Charity registration number SC024973 (Scotland)
Company registration number SC214364 (Scotland)
THE RIPPLE PROJECT
ANNUAL REPORT AND UNAUDITED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2023
THE RIPPLE PROJECT
LEGAL AND ADMINISTRATIVE INFORMATION
Directors
Danny Holland
Jacqueline Milne
Grant Bulloch
William Johnston
Ewan Aitken
Angus Hardie
Jill Fleming
(Appointed 6 November 2022)
Secretary/Project Director
Rachel Green
Charity number
SC024973
Company number
SC214364
Registered office
Restalrig Lochend Community Hub
198 Restalrig Road South
Edinburgh
United Kingdom
EH7 6DZ
Independent examiner
Paul Hutchison ACA
Azets Audit Services
Chartered Accountants
Exchange Place 3
Semple Street
Edinburgh
EH3 8BL
THE RIPPLE PROJECT
CONTENTS
Page
Directors' report
1 - 2
Independent examiner's report
3
Statement of financial activities
4
Balance sheet
5 - 6
Notes to the financial statements
7 - 23
THE RIPPLE PROJECT
DIRECTORS' REPORT (INCLUDING TRUSTEES' REPORT)
FOR THE YEAR ENDED 31 MARCH 2023
- 1 -

The directors present their annual report and financial statements for the year ended 31 March 2023.

The accounts have been prepared in accordance with the accounting policies set out in note 1 to the accounts and comply with the Charities and Trustee Investment (Scotland) Act 2005, the Charities Accounts (Scotland) Regulations 2006 (as amended), the provisions of the Charities SORP (FRS 102) “Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102)” (effective 1 January 2019) and provisions of the Companies Act 2006 applicable to small companies. Given the size of the entity it is the opinion of the directors that the information given below is sufficient to comply with the Statement of Recommended Practice.

Objectives and activities

The Ripple Project was established in 1996 by the congregation of St. Margaret's Parish church with the aim of improving the quality of life for all residents in the regeneration area of Restalrig and Lochend in Edinburgh by providing a range of support and services which will address inequalities and social exclusion and help local people to help themselves.

Achievements and performance

This year has been a year of focus for The Ripple alongside our expanding service delivery. We have taken the time over the last year to ensure that our organisation has the right policies, processes and structures in place as befits an organisation of our size and prominence in the local community.

We have worked hard as a Board and a staff team to create and develop the mechanisms we need to be compliant, resilient and forward thinking. We now have in place an annual planning cycle, a strategic management team with an organisational tracker and individual project plans for our core themes of Older People, Children, Young people and families, Wellbeing, Food Dignity and Community Action.

To complement the strengthening of the organisation we have also strengthened the involvement of our community in our decision making processes. We have moved from a single tier organisation to a member organisation. This means that anyone within our local boundary can become a member of The Ripple. Alongside membership benefits this also means that going forward our Board will consist of members of the organisation. This will ensure that we are truly led by the community we serve.

We have new appointments this year of an older people's project officer developing our work to combat social isolatation and a cost of living project officer working to mitigate the impact of the cost of living crisis. We have seen huge increases in the demand for our food dignity services and are all too aware of the continuing effects that years of austerity, the pandemic and the cost of living is having on our community. A community already affected by socio-economic and health issues.

We are proud to say that we believe The Ripple is now in a better position than ever before to respond to these challenges with local people at its heart as we look forward to next years work.

Financial review

The results for the year are as stated in the Statement of Financial Activities on page 4 and the balance sheet position on page 5.

 

Budgetary constraints, the lack of opportunities for core public funding and the continuing climate of austerity will always be a challenge however robust forward planning means the charitable company was successful in controlling its expenditure levels within planned spending limits.

 

It is the policy of the company to maintain unrestricted funds, which are the free reserves of the company, at a level sufficient to sustain current expenditure without creating a deficit. This provides sufficient funds to cover management and administration costs and to cover costs incurred in furtherance of the charitable objectives. With the requirement to recognise the present value of the defined benefit pension liability payments, the directors have opted to ring fence the pension deficit within the pension reserve within unrestricted funds. The directors are confident that the company can meet the pension payment requirement from current funds with a view to reducing the deficit in the future.

 

Full notes on the reserves are given in notes 16 and 17 in the financial statements.

THE RIPPLE PROJECT
DIRECTORS' REPORT (CONTINUED)(INCLUDING TRUSTEES' REPORT)
FOR THE YEAR ENDED 31 MARCH 2023
- 2 -
Risk management

The directors have assessed the major risks to which the company is exposed, and are satisfied that systems are in place to mitigate exposure to the major risks.

Plans for the future

Over the pandemic the Board and Ripple staff took time to reflect on the services currently provided by the Ripple ensuring that they were fit for purpose to serve the communities of Restalrig, Lochend and Craigentinny.  The Board engaged the services of a financial strategist and coach with the aim to develop both a financial, strategic and operational plan for the Ripple for the next 3 years and beyond.  An identified priority is to increase the capacity of the organisation both in staffing, services and space to ensure we can meet the need that continues to grow.

Structure, governance and management

The organisation is a charitable company limited by guarantee with no share capital, incorporated and registered as a charity on 3 January 2001 (reference SC214364). The Ripple Project was set up as an unincorporated charity and bound by its constitution dated 3 July 1996. The trust deed was approved by the Inland Revenue on 18 July 1996. The charity was then incorporated on 3 January 2001. On 1 April 2001, the assets, liabilities and reserves of the unincorporated charity, as represented by the unincorporated entity's balance sheet at 31 March 2001, were transferred to the new incorporated charity, also called The Ripple Project.

The directors who served during the year and up to the date of signature of the financial statements were:

Danny Holland
Jacqueline Milne
Grant Bulloch
Norman Gilfillan
(Retired 6 November 2022)
William Johnston
Ewan Aitken
Angus Hardie
Jill Fleming
(Appointed 6 November 2022)

The directors of the company are also charitable trustees for the purposes of charity law and under the company's Articles. Under the requirements of the Memorandum and Articles of Association the directors are elected by the members of the company. A formal induction is held for new directors which includes training on relevant regulation and directors' responsibilities.

 

None of the directors has any beneficial interest in the company. All of the directors are members of the company and guarantee to contribute £1 in the event of a winding up.

The company is managed by the directors, who serve voluntarily. Between meetings, all directors are in regular contact by telephone and email. The day to day running is in the hands of Rachel Green.

This report has been prepared in accordance with the provisions applicable to companies entitled to the small companies exemption.

The directors' report was approved by the Board of Directors.

Jacqueline Milne
Director
Dated: 8 November 2023
THE RIPPLE PROJECT
INDEPENDENT EXAMINER'S REPORT
TO THE DIRECTORS OF THE RIPPLE PROJECT
- 3 -

I report on the financial statements of the company for the year ended 31 March 2023, which are set out on pages 4 to 23.

Respective responsibilities of directors and examiner

The company’s directors, who also act as trustees for the charitable activities of The Ripple Project, are responsible for the preparation of the financial statements in accordance with the terms of the Charities and Trustee Investments (Scotland) Act 2005 and the Charities Accounts (Scotland) Regulations 2006. The directors consider that the audit requirement of Regulation 10(1)(a) to (c) of the 2006 Accounts Regulations does not apply. It is my responsibility to examine the financial statements as required under section 44(1)(c) of the Act and to state whether particular matters have come to my attention.

Basis of independent examiner's statement

My examination is carried out in accordance with Regulation 11 of the 2006 Accounts Regulations. An examination includes a review of the accounting records kept by the charity 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 seeks 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 I do not express an audit opinion on the view given by the financial statements.

Independent examiner's statement

In connection with my examination, no matter has come to my attention:

(a)
which gives me reasonable cause to believe that in any material respect the requirements:
(i)

to keep accounting records in accordance with section 44(1) (a) of the 2005 Act and Regulation 4 of the 2006 Accounts Regulations; and

(ii)

to prepare financial statements which accord with the accounting records and comply with Regulation 8 of the 2006 Accounts Regulations;

have not been met or
(b)

to which, in my opinion, attention should be drawn in order to enable a proper understanding of the financial statements to be reached.

Paul Hutchison ACA
Azets Audit Services
Chartered Accountants
Exchange Place 3
Semple Street
Edinburgh
EH3 8BL
Dated: 22 November 2023
THE RIPPLE PROJECT
STATEMENT OF FINANCIAL ACTIVITIES
INCLUDING INCOME AND EXPENDITURE ACCOUNT
FOR THE YEAR ENDED 31 MARCH 2023
- 4 -
Unrestricted
Restricted
Total
Unrestricted
Restricted
Total
funds
funds
funds
funds
2023
2023
2023
2022
2022
2022
Notes
£
£
£
£
£
£
Income from:

Donations and grants

3
15,630
427,055
442,685
70,026
364,026
434,052

Charitable activities

4
38,605
-
38,605
35,184
3,900
39,084
Total income
54,235
427,055
481,290
105,210
367,926
473,136
Expenditure on:
Charitable activities
5
50,930
444,028
494,958
68,553
356,253
424,806
Other
9
179
-
179
255
-
255
Total expenditure
51,109
444,028
495,137
68,808
356,253
425,061
Net Income for the year
3,126
(16,973)
(13,847)
36,402
11,673
48,075
Other recognised gains and losses
Actuarial gain on defined benefit pension schemes
92
-
92
16,703
-
16,703
Net movement in funds
3,218
(16,973)
(13,755)
53,105
11,673
64,778
Fund balances at 1 April 2022
29,995
205,276
235,271
(23,110)
193,603
170,493
Fund balances at 31 March 2023
33,213
188,303
221,516
29,995
205,276
235,271

The statement of financial activities includes all gains and losses recognised in the year.

All income and expenditure derive from continuing activities.

The statement of financial activities also complies with the requirements for an income and expenditure account under the Companies Act 2006.
THE RIPPLE PROJECT
BALANCE SHEET
AS AT
31 MARCH 2023
31 March 2023
- 5 -
2023
2022
Notes
£
£
£
£
Fixed assets
Tangible assets
10
37,192
-
Current assets
Debtors
11
9,232
6,806
Cash at bank and in hand
261,560
272,344
270,792
279,150
Creditors: amounts falling due within one year
12
(72,376)
(33,483)
Net current assets
198,416
245,667
Total assets less current liabilities
235,608
245,667
Creditors: amounts falling due after more than one year
13
(8,433)
-
Provisions for liabilities
21
(5,659)
(10,396)
Net assets
221,516
235,271
Income funds
Restricted funds
16
188,303
205,276
Unrestricted funds
General unrestricted funds
38,872
40,391
Pension reserve
21
(5,659)
(10,396)
33,213
29,995
221,516
235,271
THE RIPPLE PROJECT
BALANCE SHEET (CONTINUED)
AS AT
31 MARCH 2023
31 March 2023
- 6 -

The company is entitled to the exemption from the audit requirement contained in section 477 of the Companies Act 2006, for the year ended 31 March 2023.

The directors acknowledge their responsibilities for ensuring that the charity keeps accounting records which comply with section 386 of the Act and for preparing financial statements which give a true and fair view of the state of affairs of the company as at the end of the financial year and of its incoming resources and application of resources, including its income and expenditure, for the financial year in accordance with the requirements of sections 394 and 395 and which otherwise comply with the requirements of the Companies Act 2006 relating to financial statements, so far as applicable to the company.

The members have not required the company to obtain an audit of its financial statements for the year in question in accordance with section 476.

These financial statements have been prepared in accordance with the provisions applicable to companies subject to the small companies regime.

The financial statements were approved by the Directors on 8 November 2023
Danny Holland
Jacqueline Milne
Director
Director
Company Registration No. SC214364
THE RIPPLE PROJECT
NOTES TO THE  FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 MARCH 2023
- 7 -
1
Accounting policies
Charity information

The Ripple Project is a private company limited by guarantee incorporated in Scotland. The registered office is Restalrig Lochend Community Hub, 198 Restalrig Road South, Edinburgh, EH7 6DZ, United Kingdom.

1.1
Accounting convention

The accounts have been prepared in accordance with the Charities and Trustee Investment (Scotland) Act 2005, the Charities Accounts (Scotland) Regulations 2006 (as amended), the provisions of the Charities SORP (FRS 102) “Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102)” (effective 1 January 2019), FRS 102 "the Financial Reporting Standard applicable in the UK and Republic of Ireland ("FRS 102") and the provisions of the Companies Act 2006 applicable to small companies. The company is a Public Benefit Entity as defined by FRS 102.

 

The company has taken advantage of the provisions in the SORP not to prepare a Statement of Cash Flows.

The financial statements are prepared in sterling, which is the functional currency of the company. Monetary amounts in these financial statements are rounded to the nearest £.

The accounts have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

1.2
Going concern

As a result of the requirement to recognise the defined benefit pension liability, the company continues to report a deficit position in the pension reserve, which reduces the overall unrestricted funds balance. The directors are of the opinion that this liability will continue to reduce over time given the agreed payment plan in place with the pension provider. The directors recognise the need to continue to take action to try to improve the unrestricted fund position in the general fund.

 

The directors have considered the impact of the current inflationary pressures impacting on costs. The company continues to have healthy cash reserves, this together with strong reserve position in a number of funds that can be utilised if required has led the directors to be of the opinion that the company will continue to be in operation existence for the foreseeable future. They therefore continue to adopt the going concern basis of accounting in preparing the financial statements.

1.3
Charitable funds

Unrestricted funds are available for use at the discretion of the directors in furtherance of their charitable objectives.

The charitable company received an unrestricted bequest form Joseph Rowbottom in the 2021-22 financial year. The Directors have agreed to designate these funds, as well as some other unrestricted donations received in the 2022-23 financial year, for the purposes of Joseph Rowbottom Hardship Fund.

Restricted funds are subject to specific conditions by donors as to how they may be used. Restricted funds are grouped together and displayed in note 16 according to the general charity activity headings of Core services, Youth servicces, Work with the elderly, Community work and Fixed assets.

1.4
Income
Income is recognised when the company is legally entitled to it after any performance conditions have been met, the amounts can be measured reliably, and it is probable that income will be received.

Cash donations are recognised on receipt. Other donations are recognised once the company has been notified of the donation, unless performance conditions require deferral of the amount. Income tax recoverable in relation to donations received under Gift Aid or deeds of covenant is recognised at the time of the donation.

THE RIPPLE PROJECT
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
1
Accounting policies
(Continued)
- 8 -

Legacies are recognised on receipt or otherwise if the company has been notified of an impending distribution, the amount is known, and receipt is expected. If the amount is not known, the legacy is treated as a contingent asset.

1.5
Expenditure

All expenditure is accounted for on an accruals basis and has been classified under headings that aggregate all costs relating to the category. Where costs cannot be directly attributable to particular headings they have been allocated to activities on a basis consistent with the use of resources. Governance costs have been directly attributed to charitable activities.

 

The charity is not registered for VAT therefore all VAT is charged against the expenditure heading for which it was incurred.

1.6
Tangible fixed assets

Tangible fixed assets are initially measured at cost and subsequently measured at cost or valuation, net of depreciation and any impairment losses.

Depreciation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

Fixtures and fittings
10% straight line
Motor vehicles
25% reducing balance

The gain or loss arising on the disposal of an asset is determined as the difference between the sale proceeds and the carrying value of the asset, and is recognised in the statement of financial activities.

1.7
Impairment of fixed assets

At each reporting end date, the company reviews the carrying amounts of its tangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any).

1.8
Cash and cash equivalents

Cash and cash equivalents include cash in hand, deposits held at call with banks, other short-term liquid investments with original maturities of three months or less, and bank overdrafts. Bank overdrafts are shown within borrowings in current liabilities.

1.9
Financial instruments

The company has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

 

Financial instruments are recognised in the company's balance sheet when the company becomes party to the contractual provisions of the instrument.

 

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

THE RIPPLE PROJECT
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
1
Accounting policies
(Continued)
- 9 -
Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

Impairment of financial assets

Financial assets, other than those held at fair value through income and expenditure, are assessed for indicators of impairment at each reporting date. Financial assets are impaired where there is objective evidence that, as a result of one or more events that occurred after the initial recognition of the financial asset, the estimated future cash flows have been affected.

 

If an asset is impaired, the impairment loss is the difference between the carrying amount and the present value of the estimated cash flows discounted at the asset’s original effective interest rate. The impairment loss is recognised in net income/(expenditure) for the year.

 

If there is a decrease in the impairment loss arising from an event occurring after the impairment was recognised, the impairment is reversed. The reversal is such that the current carrying amount does not exceed what the carrying amount would have been, had the impairment not previously been recognised. The impairment reversal is recognised in net income/(expenditure) for the year.

Derecognition of financial assets

Financial assets are derecognised only when the contractual rights to the cash flows from the asset expire or are settled, or when the company transfers the financial asset and substantially all the risks and rewards of ownership to another entity, or if some significant risks and rewards of ownership are retained but control of the asset has transferred to another party that is able to sell the asset in its entirety to an unrelated third party.

Basic financial liabilities

Basic financial liabilities, including creditors and bank loans are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future payments discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

 

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

 

Trade creditors are obligations to pay for goods or services that have been acquired in the ordinary course of operations from suppliers. Amounts payable are classified as current liabilities if payment is due within one year or less. If not, they are presented as non-current liabilities. Trade creditors are recognised initially at transaction price and subsequently measured at amortised cost using the effective interest method.

Derecognition of financial liabilities

Financial liabilities are derecognised when the company’s contractual obligations expire or are discharged or cancelled.

1.10
Employee benefits

The cost of any unused holiday entitlement is recognised in the period in which the employee’s services are received.

 

Termination benefits are recognised immediately as an expense when the company is demonstrably committed to terminate the employment of an employee or to provide termination benefits.

THE RIPPLE PROJECT
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
1
Accounting policies
(Continued)
- 10 -
1.11
Retirement benefits

Payments to defined contribution retirement benefit schemes are charged as an expense as they fall due.

Previously, the charitable company participated in a multi-employer defined benefit scheme. The fund is valued every three years by a professionally qualified actuary, the rates of contribution payable being determined by the actuary. In the intervening year the actuary reviews the continuing appropriateness of the rates. The scheme closed to further accrual on 31 March 2010.

 

The deficit on the now closed scheme is being paid off over a period of years calculated by the actuary with a view to eradicate the deficit by 2025.

 

In accordance with FRS 102, the charity makes provision within the financial statements of the present value of the deficit reduction contributions payable under this agreement.

 

Further details are set out in note 21.

1.12
Leases

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessees. All other leases are classified as operating leases.

 

Assets held under finance leases are recognised as assets at the lower of the assets fair value at the date of inception and the present value of the minimum lease payments. The related liability is included in the balance sheet as a finance lease obligation. Lease payments are treated as consisting of capital and interest elements. The interest is charged to net income/(expenditure) for the year so as to produce a constant periodic rate of interest on the remaining balance of the liability.

Rentals payable under operating leases, including any lease incentives received, are charged as an expense on a straight line basis over the term of the relevant lease.

2
Critical accounting estimates and judgements

In the application of the company’s accounting policies, the directors are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

 

The directors are of the opinion that there no critical accounting estimates or judgements that would have a material impact on the financial statements.

THE RIPPLE PROJECT
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
- 11 -
3

Donations and grants

Unrestricted
Restricted
Total
Unrestricted
Restricted
Total
funds
funds
funds
funds
2023
2023
2023
2022
2022
2022
£
£
£
£
£
£
Donations and gifts
2,630
10,654
13,284
3,602
3,001
6,603

Grants

13,000
416,401
429,401
66,424
361,025
427,449
15,630
427,055
442,685
70,026
364,026
434,052
Donations and gifts
General donations
2,630
10,654
13,284
3,602
3,001
6,603
2,630
10,654
13,284
3,602
3,001
6,603
THE RIPPLE PROJECT
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
3

Donations and grants

(Continued)
- 12 -
Grants receivable for core activities
City of Edinburgh Council - Children and Families
-
101,207
101,207
-
101,207
101,207
Bank of Scotland
-
20,127
20,127
-
-
-
National Lottery Community Fund
-
84,278
84,278
-
10,000
10,000
Big Lottery Fund
-
-
-
-
29,522
29,522
Edinburgh Voluntary Organisations' Council
-
6,500
6,500
-
6,250
6,250
Scottish Government
-
61,427
61,427
-
69,056
69,056
Robertson Trust
13,000
7,500
20,500
-
-
-
Edinburgh Integration Joint Board
-
97,448
97,448
-
94,608
94,608
Community Mental Health Fund
-
6,500
6,500
-
13,000
13,000
Edinburgh Council
-
11,667
11,667
-
9,017
9,017
Development Trust Association Scotland
-
-
-
-
10,000
10,000
Cycling Scotland
-
15,264
15,264
-
6,960
6,960
First port Ltd
-
-
-
66,424
-
66,424
Other
-
4,483
4,483
-
11,405
11,405
13,000
416,401
429,401
66,424
361,025
427,449
4

Charitable activities

The Hub income

The Hub income

2023
2022
£
£

Fundraising and other income

-
60

Cafe income

21,572
17,860

Room hire and activity subscriptions

12,980
17,800

Advertising revenue

-
500
Other income
4,053
2,864
38,605
39,084
Analysis by fund
Unrestricted funds
38,605
35,184
Restricted funds
-
3,900
38,605
39,084
THE RIPPLE PROJECT
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
- 13 -
5
Charitable activities
2023
2022
£
£
Staff costs
283,996
245,533
Depreciation and impairment
8,719
-

Programme costs

114,213
85,436

Recruitment costs

460
230

Conferences and training

12,558
3,761

Insurance

2,038
2,606

Rent and rates

14,696
14,353

Light and heat

12,150
8,994

Premises expenses

16,510
13,816

Post, printing and stationery

4,213
2,976

Telephone

8,232
8,714

Publications and subscriptions

3,422
3,853

Professional fees

9,357
30,652

Hire Purchase Interest

614
-
491,178
420,924
Share of governance costs (see note 6)
3,780
3,882
494,958
424,806
Analysis by fund
Unrestricted funds
50,930
68,553
Restricted funds
444,028
356,253
494,958
424,806

Unrestricted expenditure in the current year included staff and pension costs of £15,715 (2022 - £11,684), programme costs of £16,881 (2022 - £19,110), depreciation costs of £1,969 (2022 - £nil) and other costs totalling £16,365 (2022 - £37,759).

6
Support costs
Support costs
Governance costs
2023
2022
Basis of allocation
£
£
£
£

Independent examination fee

-
3,780
3,780
3,882
Governance
-
3,780
3,780
3,882
Analysed between
Charitable activities
-
3,780
3,780
3,882
THE RIPPLE PROJECT
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
- 14 -
7
Directors

During both the current and prior year, none of the directors received remuneration, benefits or expenses from the company.

8
Employees
Number of employees

The average monthly number of employees during the year was:

2023
2022
Number
Number
Core staff
10
10
Sessional workers
10
8
20
18
Employment costs
2023
2022
£
£
Wages and salaries
272,924
236,253
Other pension costs
11,072
9,280
283,996
245,533

The company has no high paid employees receiving emoluments in excess of £60,000.

9
Other
2023
2022
£
£
Unwinding of discount factor on pension scheme
179
255
179
255
THE RIPPLE PROJECT
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
- 15 -
10
Tangible fixed assets
Fixtures and fittings
Motor vehicles
Total
£
£
£
Cost
Additions
11,416
34,495
45,911
At 31 March 2023
11,416
34,495
45,911
Depreciation and impairment
Depreciation charged in the year
95
8,624
8,719
At 31 March 2023
95
8,624
8,719
Carrying amount
At 31 March 2023
11,321
25,871
37,192
11
Debtors
2023
2022
Amounts falling due within one year:
£
£
Trade debtors
442
5,793
Other debtors
595
-
Prepayments and accrued income
8,195
1,013
9,232
6,806
12
Creditors: amounts falling due within one year
2023
2022
Notes
£
£
Obligations under finance leases
15
3,163
-
Other taxation and social security
6,423
4,766
Deferred income
14
18,939
-
Trade creditors
36,202
16,201
Accruals
7,649
12,516
72,376
33,483

Obligations under finance leases wholly comprise hire purchase creditors which are secured against fixed assets with a net book value of £25,871.

THE RIPPLE PROJECT
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
- 16 -
13
Creditors: amounts falling due after more than one year
2023
2022
Notes
£
£
Obligations under finance leases
15
8,433
-

Obligations under finance leases wholly comprise hire purchase creditors which are secured against fixed assets with a net book value of £25,871.

14
Deferred income

Deferred income is included in the financial statements as follows:

2023
2022
£
£
Deferred income is included within:
Current liabilities
18,939
-
Movements in the year:
Deferred income at 1 April 2022
-
-
Resources deferred in the year
18,939
-
Deferred income at 31 March 2023
18,939
-
15
Finance lease commitments
Future minimum lease payments due under finance leases:
2023
2022
£
£
Within one year
3,163
-
Within two and five years
8,433
-
11,596
-

The company entered into financial leasing arrangements for the vehicle purchased in year. The average term of finance leases entered into is 4.5 years.

THE RIPPLE PROJECT
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
- 17 -
16
Restricted funds

The income funds of the company include restricted funds comprising the following unexpended balances of donations and grants held on trust for specific purposes:

Movement in funds
Balance at
1 April 2022

Income

Expenditure

Transfers
Balance at
31 March 2023
£
£
£
£
£
Core services
24,960
112,939
(115,045)
-
22,854
Youth services
85,520
115,656
(151,761)
-
49,415
Work with elderly
9,741
52,398
(21,108)
-
41,031
Community work
85,055
136,062
(149,364)
(17,000)
54,753
Fixed assets
-
10,000
(6,750)
17,000
20,250
205,276
427,055
(444,028)
-
188,303

 

Movement in funds
Balance at
1 April 2021

Income

Expenditure

Transfers
Balance at
31 March 2022
£
£
£
£
£
Core services
31,652
94,608
(101,300)
-
24,960
Youth services
81,070
139,342
(134,892)
-
85,520
Work with elderly
9,151
5,750
(5,160)
-
9,741
Community work
71,730
128,226
(114,901)
-
85,055
193,603
367,926
(356,253)
-
205,276
THE RIPPLE PROJECT
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
- 18 -
17
Unrestricted Funds

The income funds of the company include unrestricted funds comprising the following unexpended balances:

Movement in funds
Balance at
1 April 2022

Income

Expenditure

Transfers

Other gains and losses

Balance at
31 March 2023
£
£
£
£
£
£
General fund
38,489
52,735
(48,921)
(23,735)
-
18,568
Pension deficit (note 21)
(10,396)
-
(179)
4,824
92
(5,659)
Joseph Rowbottom (designated fund)
1,902
1,500
(40)
-
-
3,362
Fixed assets (designated fund)
-
-
(1,969)
18,911
-
16,942
29,995
54,235
(51,109)
-
(92)
33,213

 

Movement in funds
Balance at
1 April 2021

Income

Expenditure

Transfers

Other gains and losses

Balance at
31 March 2022
£
£
General fund
9,384
103,308
(68,553)
(5,650)
-
38,489
Pension deficit (note 21)
(32,494)
-
(255)
5,650
16,703
(10,396)
Joseph Rowbottom (designated fund)
-
1,902
-
-
-
1,902
(23,110)
105,210
(68,808)
-
16,703
29,995
THE RIPPLE PROJECT
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
- 19 -
18
Analysis of net assets between funds

Unrestricted funds

Restricted funds
Total
2023
2023
2023
£
£
£
Fund balances at 31 March 2023 are represented by:
Tangible assets
16,942
20,250
37,192
Current assets/(liabilities)
30,363
168,053
198,416
Long term liabilities
(8,433)
-
(8,433)
Provisions and pensions
(5,659)
-
(5,659)
33,213
188,303
221,516

Unrestricted funds

Restricted funds
Total
2022
2022
2022
£
£
£
Fund balances at 31 March 2022 are represented by:
Current assets/(liabilities)
40,391
205,276
245,667
Long term liabilities
-
-
-
Provisions and pensions
(10,396)
-
(10,396)
29,995
205,276
235,271
THE RIPPLE PROJECT
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
- 20 -
19
Operating lease commitments

At the reporting end date the company had outstanding commitments for future minimum lease payments under non-cancellable operating leases, which fall due as follows:

2023
2022
£
£
Within one year
12,214
12,214
20
Related party transactions

During the year, the company paid fees for professional services of £nil (2022 - £1,604) to GVN Associates, a business wholly owned by Norman Gilfillan (director) and £400 (2022 - £400) to Norman Gilfillan for professional services.

 

The company received income of £2,833 (2022 - £1,910) from Cyrenians and expenditure of £1,957 (2022 - £13,501) was paid to Cyrenians. Ewan Aitken,director, is the CEO of Cyrenrians.

 

The company also received income of £6,500 (2021 - £6,250) from Edinburgh Voluntary Organisations Council (EVOC). Rachel Green, Project Director, joined the Board of EVOC in February 2023.

 

 

Remuneration of key management personnel

The remuneration of key management personnel is as follows.

2023
2022
£
£
Aggregate compensation
52,743
48,973
THE RIPPLE PROJECT
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
- 21 -
21
Pension Scheme: TPT Retirement Solution - Scottish Voluntary Sector Pension Scheme

The company participates in the scheme, a multi-employer scheme which provides benefits to some 82 non-associated employers. The scheme is a defined benefit scheme in the UK. It is not possible for the company to obtain sufficient information to enable it to account for the scheme as a defined benefit scheme. Therefore it accounts for the scheme as a defined contribution scheme.

The scheme is subject to the funding legislation outlined in the Pensions Act 2004 which came into force on 30 December 2005. This, together with documents issued by the Pensions Regulator and Technical Actuarial Standards issued by the Financial Reporting Council, set out the framework for funding defined benefit occupational pension schemes in the UK.

The scheme is classified as a 'last-man standing arrangement'. Therefore the company is potentially liable for other participating employers' obligations if those employers are unable to meet their share of the scheme deficit following withdrawal from the scheme. Participating employers are legally required to meet their share of the scheme deficit on an annuity purchase basis on withdrawal from the scheme.

 

A full actuarial valuation for the scheme was carried out with an effective date of 30 September 2020. This actuarial valuation was certified on 21 December 2021 and showed assets of £153.3m, liabilities of £160.0m and a deficit of £6.7m. To eliminate this funding shortfall, the trustees and the participating employers have agreed that additional contributions will be paid, in combination from all employers, to the scheme as follows:

 

Deficit contributions

From 1 April 2022 to 31 May 2024:

£1,473,969 per annum

(payable monthly and increasing by 3% each year on

1st April)

 

Some employers have agreed concessions (both past and present) with the Trustee and have contributions up to 28 February 2034.

Note that the scheme’s previous valuation was carried out with an effective date of 30 September 2017. This valuation showed assets of £120.0m, liabilities of £145.9m and a deficit of £25.9m. To eliminate this funding shortfall, the Trustee asked the participating employers to pay additional contributions to the scheme as follows:

Deficit contributions

From 1 April 2019 to 30 September 2026:

£1,404,638 per annum

(payable monthly and increasing by 3% each year on

1st April)

From 1 April 2019 to 30 September 2027:

£136,701 per annum

(payable monthly and increasing by 3% each year on

1st April)

 

The recovery plan contributions are allocated to each participating employer in line with their estimated share of the scheme liabilities.

Where the scheme is in deficit and where the company has agreed to a deficit funding arrangement the company recognises a liability for this obligation. The amount recognised is the net present value of the deficit reduction contributions payable under the agreement that relates to the deficit. The present value is calculated using the discount rate detailed in these disclosures. The unwinding of the discount rate is recognised as a finance cost.

THE RIPPLE PROJECT
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
- 22 -
21
Pension scheme (continued)

 

 

PRESENT VALUES OF PROVISION

 

 

31 March 2023

(£s)

31 March 2022

(£s)

31 March 2021

(£s)

Present value of provision

5,659

10,396

32,494

 

RECONCILIATION OF OPENING AND CLOSING PROVISIONS

 

 

Period Ending

31 March 2023

(£s)

Period Ending

31 March 2022

(£s)

Provision at start of period

10,396

32,494

Unwinding of the discount factor (interest expense)

179

255

Deficit contribution paid

(4,824)

(5,650)

Remeasurements - impact of any change in assumptions

(92)

(155)

Remeasurements - amendments to the contribution schedule

-

(16,548)

Provision at end of period

5,659

10,396

 

INCOME AND EXPENDITURE IMPACT

 

 

Period Ending

31 March 2023

(£s)

Period Ending

31 March 2022

(£s)

Interest expense

179

255

Remeasurements – impact of any change in assumptions

(92)

(55)

Remeasurements - amendments to the contribution schedule

-

(16,548)

 

 

ASSUMPTIONS

 

 

31 March 2023

% per annum

31 March 2022

% per annum

31 March 2021

% per annum

Rate of discount

5.40

2.30

0.86

 

 

The discount rates shown above are the equivalent single discount rates which, when used to discount the future recovery plan contributions due, would give the same results as using a full AA corporate bond yield curve to discount the same recovery plan contributions.

 

THE RIPPLE PROJECT
NOTES TO THE  FINANCIAL STATEMENTS (CONTINUED)
FOR THE YEAR ENDED 31 MARCH 2023
- 23 -
21
Pension scheme (continued)

DEFICIT CONTRIBUTIONS SCHEDULE

 

Year ending

31 March 2023

(£s)

31 March 2022

(£s)

31 March 2021

(£s)

Year 1

4,969

4,824

5,650

Year 2

853

4,969

5,820

Year 3

-

853

5,995

Year 4

-

-

6,174

Year 5

-

-

6,360

Year 6

-

-

3,275

 

The company must recognise a liability measured as the present value of the contributions payable that arise from the deficit recovery agreement and the resulting expense in the income and expenditure account i.e. the unwinding of the discount rate as a finance cost in the period in which it arises.

 

It is these contributions that have been used to derive the company's balance sheet liability.

 

2023-03-312022-04-01falseCCH SoftwareiXBRL Review & Tag 2022.2SC2143642022-04-012023-03-31SC214364bus:Director12022-04-012023-03-31SC214364bus:Director22022-04-012023-03-31SC214364bus:Director32022-04-012023-03-31SC214364bus:Director52022-04-012023-03-31SC214364bus:Director62022-04-012023-03-31SC214364bus:Director72022-04-012023-03-31SC214364bus:Director82022-04-012023-03-31SC214364bus:CompanySecretary12022-04-012023-03-31SC214364bus:Director42022-04-012023-03-31SC2143642023-03-31SC2143642022-03-31SC2143642021-04-012022-03-31SC214364bus:FRS1022022-04-012023-03-31SC214364bus:IndependentExaminationCharity2022-04-012023-03-31SC214364bus:FullAccounts2022-04-012023-03-31xbrli:purexbrli:sharesiso4217:GBP