OpenCharities

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

2024-03-31-accounts

Summation
115 114 142 96 114 113 104 Averages
2024
143 171 165 122 129 131 143 Summer
411 432 144 941 oF 100 105 June2024
113 140 134 90 106 108 1014 May2024
103 134 110 89 92 95 98 April2024
2024
147 121 122 92 114 119 127 March
2024
415 8&8 158 91 121 118 125 February
2024
108 91 140 89 109 417 101 January
2023
116 81 154 94 121 129 118 December
2023
112 87 146 99 127 107 104 November
2023
1i5 98 142 97 125 112 4120 October
2023
117 110 150 101 118 111 109 September
Average Wend Fri Thurs Wed Tues Mon MONTH

theyear
24,083 46,364 (22,281) 91,576 88,822 2,754 Totalfundsattheendof
year
64,570 70,748 (16,149} 24,083 46,364
(22,281)
15 Reconciliationoffunds:
Totalfundsbeginningofthe
thefinancialyear
(30,487) (24,355) (6,132) 42,458 25,035 Netmovementinfundsfor
162 (162) Transfersbetweenfunds
(30,487) (24,517) (5,970) 67,493 42,458 Netincome/{expenditure)
614,989 590,655 24,334 601,232 464,945 TotalExpenditure
614,989 590,655 24,334 488,709
12,623
452,283
9,662
6.1
6.2
Chariiableactivities
Otherexpenditure
Expenditure
564,502 566,138 568,725 604,403 Totalincome
funds
18,364 $5,922 5.2 andotherco-funders
Activitiesforgenerating
596,138 566,738 512,803 $04,403 5.1 Charitableactivities
#Granisfromgovernments
Income
Funds
2023
£
Funds
2023
£
Funds
2024
£
Funds
2024
£
Funds
2024
£
Notes
Restricted Unrestricted Total Restricted Unrestricted
2024 forthefinancialyearended31March

£04'L b2g'Z
201
9694
LZb
o0F'z
sehieysyueg
oe}upny
3
£z0z
i
Pz0z
$1809LYOddNsJOSISATYNY
£02'4 bese LZG'2
LOL
969't
a
oor'z
WA
oor
geBieyoyueg
ao}UPN
3
edd
3
z0z
3
S509
SOUBUGAGE)
SL1$09LuOddNs ¥'S
s}s0o
€02'L b2o'z BES‘ : >
SOUBLISAGG- SSIHAIORa1qeWWeYD
3 3 3
sjsop
3
syson
3
$180")
E202 $202 poddns Jao pag
SLSOSADNVYNHAA0D
£9
- AKAs - - eze'zb
uoneoaidag
3 3 3
sjs09
a
$1805
3
$1509
Ezz PZ02 yoddng i840 paid
SeNLONAdxSYaHLO
2”9
686'Fis BOLeer 1292 . aoL'oer
€02'}
vO
PSE
£80'8€
goc'b
ALP'L
2Se'Lh
62z'bL
Lag
8zS'16]
06s
bese
995'682
£99°Ce
62%
Lee’
6g9'L
ovs‘zl
£98'2
OLo'BPL
189
AKA
-
.
-
-
-
-
-
-
-
-
:
*
-
-
-
-
-
"
:
.
9g9'68z
goo'ce
612'Z
16g"
6S9'L
ope'aL
egg'¢
9LO'SFE
89
('gBJON)SyS0SoueWIBADD
gaueyespuesabe,
UOISUa?
auoydaya|
sasuedxgAipuns
SoueuauE|WpuesHeday
JareaapueyeepWYh4q
BOUeINSU|
s]1S05SULUeIBOJ.
Bulueay
3 3 3
s}s0g
i
s}so9
3
51809
ASIA $202 poddag Jao BNC
SaIALLOVSTEVLVHS
AYuNLIGNsd
xs
pge'at zz6'9¢ : 226'S¢ sanianoeGuipeyJeuIO
3 rj 3
spun
3
spun
£202 Pz0z papssay =payalaysezuy]
SALWALLSYONIGVULLYAHLO
ag
BZOZUDIEWLEPAUJedd;BIOUBUYat}JO
SLNAWALVLSTWIONVNIdSSHLOLSALON
aljuagYyyNo,AyuAIO
Tradedestors
DEBTORS {t.
At31March2024
Netbookvalue
At31March2024
Chargeforfhefinancialyear
Depreciation
At34March2024
Additions
Cost
vehicles
Motor
TANGIBLEFIXEDASSETS
Noemployeereceivedemployeebenefitsofmorethan£60,000duringtheyear(2022:nil}.
392,291 312,254
2023
£
364,204
38,087
2024
£
283,950
28,904
Thestaffcostscomprise:
Wagesandsalaries
Pensioncosis
15 13 Staff
Number Number
2023 2024

enefitsfrom tionorotherb eceivedremunera havenotr Thetrustees,noranypersonconnectedwiththem, Thetrustees,noranypersonconnectedwiththem,
TRUSTEESREMUNERATIONANDEXPENSES 47.
reviewoffundingforthesector.

acomplete
isundertaking March2024,TheEducationAuthority fundingprovisionfortheyearending31
EducationAuthority,implementedcutsof33%oncore The YouthCentre'sprimaryfundingsource,the
POST-BALANGCESHEETEVENTS 46.
91,576 - 601,232 $68,726 24,083 Totalfunds
2,754 - 39,287 64,322 UnrestricledGeneral
(22,261)
Unrestrictedfunds
88,822 - 461,945 504,403 46,364
27,288 6,822 34,116 VarietyClub
- - 15,000 45,000 - GarfieldWeston
11,366 - 2,840 44,200 - ClothworkersFoundation
- - 1,079 - 1,079 VictoriaHomesTrust
- - 4,998 - 4998 DepartmentforJustice-ARCS
- 1,000 HedleyFoundation
2,623 - 21,466 45,628 8,461 TheIrelandFund
- - 435 YouthLink
- - 500 - 500 Barclays
- - 65,850 44,700 21,150 HenrySmith
- - 4,850 - 4,850 Co-Operativeireland
3,917 2,613 4,910 4,620 Halifax
43,286 - 27,939 $5,954 8,271 NationalLotteryCF
- - 2,000 2,000 - BelfastCityCouncil
- - 307,901 307,901 - EducationAuthority
2024
£
funds
£
£ £ 2023
£
Restrictedfunds
31March between 1April
Balance Transfers Expenditure Income Balance
ANALYSISOFMOVEMENTSONFUNDS 15.2