Comp•ffty Mumb8r'. N1039135 Charlty Numbèr. 105583 Futureproof INC Ltd eofflry Ilm•d by guarafit••. not hIng ah•r• ¢apW) Annual Report and Unaudited Financial Statem•nts for the financial year ended 31 March 2022 'JCO82P4Y¥ JNI COIIPANIES HOUSE Paul Hag•rty & Co Chartd Ae¢ounl•nts 11 Th• Squar• Rostrovor Co Down 8T34 3AZ
Futureproof INC Ltd IA ¢¢ffipary Ilmlled ty gu•ra•. not CONTENTS Pag• Relert¢e and P4lministrative Infommlion DIOr$. Annual Report ststement ol Directors. Responsibilities IndeperKlent Examinefs ReKKrft Slalemenl ol Financial Activities Balan¢e She•t 10 Notes to the Fnancial Staleftts Supplementary Infommlion relaling the Financial Statennts 17
Futureproof INC Ltd IA ¢¢mp¥Thy Ilffllt•d by guarants•. nol havlng a shart c•piiarJ REFERENCE AND ADMINISTRATIVE INFORMATION Dlr•¢torn Jame$ Lewhan Cathai Fegan John M¢Cartan Compary S•er•tsry Cr¥wJ Cook Ch•rity Numb•r Sn Narth•rn Ir•land Company Numb•r N1039135 R•gl#t•rnd Offic• •nd fvincipal Addrn UM 3 Emlbo Court C8sY•¥elan Road 8anbrid9e Co Dcrt¥n 8T32 4AX United Kwdoffl Ind•p•nd•nt Examln•f Path Hagwty & Co Chartered Accountarts 11 The Square Co DMI 8T34 3hZ
Futuroproof INC Ltd IA cornpany Ilmlttsd by gu•rantse. nothwlng a shar• upla DIRECTORS. ANNUAL REPORT foi the finala1 year nd 31 MarcJ12022 Th• dir8dors pfesenl ththr Diredorg Re. CA)mtAniwwJ tho Dwedus. RepDrt ond TnAle¢s Report. and th•. unauth"t¢d fina181 $taiement5 lor th• finantial yearendtd 31 March 2022. Th? finarKial stalemenls 8r• wepared a)ance wth the Companm Act 20, FRS 102 rhe Fffianoal Reportin9 Standafd Bple&ble in the UK aTrJ Rewt4lc of Irelan(r and Accounting 8nd ReportiNJ by Chartties: Statement of RKornmended Pr•ic• aFf4i&7bl8 to chawities propawirs Iheir fnancial statements in accordan¢e with the Flnancial Report0 Stsndard applicabl• In the UK and Rewblic of Ir¢laTrJ (FRS 102). Th? Diredors, Report cl1n5 IM inf0m1wh re4uired to bo provhaed Ml the Direc%cY5' Annual Report under the Slalemeni of Recmended Pr•¢aic {SORP) guwjdines. Th• dwe¢tQ¥5 of Ihg cApanY are #Iso charity trustees for the pw>ose of¢harity L•At arKI undw ts mPanS cmstitubon w¢ kn¢ywn as membws of thè bo8rd oftwstees. In thi$ rep)rt the direo¢yS of Futurewoof INC Ltd present a smary ol its pu$0. govefftance. adivilies, 8th1?MentS and fThncos kr t ffinanoal year 31 March 2022. The company is • registe charity arKI her£e t report and resuns are presented kn a fcm wtrM¢h rnMps wilh th8 requiremént$ ol Compani8$ Act 2Cth and. not oblvJed to eanpty wilh tho Statement of Rewmmended PrarJ(c• ap.¢able in the UK 0Th1 RewbliG of Ireland FRS 102. the orgaThsatk)n has implemenlgd its rewmmendations Whe In these fwn¢ial stst•ments. Mis$ion. ObctIV0 and Str•t•gy Obl•ctlv•5 Objectives ar• to th• beneft ot th• irthatrmlants of Nl and if$ environs {the "woa of benefil") wilho dislii¢tiM ol sex, race or p)littal, rdigwxts or olher opriw8 by 4S50o¥at#l9 with tha statuttyy authorities, vduntary organisations and inhabithnts in a conmywi effort lo advance edu¢atiM ènd provMl0 tscilities in the interests of sodal welfare lor reuealft and 0( leiswe tim• o¢up01 ilh Ihe otie¢t of knwoving lh• Cliorts of lil¢ for said Inhabitants.
Futureproof INC Ltd IA Company Ilmited by gUaTanteo, riotfvaty a sharn ¢•plWJ DIRECTORS, ANNUAL REPORT for the finartcial year ended 31 MÈrch 2022 R•¥1 ol tIvitrO8, A¢hi•v•m•nts and Perf0mnce Despite th? major intemibon In ser¥ice ddryory a$ a result of COVID 19 restrKfj wiieds wwe Stiii delivered albeil on a reduced scalè. The main a¢hiev¢ment was fv ¢Mtinued 5cessfi delimry d the Puboc Heatth Agen¢y funded Youth Engagement Service (YES) formety OM Stop Shop propd. based in Banbndge 1h outre8ch in Craigavon. Over 700 youn9 people {11-25yrs) benefftled from the soial and recreathal fac¥lities and heath and well-being Signposting •NI support coverin9 a rary¢ of issues incIY1rMj drugs aTrJ akohc4. mental health. sexual health, employability and Fwsonal development wc¥kshops and one to one suppoJ1. IAw8 than 40 young peoplg were lolerred lo speca•list supp¢rt swic¢$ adthes%ThJ hèalth and wel being issues with many of the $ups>)rt servics u$ing our Pre$¢$. freo of drge. for Servi delivery. We deliveod edu¢8tion81 woikshw on personal deve1osxnI and dmgs and akohd 10 ythjng Mar91¢S•d young people h Newry In partnefship ¥4iih Newry and MrJThe Enierpri5e Age on thi 4 U Plus programme. Ov8r 30 young pècolè bèrthed. YES staff are the current Chaw of the CYPSP LLKalty Planriry and thts has pr¢wen to be very benBfioal for neOrkIng and dIsSNalij inJrmatKm and gainYwJ Infom ab¢ wtyrammes and seThice5 oper•twig irt the ABC area. YES slaff have contiThd to p[ide a hot meal thr 5¢Jwd every rdaY (4-eyn). All tdeas for the weekly meal are suggested ty young people. who also kNe to get ifved in cxk9 wlh thg slaff aThl volunteers. There are approxrnalely 15 ywng pe¢)ple who attend kn ourWlnt•rWanners' rne81. Dunlewey Adththn Sep4w$ cwtinugs tr> a ¥aluatth per. deli¥erirtg thr DA-FACTS Proje l¢ounsellinglmenltyuig, briel htrrvenliLw. and supt¥Jl for 11-2&year ohJ'5 who are affedod by substance misuse) from ow centre eath week. PIPS ProleL Life Counsellor nInUeS lo sKovide cwnsellry sessiM$ frryn OLW centre every Wednesday. A Ira1 110[ ctinueS Iv provKle Co5"n9 for lry-k¥d issues. as and when required. Over 120 peopk have recwed 8wethled OCN Hea#h & Well Bn9 trainiry. Over course ol the year we con11ruJed wtlh the succssfrJl defivery of the GEM prciecl whlth provid8S SUPPOrt fcrf people eXperiencg subslance rnisuse problems and funded by the SOurn Heallh and Social Care Tnl Flnanclal R•vl•w The ffinanaal Stalents are presenled in the slandard f¢xmat rwmred by ihe Companie5 Act 2006 and Ihe Charfl so. Th¥ Slatement of Finanryal A£l"vit ISOFA) SIV the gross all st)urc¢s Flnanelal R•suli• At the end of the ffinancial year has assets 01£24.511 f2021- £25.5381 and Ikibililies of £1,504 {2021 - £2.9)4). The net a55ets of c(ryany have vmyea5I by £373. Directorn The directors who ser¥ed thrtyJghLwJt fOWKi year. ex< as nol•d. worn a$ follows: James Leneghan Calhal Fegan John M¢Cartan Th? $Klary who 8eThed during ts fnwK3al year wa* Crai9 Cook CornplSan¢g wlth SoGtor.Wlde Log150 and Standanl¥ The company engages wtractively wilh legisfatM. Gtandards and e5 ¥thith are develcyed for the sector. FuturepTcof INC Lld substxbes lo ar is CnPnI wlh the fo10n9.. Tho Companies Acl 20( The CharilRs SORP (FRS 102)
Futureproof INC Ltd IA ¢ompany Ilmllod guaAnl••. not a $harn caplall DIRECTORS. ANNUAL REPORT for the thanoal year ended 31 M¥rth 2022 rd of Qlrncttyg •h 21 Mareh 2023 •nd SI on Its behaM by: m¢s Lenegh
Futureprool INC Ltd
IA ¢ompary Ilmlt8d by guarantsw, rnilwlnB a ¥h4rw capllall
STATEMENT OF DIRECTORS. RESPONSIBILITIES
lor Iho ffinancial year ended 31 2022
r¥gulalions.
cpary Iw tWIreS the tfire¢ltys k+ wep¥a hianpal slalements for each fNndal year. Under Ihat law the
direclors hwe eded io prepare the rThncI slai¢ftxnts in accordance wrth Uniled Wom GenalY Aepted
Acajunbng Praclice (Uniled Kingdom Accthjnting stsndards and appknCab Ugw) irtclwJiNJ FRS102 'The Finantial
Repoiling Standard aWKxbte in the UK and Repubk of I1?j.. Undgr wnpany I1 the d1CtorS must not
apwove t finanoal statements unss Ilw are satisfRd that gNe a trutr and fair VI of the slalo of affairs ol
the CoMpY arJ oflhe nel or exrmthre olth• c•mparry for that perith1.
In w8paring Ihese firwKial statemenis. Ihe dwadcrt a Nuire<r to:
sel¢¢t itablo ac
Futureproof INC Ltd IA ¢tynpany 1knIt by gu¥ant••. rt¢¢hwlng a ¥h•rw caplla INDEPENDENT EXAMINER'S REPORT TO THE BOARD OF DIRECTORS OF FUTUREPROOF INC LTD ha ex4min•d IM fmaKial ststoments of I tfnp•iy for firw&l y•ar eThled 31 Marth 2022. whl comprise Iho Statement of Finants81 A¢tr•itss #n I1 orrfl ExpeThliture Ac4XMJWrt}. the Balanc¢ Sheel and the relaled notes. This repjrt is made sdefy lo the ¢¥ynpWs members. 0$ • boty. in a¢cuthr£e with Ch8Ptw 3 of Parf 16 01 the Companies Act 2. Our work has been vnderfaken so that we rnight compA• thè finanaal ststernents ihal wè hwg been engaged lo ccfftpk. report lo the Boafd of Dir0¢10 that we have so, statg thosg matters that w• h•¥e a9feed to state to Ihem in thi5 r•wt •nd for no IOr pwse. To the S1 extent pennilled by l¥. we do t ac or assume responsthlllty lo any otheT than th8 and the mwnbws. as a body. rwork. or for this rowL R•sp•rliv• r•sponsibiliti•s of d5r•ctorn and •xam5D•r The mPan$ trustees Iwho are also the d¥ectors of th• comp&iy kn the puw•s ol c¥)mparry lawl are responsib for Ihe pPalion ol Ihe staternents in [dart with th• requirements ol ihe Companie$ A¢¢ 20C6. The t4>mpaS dYe¢tors ctffjsidw thal an audil 15 noi requir fty Ihis la>al year under Chapter 3 01 It b our resptsn5ibiW 10: follow the procedures laid by Ihv general grMI by t Ch¥ity C(rnission for Nothwn Ireland under sectKJn 6q91(b) ol the Chaiities A. and $fale whellw pa¢tir)Jar matters have come lo our attwkn. Ba818 of Indop•r•d•nt •Mmlnerf$ rnport We have examined ytyJr ejjnpany financial statemenls as requwed urthr secn 65 01 the Charxies Act and our ex¥minatKm was Carried oui aCt0rdar wilh Ihe gera1 Directions gv•n by the Charity Comrrmssion for Northwn Ireknd under se¢lk)n 65(91(bl Of the Charities ACL An wminatiw indeS a review of the aexotIng re¢)Jfds kept by Ihe and a uxnpaiisthi of Ihe fYwKyal stalements wesented whh those record$. 11 ¥lsD IjeS consid8ratn of any unusLd item5 or d1060$ in thg finan(aal stslerrents and 5kIng ¢¥planalic4 from tr thr8¢1tys ¢oncmry any suth matters. The wocedwes undertaken do nol provide al the evIdee Ihat be requtred in •n ¥rLI c¢nsequertty no oprion is gr¥en as to aC¥>)unls present 8 'tru• and ¥w and I reporf 1$ linthd lo those rnallern set (¥A In th• Ststent betrm. In ¢onneclion wilh ojr ex8fftnjTr, no maffer t$ o>n• to wr attention wlmth grrts us catsse to tdieve Ihal Sn, #ny material respecl: accountin9 rec4yd$were noi kept kn accordan¢etith seciM 386 of Ihe Companles Ad 2( the fnancial slalemerts do not actord ith Iltose acc4 r¢¢vrds Ihe finanJi4 stslemenls have not been wwar¢d in a(uwthnce wilh the r•quwwngnts of Waion 393 of Ihe crpanieS Acl 2006 and wth meimds and pn'nciples of the Staiement of Reo>nmended Praaico •ppticabl8 to charilies preparing th&r accounls in act£n wilh Financial Rewting Siandard apph.cJb bn th• UK ond Rewblic of Ireland {FRS102) thew is lurther inlomuty)n needad for a ofthe •ounts to f•xhed. Ingnd•nt examlnerfs stat•rnenl edrnw IhL% in order tr> .• prorAr ofthe f¥un¢iaJ statorf*nls lo b• wched. PAUL HAGER & CO Chartered ACcoUrtt$ 11 Th Square Rostrevor Co D(rwn BT34 142 Date: 28 March 2023
Futureproof INC Ltd IA ¢ompany Ilrnll by guor4nts•. rM)t hJvlng a s1• STATEMENT OF FINANCIAL ACTIVITIES IlncorpoNUrv4 •n lttcom• artd A¢¢wrt) lor Ihg fin•ncial year eTrJ8d 31 Mard12022 Unrnstrl¢l•d Re8lrfct4d Funds Fund$ 2022 2022 Toial Utv•rKled Reslrthd Funds Funds 2021 2021 Totsl 2021 Incomln9 R•Ule0$ 144902 151.182 156.594 157.234 R•80urc•g Exp•nd•d Chuitable a¢liths 1.613 149.878 151.489 841 153.354 154.195 M•t In¢omlnglou¢golng resourc•s belor• tr4nsfern Grt558 tran5fer5 tr¢en funds 1.347 19741 373 (201) 3.240 Not M0mtt In fund8 lor the firw)clal y•ar 1.347 {974) 373 3.240 Re¢onclllaiion of lund$ Balances broughl I¢)0rd al 1 Wil 2021 12 11,634 22.634 18,835 19.595 Balaneès eaft1 fornard 4131 March 2022 19.981 23.007 18.634 4.1>)) 22.634 Ststemenl of fin¢181 Acti¥li&s Y¢hJdes al g•n8 and fKognis¢(I In Ihe finongal year. AU iThxffle and expeThtwe relale to ClinUj a¢11. Th• noi00 tyi pag¢9 11 to 15(Nm sth1thiits
Futureproof INC Ltd IA company 11rn5tsd by guarnnts•, not 1th7lng • Ir• ¢wari C¢Jmpary Number. N1039135 BALANCE SHEET as al 31 Marth 2022 2022 2021 Flx•d Ass•ls Tangib amets 1.320 1,650 Currnt Aets Debtors Ca$h * bank and in hand 9.350 13,441 14.538 23.191 23.888 Cr¢di¢of8: Amow¢8 lallkvJ du• wSthln on¢ year 10 (1.5041 (2.904) N•t CuYY•nt Assets 21.687 Tolal Aet• less Curronl LlablIlll¢¥ 23.007 Funds Restricted trust fund$ GÈMral fLmd {unr•strKled) 3.026 19.981 4.Lb)O 18,634 Total funds 12 23.1)07 22.634 These finartial slaternenls have been prepared kn a¢wdance with ¢he sp8cial provins relalirg k> small mpanies wilhin Part 1S ol th• compan Ad 2. For Ihe fmanu81 year enl 31 Marth 2022 the (lp was erth to exeMpn from audit und?r se¢liLM 477 of the Companies Act 2006: a1 no ha$ b¢n d8Fw)site(l under sectM 47e. The dIreOr$ ¢tffifim Ihat th members hèvt n¢1 rerymred the c(Jmpany to obtsin an audit of its fm8Thial ststemgnts for Ihe finan¢i81 yew in Iwesl in aCaKd wdh sec*CAI 476 of Companw k¢ 2(th. Thè dtredors acarmmledge their res[¥)nS.ill&S for enSurr that the company keep5 4¢c¢unting recx)rds which comply with section 386 and for preparirrfJ fThrwl statements whth gp4e a twe and tatr View ol the Stale of affairs ol the company ¥s al the erKI of the fnanoal year and of I profrt arKI loss fty t fman¢ial year i) ac¢ord8n¢¢ with Ihe requirements ol SeCt)n$ 394 and 395 and whth olhemse comrAy wilh the rew1MentS ofthe Companies Act 2006 rektiTrJ lo financial slateThw15. $0 far as applrable to the conpwy. ved Board of Dir•ctorn and autrH¥riwl trlssue on 28 March 2023 and slgned <>n Its behalf by es L•ntr9 noles on page$ 1110 15 lym part rAthè [wnal staitments 10
Futureproof INC Ltd IA company Ilmltvd by guarant, not hovlng ¥ shaY¢ capltall NOTES TO THE FINANCIAL STATEMENTS for th8 finaThaal year ended 31 Marth 2022 GENEIIAL INFORMATION Futu¢)1 INC Lt(l is a comwy liThMted by guarantee wv)rpryated in Northefn Ireland. The reglstere¢i t>ffice of Ihe tnmpany ts Unit 3 Envilkg Court. Cèstlewelart Road. Banbridgè. Co Dts. 8T32 4AX. Uniied Kingdom whith is als9 the wnwal of fr$e$S of the wnpany. The ffinanaal iements ho bèen e$ented in Pound Stediry (£) whth is •lso Ihe fu111 amrw of c4Knpany. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES The fd1owy acujvnling pokies have been appled conststenty dealng wilh items whth are considered material in relalbjn to th¢ finarKial slalements. Ba818 ol prnp•ratlon The fffiaro81 stsmenis have been pPared on the gory ¢crtem basis under Ihe histcrfical cost onventiw. m¢xlified to iNJudg Certain rlem$ at fwr ¥¥ue. The fmancial statemer)ts have been prepared in oc¢ordart¢e with the Slaiemeni of Re¢>>Mmended Pr8¢tic¢ {SORPI "AOUN16ftg and Reporting by Charities preparing Ihelr accounts in accordance with Ihe FiDClaI Reporting Standard applKable in the VK and Republic of Irthnd FRS 10r. As pemiitted by th• Comparries A¢1 2c, the Company has ¥8ried thè Standard formats in for lh• Siaiemoni ol Finanal 8£tswties and ihe Balance Sheet. Oeparlus from the standard formats are lo cunpty th the requ¥ements of the Charities SORP and are in CthryJ1ka wih s•clion 4.7. 10.6 and 1S.2 of that SORP. Stamen¢ of Gornpliance The fingnrial 51alements ot the ctynpwry lor the fwwnrial year er•Jed 31 Decmber 2017 have been ppared on the going concem ba8 and in accoftlance with tl* Stslemenl of RwmmeAded Pra¢tice {SORPI 'A¢uvnting and Reporting by CharitEs preparin9 thwr arxount5 in awdance with the Financial Reportty SiaThJard applicable in ihe UK and RepuNicof Ireband FRS 10r. Cash Ilow ¥tatwort Th? company fftas avaikd of the exem) In FRS 102 frrm the qUINnI to prorte 8 Cash 11 ststement because it is dasgfred a5 a sm811 company. 11
Futureproof INC Ltd IA company Ilmtt•d by guaranta•. not havlng • 8hv• NOTES TO THE FINANCIAL STATEMENTS onllnued for the finartdal year ended 31 March 2022 Incomlng Resour¢ vONtOry inco or capbtal is Indled in the Statemènt af Fnancial Activrties when the o)mpany Is legalty entilled lo it. lis fm8nrAaf Va can be quantified wilh reascalrfe certainty and the is re&sable rErtainty of bts uttimate r•e¢ipt. Entiuement lo 9acS is cMsh4ered •staL$hed when the company has been notif ol a diribution lo be made by the exegjiors. Ir1m& received in a(Ivanc4 of du8 porforman under a Ilr¥d is ar£ounled for as deleThed nC4YTtè uniil eamed. Grants lor èaryilies are cOgnISed as in when Ihg relaled ¢01)n$ for kgab tntytfft ha ljeen mol. Al olht Iorne is 8¢Unt&d lor on an ac£nJl$ ba$is. Incom• Irom charllabl• actMtle• Inrne from charilknle aL1ivities eamed from th& sw)ply ol se1¢¢$ under contraciual arraro8m8nts and from p•rfom)arts relaled 9rants whith have Conditions that SFrtfy the pmislon of particular to be wovided by the Clynpany. IrVX• from govemmenl and othei ctsfunders 1$ reCOgrSed when Iho company is legaty eniitled to ihe ine4n because il is fvifJllirvJ Ihe ¢onth"bon$ cwtained in rolaled fvnding ¥gements. there a grani is received in advance. its recognition 15 deferred 8nd i1ed in ueditors. eniiuemtni befoie ino)rM is rac8Ned. il is a{u&d m debtors. Gran1$ from gov•mments and o>lurwJws typ¢altry ¢Yg 01 the folknMThJ types ol wdilon$: - Perfomiance based condrficns.. whereby the is ctrau81Y enblw to funding onty lo Ihe ethnl Ihat Ihe objedives of the gt agreMnt Ofe ath4e¥ed. Where the clpanY bs meeting Ihe cort obJ'¢dives of a granl il rwis•s relaled •Nwditure. to th •xl&nl ihat it is rimbuksable by. the dcrfwr. ès M)wne. .Tim• based CondrtK'. whereby Ihe ¢c4Yyny is enti¢d to funthny on Ihe ¢11b¢n that it Is ulilis¢O n a partKular peiiod. In ihesa cases the rwnise8 thè to thè exteni il 6$ utaimd within the peiiod sIfied in tho 49reemwbL In lh• 8bs8nce of sh condthms. assurin9 that rnrlpl 1$ probab18 arrfl thg affKwnl bo r81iabty measured, 9rant Inc•yne Is rewnl$8d Mce th¢ ¢¢Mpany LA nofied of eniitbemenl. Gran1¥ re tOW8rd5 C4Mtal expthre or¢ rndi¢¢d to the StemwA ol FIn8jaI Athii$ vA>en received or rec41va. vknich8¥•r Is earti8r. Resources Expended All resour¢e$ expended are a(tount8d for cn 8n 8ccnMls basis. Charitable aclN¢ligs indud• costs of swvice5 and grants. support ¢ts and depreoatim on related ass•ls. Costs of generatin9 lunds similaty'indudo fundrnys actilIes. Non•$iaff costs not attruled to ono catogtxy of adivity are allocated or apportioned rala to the slaffing of the refevonl $er¥ice. Fror, HR, IT adNnlsw8bv¢ stsff ¢osl$ are dlr&ctty aUributabl• lo irtdivrdual odi¥its by obie(ve. Gover1 C19 aro those a8so(3aled wilh conslrfu1al and 51alulory requirements. Tonglbl• Ilx•d aSBets and deprnclation Tangible red asse18 are st8ted at cost or al ¥auathM. less dewKHtion. Th• ¢harg• to depwalion 1$ ¢alculaled lo vrtiie off the oiiginal cos1 or vafuation of tangible fixed as¥els. les5 the. esllmaled iesldual value, over thèir expecled useful Ivies as follw.. Fixtu(•$. fittry$ •nd •qi1pThnt Debiors #re recognised al the settlement amrmml due after Y dis¢ounl off•r•d. Prepayments are vafued al the aUTht prepaid nel of any tr8dè rfiscounts due. Irulrne reoJgni5ed by Ihe company Ircrfn,ryemment agencies and other C0Jndel$. but not yfjt r9CONed at finarial year ono¢, Is inClud in debt0. Cash at bank and In Ind Cash al bank and in harwj cunwise$ cash on depostt al bw*$ iequlring re th three monlhs nDti of thdrawal. 12
Futureproof INC Ltd IA ¢ompany Ilmii¢d by guaraffjw. not havlng a 8har• fa0 NOTES TO THE FINANCIAL STATEMENTS corfnued fty the [ancial year ended 31 March 22 Taxatlon d•l•rv•d tsxath>n No gjrrenl or deferted faxal)n arises as the has be8n gmted ¢haritablo exeiTylim InKovernblt valued added tax 1$ expensed as Incuff. Oelerred tax 1$ recogrmsed in re5wd of al twnlry (ffflerences that Ptave ori9hialed but nol rever1 81 th• bnce $heei date whef¢ transacli¢Ms or t¥ts have 0Urred at th date that wdl result in an ot4igation lo ' pay Mt lax in the lulurè. or a to pay less ¢&x the fUre. Timin9 dilferwbfS are lempLY ifjffeTenc4s betrween the cc¥npans taxat4e wrne and its fewlis as $tated in the Slatemls. Deferred tax is m•asured on an basis ai the lax r•te8 thal ar• aniKipat¢d ¢0 appty ) th• riods in whith Ihe tYnin9 differences are expethd to Vern¢. based on thx artd Iw$ Ihat have been iacted or subslanlNeFy enacled by the balance sheei dale. INCOME OTHER INCOME UnvKtri¢t•d Restrlcl•d Funds 2022 2021 148.902 151.862 157.234 EXPEMDITURE CHARITABLE ACTivmES OirnGt Costs 2022 Costs Ctsril•blè Costs 151.489 154.19S SUPPORT COSTS Charftab Actlvltleg 2022 2021 2.391 1391 921 AccrJuntsncy Services Legal and Olher PfofessKthl Go¥emanc• Cost te9Cm¥ 2 Salwies & Wages 18.8S4 18,854 90,046 107.287 114.291 114291 113.(rt18 ANALYSIS OF SUPPORT COSTS 2022 General offi 2.391 3.IXIO 921 Legal aTrJ Other PrOfesnI1 18.8S4 90.046 Salarle8 & W 107,287 114.291 113.W8 NET INCOMING RESOURCES 2022 N•t Inc4%nlr#J R•gouv¢ts •v• •lat•d •ltsr dwr91Gd1ngj. Depreciati( ol taryiljle assets 13
Futureproof INC Ltd IA ¢oMP 11rn5tod by guaranie•. not havlng a $har• capltsn NOTES TO THE FINANCIAL STATEMENTS ¢tinUed for the ffin•noo1 y•ar onded 31 Mw¢h 2022 EMPLOYEES AND REMUNERATION The slaff Costs cofflprise: 2022 2021 Wages and nsion costs 104,989 3,911 103,598 3,689 1900 107.287 TANGIBLE FIXED ASSETS Fixture$. fittings #nd •qulpm•nt Totsl Cost At 31 2022 4S.869 45,889 Depreclatlon At 1 April 2021 Charge lor Ihe fnanual year 44219 330 44.219 330 At 31 March 2022 44.549 44.549 Not b¢)ok val At 31 Marth 2022 1.320 1,320 At 31 IA¥r¢h 2021 1.650 DEBTORS 2022 2021 Trade debtors Olher deblors 7,SOO 1.850 1.850 9,350 10. CREDITORS Amounts falllng du• wlthln on• yeai 2022 2021 TaxatvJn and ScfAal seoJrity COSt$ 504 1,OlXI 2.904 11. RESERVES 2022 2021 Al 1 2Q21 SUrps for fThnc4¥ year 22.634 373 19.595 3.039 Al 31 MaTeh 2022 23.007 22,634 14
Futureproof INC Ltd IA cornparw IlrnStod ty 9uarnnto9. nol havkng a shar• ¢op48 NOTES TO THE FINANCIAL STATEMENTS conlimRd the finan¢ial year ended 31 •Aarch 2 12. FUNDS 12.1 RECONCIUATION OF PIOVEMENT IM FUNDS Unrnstrl¢l•d Rostricted Fund$ Funds Total Funds At1Aprf2 MtyemwK dur#vJ th• ffinancial year 18035 (201) 760 3240 19.595 3,039 At 31 Mar¢h 2Q1 durry tho finala1 year 18.634 1.347 22.634 373 Al 31 Mah 2022 19.9J1 3.026 23,007 122 ANALYSIS OF MOVEMENTS ON FUNDS Balance 1 Aprfl 2021 Incom• Exp¢ndltur• Trnnsfw8 Balance 31 March 2022. R•stri¢t•d funds Restricted Fund 125,795 23.107 126.769 23.107 3,026 148.gJ2 I4978 3.026 Unve8trictsd fund$ 18.634 1.613 19.981 Totsl lund¥ 151M62 1S1.489 23.007 12.3 ANALYSIS OF NET ASSETS BY FUND Flx•d asg•ts .¢harlty use Curr•nt assetg Current liabilitse# Total Restrithd trust fvrKts 3.530 (5041 unrestric gewal funds 1.320 19,661 11.0001 19.1 1.320 23.191 11.5041 23.IJ07 13. STATUS The npanY 1$ funit•d by h8viNJ a ¢4xtal. The lialMThty of the rnenkn is Imted. Every merrthr ofthe c£rfnp8ny vnd•tskes to to Ihè assets of the compwy in the e¥erf of being wound up whilo they a M*)erS. or willxn one year thereafter, fty the payment of th¢ Itebts and liabililies of tho company contrarted bet¢fft Ihèy aSad to bè mtsnbws. and Ihe costs. cjwges and expenses of windwry up. and lty the atinent of Ihe riws of the witritrJJt¢ys aft9 themse•$. suth amnI a5 may bo i•quired. not exceeding £ 1. 14. PoSTALANCE SHEET EVENTS There been no srjnificart e¥ents the Chaviy nt£ fffjantyal yw-. 15
JL (A 11• ty guarantso, not havlng • catar REPROOF INC PLEMENTARY INFO TION ELATING T E FINANCIA MENTS E FINANCIAL AR ENDED 31 MA CH 2022 16
Futureproof INC Ltd IA ¢ornyny Ilmllod ty guarant. not havlng a •h•rn upttall SUPPLEMENTARY INFORMATION RELATING TO THE FINANCIAL STATEMENTS Operating Stalement for lh¢ fywidal yearended 31 21f22 2022 2021 In¢•m• 151162 157,234 Qsl ol g¢n¢ralSng funds Direct cost5 854 2.078 2.078 Gro$$ $uipl 151,009 155.15e Wa98$ and salaries Staff defined contriiwtion peNon (>)$ Staff training Renl payable Faolilaiion Ewses Insura ght and heat Printin9, Postage arwj slatiwry Advertisirvj Teleph)ne Computer costs Travtlling and •nlertainm•nt Legal And prof•sslonal Accounlancy Bank charges Gonerd expenses Registraoft Fees D¢pre¢ialion Chantablp d1193 10(989 3.911 216 7,837 7,655 3.053 1,989 315 1,536 3,548 174 5.065 103,598 3.689 8,760 5.710 3,039 1.374 3,346 3.107 2,742 2,WO 199 921 12.320 412 3.000 187 6.680 330 150 150.635 152,117 N•t $urplwo 373 3.039 The 94)plemettsry inf0mlI0Th d$ nolfrrfm part ofth• Statements 17