that we affectionately call the Kiryandongo Cluster have so many needs, many of which we are unable to meet due to being a small organisation with limited funds. However, it was such a joy to be able to visit each of these 8 schools in July 2024 when a team travelled from Northern Ireland to Uganda. This allowed teacher training to occur in each of the primary schools and sports to be promoted through the purchase and distribution of netballs and footballs in each school. Additionally, money has recently been sent to purchase goalposts for each of the eight primary schools to allow a ‘Premier League’ football competition to take place yearly between the eight schools to encourage participation in sport and building of relationships between the schools and the communities. During this financial year we have also continued to support Kahara Primary School to allow for teachers to receive some stability of pay as it continues to work towards receiving Government funding. Finally, it was a blessing at the end of the 2023 school year to be able to purchase Bibles for each of the P7 pupils and staff in the eight primary schools, as well as all the pupils and staff of Charlene Secondary School. This was made possible thanks to a funder and is something we are passionate about as it allows children to hear and learn about the most important thing in life, the love of Jesus Christ.

----- Start of picture text -----
Opportunities to learn P7 Pupils receive their Bible
----- End of picture text -----

SPONSORSHIP

We are so thankful for those who sponsor children in Destiny Christian High School, Kahara Primary and Youth Sport Uganda. Some of these children have or are nearing completion of their secondary education. None of this would have been possible without the help of their sponsors. The long-term vision is that as Charlene Secondary School becomes established in the community, more children will be able to attend there, reducing the need for scholarships that have been used in the past to enable young people to receive a secondary education.

7

Charlene's Project TRUSTEES' REPORT

for the financial year ended 31 August 2024

Destiny children receive sponsor letters

Glenlola pupils receive sponsor letters

DIIKA HEALTH CENTRE

This past year saw the completion, kitting out, and opening of a new Maternity Unit at Diika Health Centre thanks to the generous support of a church partner. This will transform lives as Diika will be able to cater for the needs of more women and babies in the surrounding communities. Pregnancy is a scary time for any mother; however, in these rural communities, maternal healthcare statistics have been poor due to lack of resources, poor access to maternal health services and women having to travel long distances. This new unit will save women’s and babies lives and make such a difference in these communities for generations to come. We will continue to work with CEF and local government officials to work towards upgrading Diika to a Level III Heath Centre meaning it will receive more staffing, funding and resources.

Official opening of Diika Maternity Unit

Maternity Ward

Team visit Diika Maternity Unit

First baby born in Maternity Unit

8

Charlene's Project TRUSTEES' REPORT

for the financial year ended 31 August 2024

WORK WITH QUEENS UNIVERSITY ON THEORY OF CHANGE

Throughout this year we have worked closely with researchers at Queens University Belfast to carry out a “theory of change” evaluation to see what has and has not worked in the activities Charlene’s Project has been doing over the years. This involved a trip to Uganda in November by researchers to carry out workshops with the local community to hear their input first-hand and their experiences to help form the theory of change. Individual interviews have also been conducted with all the stakeholders.

Additionally, work has been done through a Ugandan organisation and survey provider, Uwezo, who helped train primary school teachers and community members on data collection of literacy levels of pupils in the 8 communities we work in. It is hoped that this will form a baseline for future literacy training interventions we have planned for the 8 primary school communities. Good literacy teaching in these early primary school classes will improve the performance of the children not only in primary but also in secondary education and beyond.

UGANDA SUMMER TRIP

A team from Ireland travelled to Uganda in July 2024 to carry out work in the 8 primary schools and in Charlene Secondary School. The team was made up of long-term supporters, and pupils and teachers from Glenlola Collegiate. Glenlola has generously supported the vision of a local secondary school for the children of these communities for quite a few years. In each of the schools, the team carried out kids clubs, sport and classroom activities with the students in order to free up the teachers and school management to receive specialist teacher training. This is so important in an area where many teachers have not been able to access high quality training and have no way of receiving continuous learning opportunities. The teacher training in each of the schools was a real success, with one trainer working with the teachers and another working with the school management team. They all were so keen to learn and soaked in the material being taught. It was such a blessing to be able to bring out resources to help them in their teaching and to spend time building relationships with them. Overall, it was a humbling trip as it once again reminded us of the extreme poverty in so many of the communities in which we work. Each primary school has massive needs and challenges, but each school also showed so much resilience and creativity as they dealt with these challenges. It has been such a blessing to partner with these communities in such a small way over the years, and each time we visit we are so blessed by the welcome and love we receive in each school, and we learn so much more from them than we could ever hope to be able to give back.

9

Charlene's Project TRUSTEES' REPORT

for the financial year ended 31 August 2024

July 2024 Team

Bubbles fun

Teacher training

Colouring in bookmarks

Sports

Teacher and management support

10

Charlene's Project TRUSTEES' REPORT

for the financial year ended 31 August 2024

CONCLUSION

Thank you so much to all who have made the work of the past year possible through their prayers and their financial support. We are so thankful to God for all the work that is going on in Uganda and we are grateful to be able to do the small bit that we can as we work alongside our Ugandan partners.

Financial Review

The Trustees are once again very humbled and thankful for the support Charlene’s Project continues to receive and the 2024 year has been no exception:

The Trustees are very satisfied with the financial results for the year and aim to continue to build on Charlene’s legacy.

Results and Dividends

At the end of the financial year the company has assets of £140,472 (2023 - £204,623) and liabilities of £23,708 (2023 - £75,665). The net assets of the company have decreased by £(12,194).

Reserves Position and Policy

The Trustees continue to monitor and update the reserves policy in order to establish the level of reserves that are required to continue to provide support and investment into all the projects for the next twelve months. Separately designated funds have been set up and are detailed in the notes to the Accounts.

Reserves (Note 14)

Compliance with Sector-Wide Legislation and Standards

The company engages pro-actively with legislation, standards and codes which are developed for the sector. Charlene's Project subscribes to and is compliant with the following:

Going Concern

The trustees have reviewed the budgets for the year ahead and are satisfied that there are adequate funds in place to ensure that the charity can continue its activities and the current year financial statements have been prepared on a going concern.

11

Charlene's Project STATEMENT OF TRUSTEES' RESPONSIBILITIES

for the financial year ended 31 August 2024

The trustees are responsible for preparing the financial statements in accordance with applicable law and regulations.

The law applicable to charities in Northern Ireland requires the trustees to prepare financial statements for each financial year which give a true and fair view of the assets, liabilities and financial position of the company as at the financial year end date and of the surplus or deficit of the company and otherwise comply with the Charities Act (Northern Ireland) 2008.

In preparing these financial statements, the trustees are required to:

The trustees confirm that they have complied with the above requirements in preparing the financial statements.

The trustees are responsible for keeping adequate accounting records that are sufficient to show and explain the company's transactions and disclose with reasonable accuracy at any time the financial position of the company and enable them to ensure that the financial statements comply with the Charities Act (Northern Ireland) 2008. They are also responsible for safeguarding the assets of the company and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

12

Charlene's Project INDEPENDENT EXAMINER'S REPORT TO THE BOARD OF TRUSTEES OF CHARLENE'S PROJECT

We have examined the financial statements of the company for the financial year ended 31 August 2024, which comprise the Statement of Financial Activities, the Balance Sheet, the Statement of Cash Flows and the related notes.

Respective responsibilities of trustees and examiner

The company's trustees are responsible for the preparation of the financial statements in accordance with the requirements of the Charities Act (Northern Ireland) 2008. The company's trustees consider that an audit is not required for this financial year under the Charities Act (Northern Ireland) 2008 and that an independent examination is required.

It is our responsibility to:

Basis of independent examiner's report

We have examined your company financial statements as required under section 65 of the Charities Act and our examination was carried out in accordance with the general Directions given by the Charity Commission for Northern Ireland under section 65(9)(b) of the Charities Act. An examination includes a review of the accounting records kept by the company and a comparison of the financial statements presented with those records. It also includes consideration of any unusual items or disclosures in the financial statements and seeking explanations from the trustees concerning any such matters. The procedures undertaken do not provide all the evidence that would be required in an audit and consequently no opinion is given as to whether the accounts present a ‘true and fair’ view and the report is limited to those matters set out in the statement below.

In connection with our examination, no matter has come to our attention which gives us cause to believe that in, any material respect:

Independent examiner's statement

We have no concerns and have come across no other matters in connection with the examination to which attention should be drawn in this report in order to enable a proper understanding of the financial statements to be reached.

13

Charlene's Project STATEMENT OF FINANCIAL ACTIVITIES

for the financial year ended 31 August 2024

Unrestricted Restricted Total Unrestricted Restricted Total
Funds Funds Funds Funds Funds Funds
2024 2024 2024 2023 2023 2023
Notes £ £ £ £ £ £
Incoming Resources
Voluntary Income 3.1 232,341 40,568 272,909 200,321 78,000 278,321
Activities for generating 3.2 225 - 225 - - -
funds
Investments 3.3 - - - 531 - 531
─────── ─────── ─────── ─────── ─────── ───────
Total incoming resources 232,566 40,568 273,134 200,852 78,000 278,852
─────── ─────── ─────── ─────── ─────── ───────
Resources Expended
Charitable activities 4.1 239,760 45,568 285,328 247,936 68,000 315,936
─────── ─────── ─────── ─────── ─────── ───────
Net incoming/outgoing (7,194) (5,000) (12,194) (47,084) 10,000 (37,084)
resources before transfers
Gross transfers between - - - - - -
funds
─────── ─────── ─────── ─────── ─────── ───────
Net movement in funds for (7,194) (5,000) (12,194) (47,084) 10,000 (37,084)
the financial year
Reconciliation of funds:
Total funds beginning of the 15 118,958 10,000 128,958 166,042 - 166,042
year
─────── ─────── ─────── ─────── ─────── ───────
Total funds at the end of 111,764 5,000 116,764 118,958 10,000 128,958
the year
═══════ ═══════ ═══════ ═══════ ═══════ ═══════

The Statement of Financial Activities includes all gains and losses recognised in the financial year. All income and expenditure relate to continuing activities.

The notes on pages 17 to 21 form part of the financial statements

14

Charlene's Project BALANCE SHEET

as at 31 August 2024

2024 2023
Notes £ £
Fixed Assets
Tangible assets 9 410 672
─────── ───────
Current Assets
Debtors 10 28,019 97,942
Cash at bank and in hand 11 112,043 106,009
─────── ───────
140,062 203,951
─────── ───────
Creditors: Amounts falling due within one year 12 (23,708) (75,665)
─────── ───────
Net Current Assets 116,354 128,286
─────── ───────
Total Assets less Current Liabilities 116,764 128,958
═══════ ═══════
Funds
Restricted trust funds 5,000 10,000
Designated funds (Unrestricted) 100,000 -
General fund (unrestricted) 11,764 118,958
─────── ───────
Total funds 15 116,764 128,958
═══════ ═══════

The notes on pages 17 to 21 form part of the financial statements

15

Charlene's Project STATEMENT OF CASH FLOWS

for the financial year ended 31 August 2024

2024 2023
Notes £ £
Cash flows from operating activities
Net movement in funds (12,194) (37,085)
Adjustments for:
Depreciation 262 262
Interest receivable and similar income - (531)
─────── ───────
(11,932) (37,354)
Movements in working capital:
Movement in debtors 69,923 (32,226)
Movement in creditors (51,957) 75,065
─────── ───────
Cash generated from operations 6,034 5,485
─────── ───────
Cash flows from investing activities
Interest received - 531
─────── ───────
Net increase in cash and cash equivalents 6,034 6,016
Cash and cash equivalents at the beginning of the year 106,009 99,993
─────── ───────
Cash and cash equivalents at the end of the year 11 112,043 106,009
═══════ ═══════

16

Charlene's Project NOTES TO THE FINANCIAL STATEMENTS

for the financial year ended 31 August 2024

1. GENERAL INFORMATION

Charlene's Project is a charity incorporated in Northern Ireland. The registered office of the company is 35 Cottage Road, Lurgan, Craigavon, Co. Armagh, BT679NB, Northern Ireland which is also the principal place of business of the company The financial statements have been presented in Pound (£) which is also the functional currency of the company.

2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

The following accounting policies have been applied consistently in dealing with items which are considered material in relation to the charity’s financial statements.

Basis of preparation

The financial statements have been prepared under the historical cost convention, modified to include certain items at fair value. The financial statements have been prepared in accordance with the Statement of Recommended Practice (SORP) "Accounting and Reporting by Charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland FRS 102".

As permitted by the Companies Act 2006, the company has varied the standard formats in that act for the Statement of Financial Activities and the Balance Sheet. Departures from the standard formats are to comply with the requirements of the Charities SORP and are in compliance with section 4.7, 10.6 and 15.2 of that SORP.

Statement of compliance

The financial statements of the company for the financial year ended 31 August 2024 have been prepared on the going concern basis and in accordance with the Statement of Recommended Practice (SORP) "Accounting and Reporting by Charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland FRS 102".

Incoming Resources

Voluntary income or capital is included in the Statement of Financial Activities when the company is legally entitled to it, its financial value can be quantified with reasonable certainty and there is reasonable certainty of its ultimate receipt. Entitlement to legacies is considered established when the company has been notified of a distribution to be made by the executors. Income received in advance of due performance under a contract is accounted for as deferred income until earned. Grants for activities are recognised as income when the related conditions for legal entitlement have been met. All other income is accounted for on an accruals basis.

Resources Expended

All resources expended are accounted for on an accruals basis. Charitable activities include costs of services and grants, support costs and depreciation on related assets. Costs of generating funds similarly include fundraising activities. Non-staff costs not attributed to one category of activity are allocated or apportioned pro-rata to the staffing of the relevant service. Finance, HR, IT and administrative staff costs are directly attributable to individual activities by objective. Governance costs are those associated with constitutional and statutory requirements.

Tangible fixed assets and depreciation

Tangible fixed assets are stated at cost or at valuation, less accumulated depreciation. The charge to depreciation is calculated to write off the original cost or valuation of tangible fixed assets, less their estimated residual value, over their expected useful lives as follows:

Fixtures, fittings and equipment

Debtors

Debtors are recognised at the settlement amount due after any discount offered. Prepayments are valued at the amount prepaid net of any trade discounts due. Income recognised by the company from government agencies and other co-funders, but not yet received at year end, is included in debtors.

Cash at bank and in hand

Cash at bank and in hand comprises cash on deposit at banks requiring less than three months notice of withdrawal.

17

continued

Charlene's Project NOTES TO THE FINANCIAL STATEMENTS

for the financial year ended 31 August 2024

Taxation and deferred taxation

No current or deferred taxation arises as the company has been granted charitable exemption. Irrecoverable valued added tax is expensed as incurred.

Deferred tax is recognised in respect of all timing differences that have originated but not reversed at the balance sheet date where transactions or events have occurred at that date that will result in an obligation to pay more tax in the future, or a right to pay less tax in the future. Timing differences are temporary differences between the company's taxable profits and its results as stated in the financial statements.

Deferred tax is measured on an undiscounted basis at the tax rates that are anticipated to apply in the periods in which the timing differences are expected to reverse, based on tax rates and laws that have been enacted or substantively enacted by the balance sheet date.

3. INCOME
3.1 DONATIONS AND LEGACIES Unrestricted Restricted 2024 2023
Funds Funds
£ £ £ £
Voluntary Income 232,341 40,568 272,909 278,321
═══════ ═══════ ═══════ ═══════
3.2 OTHER TRADING ACTIVITIES Unrestricted Restricted 2024 2023
Funds Funds
£ £ £ £
Other fundraising activities 225 - 225 -
═══════ ═══════ ═══════ ═══════
3.3 INVESTMENTS Unrestricted Restricted 2024 2023
Funds Funds
£ £ £ £
Investment Income - - - 531
═══════ ═══════ ═══════ ═══════
4. EXPENDITURE
4.1 CHARITABLE ACTIVITIES Direct
Other		 Support 2024 2023
Costs
Costs		 Costs
£
£		 £ £ £
Cost of charitable activities 266,556
-		 18,772 285,328 315,936
═══════
═══════		 ═══════ ═══════ ═══════
4.2 SUPPORT COSTS Charitable 2024 2023
Activities
£ £ £
Support Costs 18,772 18,772 20,262
═══════ ═══════ ═══════
5. ANALYSIS OF SUPPORT COSTS
2024 2023
£ £
Wages & Salaries
Office Overheads		 15,314 16,227
Professional Fees 1,741 1,998
Bank Fees 1,308 1,164
409 873
18,772 20,262
═══════ ═══════

18

continued

Charlene's Project NOTES TO THE FINANCIAL STATEMENTS

for the financial year ended 31 August 2024

6. NET INCOMING RESOURCES 2024 2023
£ £
Net Incoming Resources are stated after charging/(crediting):
Depreciation of tangible assets 262 262
═══════ ═══════
7. INVESTMENT AND OTHER INCOME 2024 2023
£ £
Bank interest - 531
═══════ ═══════
8. EMPLOYEES AND REMUNERATION
The staff costs comprise: 2024 2023
£ £
Wages and salaries 13,929 15,768
Social security costs 721 -
Pension costs 664 460
─────── ───────
15,314 16,228
═══════ ═══════
9. TANGIBLE FIXED ASSETS
Fixtures, Total
fittings and
equipment
£ £
Cost
At 31 August 2024 1,309 1,309
─────── ───────
Depreciation
At 1 September 2023 637 637
Charge for the financial year 262 262
─────── ───────
At 31 August 2024 899 899
─────── ───────
Net book value
At 31 August 2024 410 410
═══════ ═══════
At 31 August 2023 672 672
═══════ ═══════
10. DEBTORS 2024 2023
£ £
Prepayments and accrued income 28,019 97,942
═══════ ═══════
11. CASH AND CASH EQUIVALENTS 2024 2023
£ £
Cash and bank balances 112,043 106,009
═══════ ═══════
12. CREDITORS 2024 2023
Amounts falling due within one year £ £
Taxation and social security costs (Note 13) 57 65
Accruals and deferred income 23,651 75,600
─────── ───────
23,708 75,665
═══════ ═══════

19

continued

Charlene's Project NOTES TO THE FINANCIAL STATEMENTS

for the financial year ended 31 August 2024

13.
14.
15.
15.1
15.2		 20
TAXATION AND SOCIAL SECURITY
2024
2023
£
£
Creditors:
PAYE / NI
57
65
═══════
═══════
RESERVES
2024
2023
£
£
At the beginning of the year
128,958
166,043
Deficit for the financial year
(12,194)
(37,085)
───────
───────
At the end of the year
116,764
128,958
═══════
═══════
FUNDS
RECONCILIATION OF MOVEMENT IN FUNDS
Unrestricted
Restricted
Total
Funds
Funds
Funds
£
£
£
At 1 September 2022
166,042
-
166,042
Movement during the financial year
(47,084)
10,000
(37,084)
───────
───────
───────
At 31 August 2023
118,958
10,000
128,958
Movement during the financial year
(7,194)
(5,000)
(12,194)
───────
───────
───────
At 31 August 2024
111,764
5,000
116,764
═══════
═══════
═══════
ANALYSIS OF MOVEMENTS ON FUNDS
Balance
Income Expenditure
Transfers
Balance
1 September
between
31 August
2023
funds
2024
£
£
£
£
£
Restricted funds
Church Donations
-
7,568
7,568
-
-
Other Trust Donations
10,000
33,000
38,000
-
5,000
───────
───────
───────
───────
───────
10,000
40,568
45,568
-
5,000
───────
───────
───────
───────
───────
Unrestricted funds
General funds
Designated Unrestricted funds
20,000
10,536
18,772
-
11,764
Masindi Cluster Primary Schools
Masindi Cluster Secondary
Schools
5,000
12,737
2,737
-
Youth Sport & Employment
Projects
5,000
3,200
3,200
-
5,000
Health Development
15,000
3,107
13,107
-
5,000
Sponsorship
22,500
6,602
16,602
-
12,500
Other Uganda Costs
3,958
50,526
54,484
-
-
Emergency Fund
2,500
4,593
4,593
-
2,500
───────
───────
───────
───────
───────
118,958
232,566
(239,760)
-
111,764
───────
───────
───────
───────
───────
Total funds
128,958
273,134
285,328
-
116,764
═══════
═══════
═══════
═══════
═══════
45,000
141,265
126,265
60,000
-
15,000

continued

Charlene's Project

NOTES TO THE FINANCIAL STATEMENTS

for the financial year ended 31 August 2024

16. TRUSTEE REMUNERATION

The trustees did not receive, nor did they waive, any remuneration during the current financial year. (2022/23 - £nil).

17. INDEPENDENT EXAMINERS REMUNERATION

The independent examiners, Daly Park & Company Ltd, received an independent examination fee of £840 inclusive of vat for their professional work ( 2022/23 - £840).

In addition DalyPark & Company Ltd provided payroll service to client & invoiced £432 (2022/23 - £432)

21