| Cash Bas | is | |||||
|---|---|---|---|---|---|---|
| NOTES | 2021 | 2020 | ||||
| Sales | ||||||
| Bank interest | received | 63 | ||||
| Deprivation fund |
2,893 | |||||
| Fees | 26,782 | 11,889 | ||||
| Fundrafsfng income |
115 | |||||
| Grants | 66,633 | 67,551 | ||||
| Total Sales | 93,415 | 82,512 | ||||
| Gross Profit | 93,415 | 82,512 | ||||
| Ex enses | ||||||
| General Administration | ||||||
| Accountancy | Fee | 270 | ||||
| Adverts | 42 | 84 | ||||
| Bank/Alto charges |
120 | 173 | ||||
| Charitable Donations |
114 | |||||
| Cleaning costs | 835 | 785 | ||||
| DBSfees | 116 | 98 | ||||
| Direct wages | 73,827 | 65,160 | ||||
| Employment | &HR | advice | 2,204 | 2,226 | ||
| Entertaining | 140 | |||||
| Equipment | 1,830 | 590 | ||||
| Food | 102 | |||||
| Football coaching | ||||||
| Fundra ising costs | 179 | |||||
| Garden maintenance | 608 | |||||
| Ink cartridges | 759 | |||||
| ITcosts | 639 | |||||
| Lunches | 187 | |||||
| Materials | 2,575 | 1,543 | ||||
| Other staff costs | ||||||
| Payroll fees | 90 | 360 | ||||
| Pension-Employer | contributions | 966 | 630 | |||
| Postage | ||||||
| Prior Year Adjustments | (1,097) | |||||
| Registration | &insurance | fees | 1,103 | 213 | ||
| Rent | 11,030 | 11,030 | ||||
| Repairs and maintenance | 71 | 120 | ||||
| Stationery | 2,288 | |||||
| Sundry expenditure | 147 | |||||
| Telephone 8 |
Text Messages | 129 |
| NOTES | 2021 | 2020 | |
|---|---|---|---|
| Training | 1,121 | 1,039 | |
| Zoo Lab Visits | 239 | ||
| Total General Administration | 102,440 | 86,118 | |
| Total Expenses | 102,440 | 86,118 | |
| Net Profit (Loss) | (9,026) | (3,607) |
| As at 31Augus Cash Basis |
t | 20 | 21 | ||||
|---|---|---|---|---|---|---|---|
| NOTES | 31AUG 2021 | 31AUG2020 | |||||
| Fixed Assets | |||||||
| 1anglhle assets | 72,382 | 82,318 | |||||
| 1otal Fixed Assets | 72,382 | 82,318 | |||||
| Creditors: amounts | faiiin | due within one | ear | ||||
| Othercreditors | 1,414 | ||||||
| Total Creditors: amounts | falling due within one year | 1,414 | |||||
| Net current assets ((iabi(ities) | (504) | (1,414) | |||||
| Total assets less current liabilities | 71,879 | 80,904 | |||||
| Net Assets | 71,879 | 80,904 | |||||
| Ca italandreserves | |||||||
| Funds - unrestricted | |||||||
| Accumulated Funds |
80,904 | 84,511 | |||||
| Current Year Earnings | (9,026) | (3,607) | |||||
| Total Funds - unrestricted | 71,879 | 80,904 | |||||
| Total Capital and reserves | 71,879 | 80,904 |