| 2021 | 2020 | ||||
|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | |||
| funds | funds | funds | |||
| Turnover | 92,202 | 78,940 | |||
| Interest received | 32 | ||||
| 92,206 | 78,972 | ||||
| Overheads | (3,603) | (2,407) | |||
| Administrative expenses |
(78,391) | (74,486) | |||
| Profit on ordinary | |||||
| activities before taxatioa | 10/12 | 2,079 | |||
| Tax on profit on ordinary | activities | ||||
| (Loss)/Profit for the year | 10,212 | 2,079 | |||
| Retained profit brought | forward | 65,899 | 2,624 | 66,444 | |
| Retained profit carried | forward | 76,111 | 2,624 | 68,523 |
| Docking Day Care | ||||
|---|---|---|---|---|
| Balance sheet | ||||
| as at 31August2021 | ||||
| 2021 | 2020 | |||
| Fixed assets | ||||
| Unrestricted | ||||
| Restricted | 28,912 | 30,151 | ||
| Current assets | 30,151 | |||
| Debtors Cash at bank and in |
hand | 461 50,408 |
404 39,498 |
|
| Creditors: amounts | falling | 50,869 | 39,902 | |
| due within one year | (1,046) | (1,530) | ||
| Net current assets | 49,823 | 38,372 | ||
| Total assets less current | ||||
| liabiTities | ||||
| 78,735 | 68,523 | |||
| Net assets | ||||
| 78,735 | 68,523 | |||
| Income fuads | ||||
| Unrestricted funds Restricted funds |
76,111 2,624 |
65,899 2,624 |
||
| Total Cash funds | 78,735 | 68,523 |
| 2021 | 2020 | ||||
|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | |||
| funds | funds | funds | |||
| Turnover | |||||
| Fees Funding Other Income Interest received |
14,303 76,020 1,879 4 |
16,067 57,789 5,084 32 |
|||
| Overheads | 92,206 | 78,972 | |||
| Purchases | (3,603) | (2,407) | |||
| 88,603 | 76,565 | ||||
| Administrative | expenses | ||||
| Wages and salaries Staffpension Stafftraining Rent |
68,006 989 322 100 |
64,505 679 249 |
|||
| Rates Insurance Light and heat Repairs and maintenance Cleaning Uniform Printing, postage and stationery Advertising |
188 815 1,049 1,309 336 65 260 |
269 709 2,323 174 67 65 122 |
|||
| Telephone Computer costs School lunches and milk Accountancy Motor expenses |
707 548 638 440 |
1,091 405 368 525 |
|||
| Hire ofequipment | |||||
| - | Subscriptions General expenses Depreciation |
296 484 1,839 |
191 687 2,057 |
||
| (78,391) | (74,486) | ||||
| Operating (Loss)/profit |
10,212 | 2,079 |