| Note | Unrestricted | Resb'Icted | Total | Total | |||
|---|---|---|---|---|---|---|---|
| Fulids | Funds | Funds | Funds | ||||
| 2023 | 2023 | 2023 | 2022 | ||||
| s | d | F. | |||||
| ~Ri | |||||||
| Bank Interest Earned | 14 | 14 | |||||
| Utilities Refund |
312 | 312 | |||||
| Grants | 56,665 | 56,665 | 61,842 | ||||
| Room Rental | 30 | 30 | 100 | ||||
| Total receipts | 44 | 56977 | 57021 | ||||
| ~Pt | |||||||
| Charitable activities | |||||||
| Room Hire | 48 | 48 | |||||
| Lunch Club Supplies | 83 | 83 | |||||
| Party Supplies 8 | Entertainment | 471 | 471 | ||||
| Activity supplies | 855 | 855 | 48 | ||||
| DBScheck | 71 | 71 | 100 | ||||
| Computer costs | 158 | ||||||
| Petty cash | 37 | ||||||
| Printing, postage |
and stationery | 37 | 37 | 195 | |||
| Pension recharge | 1,333 | 1,333 | 1,303 | ||||
| Payroll costs | 534 | 534 | 444 | ||||
| Salaries, tax and | NIC | 33,867 | 33,867 | 34,863 | |||
| Telephone | 832 | 832 | 792 | ||||
| Training | 24 | 24 | 430 | ||||
| Repairs and renewals | 408 | 408 | 566 | ||||
| Trips | 1,665 | 1,665 | 922 | ||||
| Utilities | 3,014 | 3,014 | 2,522 | ||||
| Sundry | 30 | ||||||
| Total charitable | payments | 43 242 | 43 242 | 42410 | |||
| Governance | 2 172 | 2 172 | 3413 | ||||
| Total Charitable | Payments | 45414 | 45414 | 45 823 | |||
| Net Receipts | 44 | 11,563 | 11,607 | 16,120 | |||
| Total Funds brought | forward | 23,435 | 24,028 | 47,463 | 31,343 | ||
| Transfer between | funds | ||||||
| Total Funds carried forward |
| 2023 | 2022 | |
|---|---|---|
| E | E | |
| ASSETS | ||
| Current assets | ||
| Cash at bank and in hand | ||
| Bank | 59,047 | 47,440 |
| Petty cash | 23 | 23 |
| Total cash at bank and in hand | 59070 | |
| Total Current Assets | 59,070 | 47,463 |
| NET CURRENT ASSETS | 59,070 | 47,463 |
| TOTAL ASSETS LESSCURRENT LIABIUTIES | 59070 | 47463 |
| NET ASSETS | ||
| Fund Breakdown | ||
| Unrestdicted funds - Reserve |
23,479 | 23,435 |
| Restricted funds |
35591 | 24 028 |
| Total Funds |
| Funder | 8/fwd | Income | Expenditure | C/fwd |
|---|---|---|---|---|
| E | E | E | ||
| Awards for All | 9,176 | (9,176) | ||
| Children In Need |
4,714 | 10,500 | (10,584) | 4,630 |
| CAFCASS | 8,138 | 3,907 | (5,335) | 6,710 |
| Groundwork | (1,000) | 1,000 | ||
| Garfield Weston | 7,500 | (3,600) | 3,900 | |
| Families and Flying | Start | 7,000 | (7,000) | |
| Summer of Fun | 1,555 | (1,555) | ||
| T K Maxx | 500 | 500 | ||
| Postcode Community | Trust | 25,015 | (3,844) | 21,171 |
| Foyle Foundation | 3,000 | (3,000) | ||
| CCC Poverty Fund |
1320 | 1320 |
| SALARY AND WAGES | |||
|---|---|---|---|
| Total staff costs comprised: | |||
| Wages | 32,318 | ||
| Redundancy | 998 | ||
| Employers National Insurance |
|||
| Employers Pension |
551 | ||
| Total staff costs | |||
| The average monthly number ofemployees |
in the year was 2. | ||
| No employees received emoluments |
of more | than E60,000. | |
| Pension Scheme | |||
| The Company does operate a pension | scheme | ||
| GOVERNANCE COSTS |
|||
| There was no trustee remuneration. | |||
| Governance costs were as follows: |
|||
| Health and Safety Costs | 1,188 | ||
| Independence examination |
600 | ||
| Membership Subscription |
70 | ||
| Insurance | 314 | ||
| Total | 2 172 |