IRIS Accounts Production v24.1.0.578 Other Company accounts True false Pounds 1.4.23 31.3.24 31.3.24 FY FRS 102 Independent examiner Small companies regime for accounts Full Charities SORP true true true true false true false true iso4217:GBPiso4217:USDiso4217:EURxbrli:sharesxbrli:pureutr:tonnesutr:kWhSC1374492023-03-31SC1374492024-03-31SC1374492023-04-012024-03-31SC1374492022-03-31SC1374492022-04-012023-03-31SC1374492023-03-31SC137449ns0:CharitableCompanyLimitedByGuarantee2023-04-012024-03-31SC137449ns15:PoundSterling2023-04-012024-03-31SC137449ns11:FRS1022023-04-012024-03-31SC137449ns11:IndependentExaminationCharity2023-04-012024-03-31SC137449ns11:SmallCompaniesRegimeForAccounts2023-04-012024-03-31SC137449ns11:FullAccounts2023-04-012024-03-31SC137449ns11:CharitiesSORP2023-04-012024-03-31SC137449ns16:EnglandWales2023-04-012024-03-31SC137449ns11:RegisteredOffice2023-04-012024-03-31SC137449ns0:Trustee22023-04-012024-03-31SC137449ns0:Trustee32023-04-012024-03-31SC137449ns0:Trustee42023-04-012024-03-31SC137449ns0:Trustee52023-04-012024-03-31SC137449ns0:Trustee62023-04-012024-03-31SC137449ns0:Trustee72023-04-012024-03-31SC137449ns0:Trustee82023-04-012024-03-31SC137449ns0:Trustee92023-04-012024-03-31SC137449ns0:Trustee102023-04-012024-03-31SC137449ns0:Trustee12023-04-012024-03-31SC137449ns0:Trustee112023-04-012024-03-31SC137449ns0:Trustee122023-04-012024-03-31SC137449ns0:Trustee132023-04-012024-03-31SC137449ns0:Trustee142023-04-012024-03-31SC137449ns0:Trustee152023-04-012024-03-31SC137449ns11:CompanySecretary12023-04-012024-03-31SC137449ns0:TotalUnrestrictedFunds2023-04-012024-03-31SC137449ns0:TotalRestrictedIncomeFunds2023-04-012024-03-31SC137449ns0:TotalUnrestrictedFunds2023-03-31SC137449ns0:TotalRestrictedIncomeFunds2023-03-31SC137449ns0:TotalUnrestrictedFunds2024-03-31SC137449ns0:TotalRestrictedIncomeFunds2024-03-31SC137449ns0:TotalUnrestrictedFundsns10:WithinOneYear2024-03-31SC137449ns0:TotalRestrictedIncomeFundsns10:WithinOneYear2024-03-31SC137449ns10:WithinOneYear2024-03-31SC137449ns10:WithinOneYear2023-03-31SC13744922023-04-012024-03-31SC13744932023-04-012024-03-31SC137449ns10:OwnedAssets2023-04-012024-03-31SC137449ns10:OwnedAssets2022-04-012023-03-31SC137449ns10:LandBuildingsns10:OwnedOrFreeholdAssets2023-03-31SC137449ns10:PlantMachinery2023-03-31SC137449ns10:FurnitureFittings2023-03-31SC137449ns10:LandBuildingsns10:OwnedOrFreeholdAssets2023-04-012024-03-31SC137449ns10:PlantMachinery2023-04-012024-03-31SC137449ns10:FurnitureFittings2023-04-012024-03-31SC137449ns10:LandBuildingsns10:OwnedOrFreeholdAssets2024-03-31SC137449ns10:PlantMachinery2024-03-31SC137449ns10:FurnitureFittings2024-03-31SC137449ns10:LandBuildingsns10:OwnedOrFreeholdAssets2023-03-31SC137449ns10:PlantMachinery2023-03-31SC137449ns10:FurnitureFittings2023-03-31SC137449ns10:MotorVehicles2023-03-31SC137449ns10:ComputerEquipment2023-03-31SC137449ns10:MotorVehicles2023-04-012024-03-31SC137449ns10:ComputerEquipment2023-04-012024-03-31SC137449ns10:MotorVehicles2024-03-31SC137449ns10:ComputerEquipment2024-03-31SC137449ns10:MotorVehicles2023-03-31SC137449ns10:ComputerEquipment2023-03-31
REGISTERED COMPANY NUMBER: SC137449 (Scotland)
REGISTERED CHARITY NUMBER: SC012104














Report of the Trustees and

Unaudited Financial Statements

for the Year Ended 31 March 2024

for

Orkney Blide Trust

Orkney Blide Trust






Contents of the Financial Statements
for the year ended 31 March 2024




Page

Report of the Trustees 1 to 4

Independent Examiner's Report 5

Statement of Financial Activities 6

Balance Sheet 7 to 8

Notes to the Financial Statements 9 to 16

Orkney Blide Trust (Registered number: SC137449)

Report of the Trustees
for the year ended 31 March 2024


The trustees who are also directors of the charity for the purposes of the Companies Act 2006, present their report with the financial statements of the charity for the year ended 31 March 2024. The trustees have adopted the provisions of 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).

OBJECTIVES AND ACTIVITIES
Objectives and aims
Our Mission Statement states that we aim to promote, in partnership with other agencies, mental wellbeing in the community of Orkney through active personalised support focused on recovery, which encourages individuals to participate in, and contribute to, society on equal terms.

Thus our specific objectives, as stated in our constitution, are to:

a) Contribute to support structures within Orkney for people with Mental Health problems, and those who care for
them, whilst promoting and exploring new ways of providing continued support.

b) Liaise with other voluntary and statutory organisations in the provision of services and facilities for people with
Mental Health problems, their families, friends and carers, to improve mental health and quality of life.

c) To spread information and increase understanding about Mental Health throughout Orkney.

d) To ensure a programme of training, support and supervision is provided to all staff and volunteers in the
organisation.

Significant activities
We work towards the achievement of these aims and objectives by:

a)Provision of a Drop-in Service, based at 54 Victoria Street in Kirkwall which is open 7 days a week, 365
days a year.
b)The Housing Support Service which focusses on recovery, and developing the skills necessary to encourage
independent living.
c)The Befriending Service that provides companionship to support people with mental health problems to
increase their social network and participation in activities.

d)
Community Mental Health support in the form of one to one meetings between members and their mental
health support worker.
e)'Active Blide' which encourages participation in sports, outdoor activities and 'Out and About' trips.
f)'Therapeutic Blide' which encourages participation in a number of creative, artistic and therapeutic activities.
g)'Purposeful Blide' which involves members and staff working alongside each other as equal partners and
using their skills and knowledge to support the running of the Blide.
h) CAMHS support in Orkney specifically for the provision of Mental Health Support for Care Experienced
young people age 16-25.
i) Distress Brief Intervention (DBI) which is delivered in partnership with Penumbra, Police Scotland, SAS,
and CMHT. DBI offers a timely (within 24 hrs) connected and compassionate response to people who
are experiencing distress.

Volunteers
Our Befriending Service had 1 active telephone befriender and a further 3 one to one befrienders. We also had a volunteer to drive our minibus and support members on 'Out and About' trips on a Saturday. In August 2023, we employed a Befriending Coordinator to develop our befriending service so by the end of the year there was a few newly trained volunteers waiting to be matched.


Orkney Blide Trust (Registered number: SC137449)

Report of the Trustees
for the year ended 31 March 2024

ACHIEVEMENT AND PERFORMANCE
Charitable activities
From April 2023 to March 2024 we had between 653 and 801 people coming into our building each month (not including staff).

A total of 86 people joined in 2023/24 as compared to 80 the previous year and 42 in 2021/22 and on 31 March 2024 there were 230 active members (people who we were in contact with during the year or who joined within the year) as compared to 184 the previous year.

Investment performance
All monies in reserve are placed in instant access interest accounts (one of which is a 'Gold' account that pays a slightly higher interest rate).

Internal and external factors
The Trust is reliant for its continued success on the funding received from Orkney Islands Council/NHS Orkney in relation to the Service Level Agreements for the Drop-in service, Community Mental Health support service, Housing Support and Befriending Service.

'Therapeutic' and 'Active Blide' operated through funding secured from the Henry Duncan/Corra Foundation and the Scottish Government's Survivors of Childhood Abuse Fund.

'Mind On' and 'Soma's Light' also provided funding for the Care Experienced Young people project to pay for therapeutic activities.

The café has made a loss this year but it was a 'calculated' loss as due to the importance of supporting members through the 'cost of living crisis' by providing reasonably priced food.

Orkney's IJB contributed some additional funding for the Blide Trust and partners Penumbra to deliver a two year test of change project for Distress Brief Intervention. The number of people supported by the Orkney DBI service from 1st April to end of March 2024 was 122. The test of change period came to an end in December 2023 after which the IJB committed to extending the funding for the Orkney DBI project for an additional two years.

In addition, we received financial support under the Scottish Government Community Health and Wellbeing Fund administered by VAO for the 'Men in Mind' project.

FINANCIAL REVIEW
Principal funding sources
The principal funding sources are Orkney Islands Council/NHS Orkney, Henry Duncan/Corra Foundation, the Scottish Government under the Survivors of Childhood Abuse Fund and the Community Mental Health and Wellbeing Fund.

Orkney Blide Trust received annual grants from Orkney Islands Council and NHS Orkney of £131,347. In addition
funding for the Mental Health support provided to Care Experienced Young People (age 16-24) was provided by Orkney CAMHS team and funding for the Money Matters project was supported by significant funding from OIC using part of its allocation of the Scottish Government Local Covid Recovery (LACER) fund. The Trustees recognise the financial pressures faced by our statutory partners and are pleased that they continue to fund most of our core services.

We are also pleased and very thankful to have received the amazing amount of £183,357 through donations this year and would like to extend a huge thank you to the team at Highland Park/Edrington Giving More (who raised £163,500 of this) as well as all of the other people who donated to the Blide this year.

Reserves policy
Orkney Blide Trust has a surplus of £149,239 for the year.

It is Orkney Blide Trust's policy to establish a level of financial reserve to cover 6 months operating costs. This will ensure the financial security of the organisation in the event of a funding crisis allowing it to meet its financial obligations in terms of employment law, and allow some time to look at alternative funding streams. The board considers this to be a prudent, reasonable and responsible financial strategy.


Orkney Blide Trust (Registered number: SC137449)

Report of the Trustees
for the year ended 31 March 2024

FUTURE PLANS
Orkney Blide Trust is very much rooted in the community it serves and is committed to supporting the recovery of people in Orkney who experience mental health difficulties. Our members and the community recognise the excellent work that we do and have a good deal of respect and affection for 'The Blide'.

Due to the increase in number of people accessing out building each month and the DBI project we are running out of space at the Blide so are in the process of building a 'garden room' using the donation from the Highland Park/Edrington Giving More.

We will use some of the Edrington Giving More money for continuing our Care Experienced Young People project for another year and hope to also use this money to expand the service for all Young People by employing another worker in order to meet the increasing demand.

We are looking to build on the success of our Saturday café which provided supported employment, confidence and skills building for young people by employing more young people in our Blide café using this same model.

As the funding for our counselling service is coming to an end we hope to secure funding to extend this much need project.

STRUCTURE, GOVERNANCE AND MANAGEMENT
Governing document
Orkney Blide Trust is controlled by the Memorandum and Articles of Association which was adopted in Kirkwall in 1992, as amended in 2003.

Recruitment and appointment of new trustees
Directors are drawn from amongst the members of the Trust and suitably experienced/qualified members of the Orkney Community who apply for membership and are accepted by the existing Board members, and are formally appointed by vote at the Annual General Meeting.

People who use the services provided by the Trust are encouraged to apply to be elected to the Board of Directors. Throughout this year, there have been several members represented on the Board. This year members have gone through the process of nominating their peers for appointment to the Board, and an internal election was held.

Advisors to the Board are co-opted as needs require, and the Board may co-opt up to three additional directors during the course of the year.

Organisational structure
The Board can have up to 12 members, with a minimum requirement of three members. Board meetings are held every 6 weeks, with sub-committees meeting between meetings of the full Board. The Service Director is responsible for the day to day management of the organisation, and is required to produce a 6 weekly report for all Board meetings.

Induction and training of new trustees
All new board members receive a formal induction to the Blide Trust. They are also required to attend appropriate training on the roles and responsibilities of Board Membership, within six months of their appointment to the Board.

Wider network
Orkney Blide Trust is an independent Orkney charity and is not affiliated to any national group. However, close links are maintained both with statutory agencies providing mental health services in Orkney, and the wider Third Sector. Particular links are encouraged and nurtured with organisations who work with similar client groups so that organisational barriers do not interfere with the service and support offered to individuals.

Related parties
Orkney Blide Trust receives referrals from local statutory agencies, other voluntary agencies, as well as from people who approach the Trust directly for support.

REFERENCE AND ADMINISTRATIVE DETAILS
Registered Company number
SC137449 (Scotland)


Orkney Blide Trust (Registered number: SC137449)

Report of the Trustees
for the year ended 31 March 2024

Registered Charity number
SC012104

Registered office
Laura Grimond House
54 Victoria Street
Kirkwall
Orkney
KW15 1DN

Trustees
Jacqueline Argo (appointed 1.5.24)
Elizabeth Marylyn Barbour (resigned 13.3.24)
Anne Stevenson (appointed 1.5.24)
Daniel Gomez (appointed 1.5.24)
Leanne Rendall (resigned 11.9.23)
Gemma Merriman (appointed 1.5.24)
Moyra Gordon
Stuart Allison
Linda Gask
John Manton
Duncan Ross (resigned 13.3.24)
Jamie Stevenson
Poppy Burton (resigned 13.3.24)
Beverly Larkin
Nick Lovick

Company Secretary
Clare Elizabeth Allison

Independent Examiner
Foubister & Bain
4 Broad Street
Kirkwall
Orkney
KW15 1NX

Approved by order of the board of trustees on 24 July 2024 and signed on its behalf by:





Clare Elizabeth Allison - Secretary

Independent Examiner's Report to the Trustees of
Orkney Blide Trust

I report on the accounts for the year ended 31 March 2024 set out on pages six to sixteen.

Respective responsibilities of trustees and examiner
The charity's trustees are responsible for the preparation of the accounts in accordance with the terms of the Charities and Trustee Investment (Scotland) Act 2005 and the Charities Accounts (Scotland) Regulations 2006 (as amended). The charity's trustees consider that the audit requirement of Regulation 10(1)(a) to (c) of the Accounts Regulations does not apply. It is my responsibility to examine the accounts as required under Section 44(1)(c) of the Act and to state whether particular matters have come to my attention.

Basis of the independent examiner's report
My examination was carried out in accordance with Regulation 11 of the Charities Accounts (Scotland) Regulations 2006. An examination includes a review of the accounting records kept by the charity and a comparison of the accounts presented with those records. It also includes consideration of any unusual items or disclosures in the accounts, and seeking explanations from you as 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 accounts.

Independent examiner's statement
In connection with my examination, no matter has come to my attention :

(1) which gives me reasonable cause to believe that, in any material respect, the requirements

- to keep accounting records in accordance with Section 44(1)(a) of the 2005 Act and Regulation 4 of the 2006 Accounts Regulations; and
- to prepare accounts which accord with the accounting records and to comply with Regulation 8 of the 2006 Accounts Regulations

have not been met; or

(2) to which, in my opinion, attention should be drawn in order to enable a proper understanding of the accounts to be reached.








Charles W Flett
The Institute of Chartered Accountants of Scotland

Foubister & Bain
4 Broad Street
Kirkwall
Orkney
KW15 1NX

24 July 2024

Orkney Blide Trust

Statement of Financial Activities
for the year ended 31 March 2024

2024 2023
Unrestricted Restricted Total Total
funds funds funds funds
Notes £    £    £    £   
INCOME AND ENDOWMENTS FROM
Donations and legacies 164,104 271,033 435,137 297,833

Charitable activities
Deferred Capital Grants 14,512 - 14,512 14,512

Other trading activities 2 27,174 - 27,174 36,261
Investment income 3 8,504 - 8,504 2,489
Total 214,294 271,033 485,327 351,095

EXPENDITURE ON
Charitable activities
Salary Costs 33,696 214,769 248,465 212,618
Property Costs 1,877 1,472 3,349 5,574
Administration Costs 37,115 47,159 84,274 81,916
Total 72,688 263,400 336,088 300,108

NET INCOME 141,606 7,633 149,239 50,987


RECONCILIATION OF FUNDS
Total funds brought forward 298,594 43,578 342,172 291,185

TOTAL FUNDS CARRIED FORWARD 440,200 51,211 491,411 342,172

Orkney Blide Trust (Registered number: SC137449)

Balance Sheet
31 March 2024

2024 2023
Unrestricted Restricted Total Total
funds funds funds funds
Notes £    £    £    £   
FIXED ASSETS
Tangible assets 7 258,016 - 258,016 272,849

CURRENT ASSETS
Debtors 8 5,887 8,255 14,142 -
Cash at bank and in hand 451,412 54,236 505,648 374,563
457,299 62,491 519,790 374,563

CREDITORS
Amounts falling due within one year 9 (73,116 ) (11,280 ) (84,396 ) (88,729 )

NET CURRENT ASSETS 384,183 51,211 435,394 285,834

TOTAL ASSETS LESS CURRENT
LIABILITIES

642,199

51,211

693,410

558,683

ACCRUALS AND DEFERRED INCOME 11 (201,999 ) - (201,999 ) (216,511 )

NET ASSETS 440,200 51,211 491,411 342,172
FUNDS 12
Unrestricted funds 440,200 298,594
Restricted funds 51,211 43,578
TOTAL FUNDS 491,411 342,172

The charitable company is entitled to exemption from audit under Section 477 of the Companies Act 2006 for the year ended 31 March 2024.


The members have not required the company to obtain an audit of its financial statements for the year ended 31 March 2024 in accordance with Section 476 of the Companies Act 2006.


The trustees acknowledge their responsibilities for
(a)ensuring that the charitable company keeps accounting records that comply with Sections 386 and 387 of the Companies Act 2006 and
(b)preparing financial statements which give a true and fair view of the state of affairs of the charitable company as at the end of each financial year and of its surplus or deficit for each 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 charitable company.


Orkney Blide Trust (Registered number: SC137449)

Balance Sheet - continued
31 March 2024

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


The financial statements were approved by the Board of Trustees and authorised for issue on 24 July 2024 and were signed on its behalf by:





John Manton - Trustee

Orkney Blide Trust

Notes to the Financial Statements
for the year ended 31 March 2024

1. ACCOUNTING POLICIES

Basis of preparing the financial statements
The financial statements of the charitable company, which is a public benefit entity under FRS 102, have been prepared in accordance with 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)', Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.

Income
All income is recognised in the Statement of Financial Activities once the charity has entitlement to the funds, it is probable that the income will be received and the amount can be measured reliably.

Expenditure
Liabilities are recognised as expenditure as soon as there is a legal or constructive obligation committing the charity to that expenditure, it is probable that a transfer of economic benefits will be required in settlement and the amount of the obligation can be measured reliably. Expenditure is accounted for on an accruals basis and has been classified under headings that aggregate all cost related to the category. Where costs cannot be directly attributed to particular headings they have been allocated to activities on a basis consistent with the use of resources.

Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.



Land and Buildings - 2% reducing balance

Plant and Machinery, etc - 25% reducing balance

Motor Vehicles - 5 years straight line

Taxation
The charity is exempt from corporation tax on its charitable activities.

Fund accounting
Unrestricted funds can be used in accordance with the charitable objectives at the discretion of the
trustees.

Restricted funds can only be used for particular restricted purposes within the objects of the charity. Restrictions arise when specified by the donor or when funds are raised for particular restricted purposes.

Further explanation of the nature and purpose of each fund is included in the notes to the financial statements.

Financial instruments
The charitable company has elected to apply the provisions of Section 11 'Basic Financial Instruments' of FRS 102 to all of its financial instruments.

Financial instruments are recognised in the charitable company's balance sheet when the charitable 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.

Basic financial asset

Orkney Blide Trust

Notes to the Financial Statements - continued
for the year ended 31 March 2024

1. ACCOUNTING POLICIES - continued

Financial instruments
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.

Classification of financial liabilities
Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the company after deducting all of its liabilities.

Basic financial liabilities
Basic financial liabilities, including creditors 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 business 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.

2. OTHER TRADING ACTIVITIES
2024 2023
£    £   
Other Receipts 526 668
Social Enterprise trading 26,648 35,593
27,174 36,261

3. INVESTMENT INCOME
2024 2023
£    £   
Deposit account interest 8,504 2,489

4. NET INCOME/(EXPENDITURE)

Net income/(expenditure) is stated after charging/(crediting):

2024 2023
£    £   
Depreciation - owned assets 16,195 16,197


Orkney Blide Trust

Notes to the Financial Statements - continued
for the year ended 31 March 2024

5. TRUSTEES' REMUNERATION AND BENEFITS

There were no trustees' remuneration or other benefits for the year ended 31 March 2024 nor for the year ended 31 March 2023.


Trustees' expenses

There were no trustees' expenses paid for the year ended 31 March 2024 nor for the year ended 31 March 2023.


6. STAFF COSTS

The average monthly number of employees during the year was as follows:

2024 2023
Full Time 15 11

No employees received emoluments in excess of £60,000.

7. TANGIBLE FIXED ASSETS
Fixtures
Freehold and
property Equipment fittings
£    £    £   
COST
At 1 April 2023 354,011 19,163 77,536
Additions - - -
At 31 March 2024 354,011 19,163 77,536
DEPRECIATION
At 1 April 2023 114,804 17,919 77,016
Charge for year 4,784 311 130
At 31 March 2024 119,588 18,230 77,146
NET BOOK VALUE
At 31 March 2024 234,423 933 390
At 31 March 2023 239,207 1,244 520

Orkney Blide Trust

Notes to the Financial Statements - continued
for the year ended 31 March 2024

7. TANGIBLE FIXED ASSETS - continued
Motor Computer
vehicles equipment Totals
£    £    £   
COST
At 1 April 2023 53,149 13,535 517,394
Additions - 1,362 1,362
At 31 March 2024 53,149 14,897 518,756
DEPRECIATION
At 1 April 2023 21,271 13,535 244,545
Charge for year 10,630 340 16,195
At 31 March 2024 31,901 13,875 260,740
NET BOOK VALUE
At 31 March 2024 21,248 1,022 258,016
At 31 March 2023 31,878 - 272,849

8. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2024 2023
£    £   
Other debtors 14,142 -

9. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2024 2023
£    £   
Bank loans and overdrafts (see note 10) 22,954 -
Social security and other taxes 6,358 5,518
Sundry creditors 5,159 15,025
Accruals and deferred income 49,925 68,186
84,396 88,729

10. LOANS

An analysis of the maturity of loans is given below:

2024 2023
£    £   
Amounts falling due within one year on demand:
Bank overdrafts 22,954 -


Orkney Blide Trust

Notes to the Financial Statements - continued
for the year ended 31 March 2024

11. ACCRUALS AND DEFERRED INCOME
2024 2023
£    £   
H&I Enterprise Reserve 10,880 11,245
Property Grant Reserve 174,055 179,670
Motor Vehicle Reserve 17,064 25,596
201,999 216,511

12. MOVEMENT IN FUNDS
Net Transfers
movement between At
At 1.4.23 in funds funds 31.3.24
£    £    £    £   
Unrestricted funds
General fund 164,292 6,879 (13,932 ) 157,239
Administration 9,016 - (9,016 ) -
Trading (9,318 ) (13,366 ) 22,948 264
Designated Fund 79,254 (2,623 ) - 76,631
Therapeutic Blide 55,350 150,716 - 206,066
298,594 141,606 - 440,200
Restricted funds
Housing Support 10,097 (1,334 ) - 8,763
Drop In 23,860 (11,005 ) - 12,855
Befriending 3,715 7,934 - 11,649
Distress Brief Intervention 341 7,992 - 8,333
Child and Adolescent Mental Health
Services

6,245

3,347

-

9,592
Money Matters (680 ) 699 - 19
43,578 7,633 - 51,211
TOTAL FUNDS 342,172 149,239 - 491,411

Orkney Blide Trust

Notes to the Financial Statements - continued
for the year ended 31 March 2024

12. MOVEMENT IN FUNDS - continued

Net movement in funds, included in the above are as follows:

Incoming Resources Movement
resources expended in funds
£    £    £   
Unrestricted funds
General fund 23,074 (16,195 ) 6,879
Trading 26,559 (39,925 ) (13,366 )
Designated Fund - (2,623 ) (2,623 )
Therapeutic Blide 164,661 (13,945 ) 150,716
214,294 (72,688 ) 141,606
Restricted funds
Housing Support 25,623 (26,957 ) (1,334 )
Drop In 26,939 (37,944 ) (11,005 )
Befriending 82,828 (74,894 ) 7,934
Distress Brief Intervention 29,171 (21,179 ) 7,992
Child and Adolescent Mental Health
Services

44,310

(40,963

)

3,347
Money Matters 30,799 (30,100 ) 699
SOCAS 21,683 (21,683 ) -
Men in Mind 9,680 (9,680 ) -
271,033 (263,400 ) 7,633
TOTAL FUNDS 485,327 (336,088 ) 149,239


Orkney Blide Trust

Notes to the Financial Statements - continued
for the year ended 31 March 2024

12. MOVEMENT IN FUNDS - continued

Comparatives for movement in funds

Net Transfers
movement between At
At 1.4.22 in funds funds 31.3.23
£    £    £    £   
Unrestricted funds
General fund 165,977 (1,685 ) - 164,292
Administration 7,141 1,875 - 9,016
Trading (11,037 ) 1,719 - (9,318 )
Designated Fund 83,035 (3,781 ) - 79,254
Therapeutic Blide - - 55,350 55,350
245,116 (1,872 ) 55,350 298,594
Restricted funds
Housing Support 9,445 652 - 10,097
Therapeutic Blide 12,762 41,802 (54,564 ) -
Drop In 23,076 784 - 23,860
Befriending - 3,715 - 3,715
Your Island Your Choice 786 - (786 ) -
Distress Brief Intervention - 341 - 341
Child and Adolescent Mental Health
Services

-

6,245

-

6,245
Money Matters - (680 ) - (680 )
46,069 52,859 (55,350 ) 43,578
TOTAL FUNDS 291,185 50,987 - 342,172

Comparative net movement in funds, included in the above are as follows:

Incoming Resources Movement
resources expended in funds
£    £    £   
Unrestricted funds
General fund 14,512 (16,197 ) (1,685 )
Administration 26,962 (25,087 ) 1,875
Trading 34,235 (32,516 ) 1,719
Designated Fund - (3,781 ) (3,781 )
75,709 (77,581 ) (1,872 )
Restricted funds
Housing Support 34,924 (34,272 ) 652
Therapeutic Blide 101,023 (59,221 ) 41,802
Drop In 54,757 (53,973 ) 784
Befriending 19,294 (15,579 ) 3,715
Distress Brief Intervention 20,946 (20,605 ) 341
Child and Adolescent Mental Health
Services

44,442

(38,197

)

6,245
Money Matters - (680 ) (680 )
275,386 (222,527 ) 52,859
TOTAL FUNDS 351,095 (300,108 ) 50,987

Orkney Blide Trust

Notes to the Financial Statements - continued
for the year ended 31 March 2024

13. RELATED PARTY DISCLOSURES

There were no related party transactions for the year ended 31 March 2024.