| Note | Unrestricted | Restricted funds E | Total 2022 | Total 2021 | ||||
|---|---|---|---|---|---|---|---|---|
| funds E | E | E | ||||||
| INCOMING RESOURCES |
||||||||
| Incoming resources | from generated | funds | ||||||
| Voluntary income |
85,167 | 85,167 | 75,401 | |||||
| Incoming resources | from charitable | |||||||
| activities | ||||||||
| Grants | ||||||||
| Total income | 85,167 | 85,167 | 75,401 | |||||
| RESOURCES EXPENDED | ||||||||
| Costs ofgenerating | funds | |||||||
| Costs ofgenerating | voluntary | income | 78,670 | 78,670 | 65,511 | |||
| Fundraising trading: |
costs of | goods | 2,497 | 2,497 | 1,762 | |||
| Charitable activities |
||||||||
| Governance costs |
709 | 709 | 895 | |||||
| Total expenditure | 81,876 | 81,876 | 68,168 | |||||
| Extraordinary activities —return offunds |
6,157 | 6,157 | ||||||
| Net (expenditure)/income | 9,448 | 9,448 | 7,233 | |||||
| Reconciliation offunds |
||||||||
| Total funds brought | forward | 78,390 | 78,390 | 71,157 | ||||
| Total funds carried | forward | 87 838 | 87838 | 78390 |
| Note | 2022f | 2021 f |
||||
|---|---|---|---|---|---|---|
| Current assets | ||||||
| Debtors | 7,903 | |||||
| Cash at bank | and in | hand | 88,238 | 702837 | ||
| 78,740 | ||||||
| Creditors: Amounts | falling due within one year | |||||
| E400) | (350) | |||||
| Net current | assets | 87,838 | 78,390 | |||
| Total assets | less current liabilities | 87,838 | 78,390 | |||
| Net assets | 87,838 | 78,390 | ||||
| Funds ofthe | charity: | |||||
| Unrestricted | funds | 87,838 | 78,390 | |||
| Restricted funds | ||||||
| TOTAL FUNDS | 87,838 | 78,390 |
| 31/07/22 | 31/07/21 | ||
|---|---|---|---|
| E | f | ||
| Support | costs | ~78 670 | ~65511 |
| Voluntary Income |
|
|---|---|
| Session fees | |
| Funding | |
| Fundraising inconte |
|
| Bankinterest | |
| Gifts in kind | |
| Incoming resources from charitable | activities |
| Grgnts | |
| Total incoming resources |
| Information | technology |
|---|---|
| Repairs | |
| Governance | |
| Accountancy | and professional |
| Total Resources expended | |
| Net Expenditure |
| 31/07/2022 | 31/07/2021 |
|---|---|
| E | |
| 19,734 | 22,001 |
| 62,472 | 52,912 |
| 2,367 | 202 |
| 7 | 6 |
| 587 | 280 |
| 85,167 | 75,401 |
| 2,497 | 1,309 |
| 69,977 | 60,208 |
| 2,463 | 846 |
| 4,221 | 2(602 |
| 1,112 | 1,087 |
| 586 | 658 |
| 213 | 110 |
| 98 | |
| 78,670 | 65,511 |
| 453 | |
| 709 | 895 |
| 81,876 | 68,168 |
| 3,291 | 7 233 |