| Page | |||
|---|---|---|---|
| Rcport ofthe Trustees | I | to | 4 |
| Independent Examiner's Rcport |
|||
| Statement ofFinancial Activities | |||
| Balance Sheet | |||
| Nates to thc Financial Statcmcnts | 8 | to | 12 |
| Detailed Statement ofFinancial Activities | 13 | to | 14 |
| 2022 | 2021 | |||||||
|---|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | |||||
| End | Rnd | I'unde | funds | |||||
| Notes | E | E | E | E | ||||
| INCOME | AND ENDOWMENTS FROM | |||||||
| Donations | and lcgacics | 294,292 | 294,292 | 176,159 | ||||
| tnvcstmcct | income | 2 | 31,210 | 31,210 | 35,409 | |||
| Other income | 558 | 558 | 17,050 | |||||
| Total | 326,060 | 326,060 | 228,618 | |||||
| EXPENDITURE | ON | |||||||
| Raising funds | 3 | 135,606 | 135,606 | 77,505 | ||||
| Odter | 23,290 | 23,290 | 38359 | |||||
| Total | 158,896 | 158,896 | 115,864 | |||||
| NET INCOME | 167,164 | 167,164 | 112,754 | |||||
| RECONCILlATION | Ol"FIJNDS | |||||||
| Total funds | bmught | forward | 2,262,423 | 2,262,423 | 2,149,669 | |||
| TOTAL FUNDS CARRIED FORWARD | 2,429,587 | 2,429,587 | 2,262,423 |
| 31DEC | EMBER 2022 | ||||
|---|---|---|---|---|---|
| 2022 | 2021 | ||||
| Unrestricted | Restricted | Total | Total | ||
| Notes | fund 8 |
fundI | funds 8 |
funds 6 |
|
| DASSETS Tangible assets |
6 | 2028578 | 2,028,578 | 1,795,976 | |
| CURRENT ASSETS Debtors Cash at bank and in hand |
7 | 28,180 389,217 |
28,180 389,217 |
28,180 453,163 |
|
| 417,397 | 417,397 | 481,343 | |||
| CREDITORS Amounts falling due within ooe year |
8 | (16,388) | (16,38$) | (14,896) | |
| NET CURRENT ASSETS | 401,009 | 401,009 | 466,447 | ||
| TOTAL ASSETS LESSCURRENT LIABILITIES |
2,429,587 | 2,429,587 | 2,262,423 | ||
| NET ASSETS | 2,429,587 | 2,429,587 | 2,262,423 | ||
| FUNDS | |||||
| Unrestricted funds: General fund |
2,429,587 | 2,262,423 | |||
| 2,429,587 | 2,262,423 |
| RAISING FUNDS | |||
|---|---|---|---|
| Raising donations | and legacies | 2022 | 2021 |
| 6 | |||
| Staffcosts | 41,286 | 26,103 125 |
|
| Sundries Supportcosts |
94320 | 51,277 | |
| 135,606 | 77,505 |
| There were no trustees' expenses paid for the year ended 31 Deccmbcr 2 31December2021 |
There were no trustees' expenses paid for the year ended 31 Deccmbcr 2 31December2021 |
022 nor for the |
year ended |
|---|---|---|---|
| . COMPARATIVES FORTHE STATEMENT OFFINANCIALA~S Unrestricted |
Restricted | Total | |
| fund 6 |
fund f |
funds 6 |
|
| INCOME AND ENDOWMENTS FROM Donstioas and legacies |
176,159 | 176,159 | |
| Investment income Other income |
35,409 17,050 |
35,409 17,050 |
|
| Total | 228,618 | 228,618 | |
| EXPENDITURE ON Raising funds |
77,505 | 77,505 | |
| 38,359 | 38,359 | ||
| Total | 115,864 | 115,864 | |
| NET INCOME | 112,754 | 112,754 | |
| RECONCILIATION OF FUNDS Total funds bmught forward |
2,149,669 | 2,149,669 | |
| TOTAL FUNDS CARRIED FORWARD | 2262423 | 2,262,423 |
| 6, | TANGIBLE FUtKD ASSETS | ||||
|---|---|---|---|---|---|
| Fixtures | |||||
| Frcchold | altd | Computer | |||
| pmpcrty | fittings f |
equipment f |
Totals | ||
| COST | |||||
| At 1 January 2022 | 1,765,816 | 208,727 | 3,238 | 1,977,781 | |
| Additions | 237,262 | 237,262 | |||
| At 31 Dccembcr 2022 | 2,003,078 | 208,727 | 3,238 | 2,215,043 | |
| DEPRECIATION | |||||
| At 1 January 2022 | 179,933 | 1,872 | 181,805 | ||
| Charge foryear | 4,319 | 341 | 4,660 | ||
| At 31December 2022 | 184&252 | 2,213 | 186,465 | ||
| NKT BOOKVALUE | |||||
| At 31December 2022 | 2,003,078 | 24,475 | 1,025 | 2,028,578 | |
| At 31 December 2021 | 1,765,816 | 28,794 | 1,366 | 1,795,976 | |
| DEBTORS:AMOUNTS FALLING | DUE WITHIN ONK YEAR | ||||
| 2022 | 2021 | ||||
| f | |||||
| Other debtors | 28,180 | 28,180 | |||
| 8. | CREDITORS: AMOUNTS FALLING DUB WITHIN ONE YEAR | ||||
| 2022 | 2021 | ||||
| f | f | ||||
| Other creditors | 16,388 | 14,896 | |||
| 9. | MOVEMENT IN FUNDS | ||||
| Net | |||||
| movement | At | ||||
| At 1.1.22 | in funds | 31.12.22 | |||
| f | |||||
| Unrcstrictcd funds |
|||||
| General fund | 2,262,423 | 167,164 | 2,429,587 | ||
| TOTAL FUNDS | 2,26?„423 | 167,164 | 2/29487 |
| Net movement | in funds, in | cl | ude | d in the above are as follows: |
||
|---|---|---|---|---|---|---|
| Incoming | Resources | Movement | ||||
| resources f |
expended f. |
in funds f |
||||
| Uarcstricted | fuads | |||||
| General fund | 326,060 | (158,896) | 167,164 | |||
| ' | ||||||
| TOTAL FUNDS | 326,060 | (158,896) | 167,164 | |||
| Comparatlvcs | for movement | la funds | ||||
| Net | ||||||
| movement | At | |||||
| At 1.1.21 | in funds f |
31.12.21 f |
||||
| Unrestricted General fund |
funds | 2,149,669 | 112,754 | 2462,423 | ||
| TOTAL FUNDS | 2,149,669 | 112,754 | 2,262,423 | |||
| Comparative | net movemeat | in | funds, iocluded in the above arc as foUows: | |||
| Incoming | Resources | Movement | ||||
| resources | expended | in funds | ||||
| f | f. | |||||
| Unrestricted General Umd |
funds | 228,618 | (115,864) | 112,754 | ||
| TOTAL FUNDS | 228,618 | (115,864) | 112,754 | |||
| A curreat year 12 months | and | prior year 12 months combined position isss foUows: | ||||
| Net | ||||||
| movement | At | |||||
| At 1.1.21 | in funds | 31.12.22 | ||||
| f | f | |||||
| Unrestricted | funds | |||||
| General fund | 2,149,669 | 279,918 | 2,429,587 | |||
| TOTAL FUNDS | 2,149,669 | 279,918 | 2,429,587 |
| Incoming | Resources | Movement | ||
|---|---|---|---|---|
| resources E |
expended f |
in funds f |
||
| Unrestricted | funds | |||
| General fund | 554,678 | (274,760) | 279,918 | |
| TOTAL FUNDS | 554,678 | (274,760) | 279,918 |