| 2022 | 2021 | |||
|---|---|---|---|---|
| Unrestricted | Total | |||
| fund | funds | |||
| Notes | K | |||
| FIXEDASSETS | ||||
| Tangible | assets | 107,803 | 108,077 | |
| CURRENT ASSETS | ||||
| Debtors | 1,424 | 1,270 | ||
| Cash at | bank | 100,731 | 68,909 | |
| 102,155 | 70,179 | |||
| CREDITORS | ||||
| Amounts | falling due within one year | (5,075) | (2,024) | |
| NET CURRENT ASSETS | 97,080 | 68,155 | ||
| TOTAL | ASSETS LESSCURRENT | LIABILITIES | 204,883 | 176,232 |
| NET ASSETS | 204,883 | 176,232 | ||
| FUNDS | 10 | |||
| Unrestricted funds |
204,883 | 176,232 | ||
| TOTAL | FUNDS | 204,883 | 176,232 |
| 7. | TANGIBLE FIXEDASSETS | |||||||||
| Freehold | Show | |||||||||
| property f |
equipment E |
Totals E |
||||||||
| COST | ||||||||||
| At 1 November | 2021 and | 31 October 2022 | 106,251 | 4226 | 110,467 | |||||
| DEPRECIATION | ||||||||||
| At 1 November Charge for year |
2021 | 2,390 "274 |
2,390 274 |
|||||||
| At 31 October | 2022 | 2,664 | 2,664 | |||||||
| NET BOOK VALUE | ||||||||||
| At 31 October At 31 October |
2022 2021 |
106,251 106.251, |
1,552 '1,826 |
107,803 108,077 |
||||||
| DEBTORS:AMOUNTS | FALLING | DUE WITHIN ONE YEAR | ||||||||
| 2022 | 2021 | |||||||||
| E | ||||||||||
| Trade debtors | 1,424 | 100 | ||||||||
| Prepayments | 1,170 | |||||||||
| 1,424 | 1,270 | |||||||||
| 9. | CREDITORS: | AMOUNTS | FALLING DUE WITHIN ONE YEAR | |||||||
| 2022 | 2021 | |||||||||
| f | ||||||||||
| Trade creditors | 3,975 | 924 | ||||||||
| Other creditors | 1,100 | 1,100 | ||||||||
| 5,075 | 2,024 | |||||||||
| 19. | MOVEMENT | IN FUNDS | ||||||||
| Net | ||||||||||
| At | movement | At | ||||||||
| 1.11.21 | in funds f |
31.10.22 | ||||||||
| Unrestricted | funds | |||||||||
| General fund | 176,232 | 28,651 | 204,883 | |||||||
| TOTAL FUNDS | 176,232 | 28,651 | 204,883 | |||||||
| Net movement | in funds, | included | in the above are as follows: | |||||||
| Incoming | Resources | Movement | ||||||||
| resources f |
expended E |
in funds f |
||||||||
| Unrestricted | funds | |||||||||
| General fund | 171,904 | (143,253) | 28,651 | |||||||
| TOTAL FUNDS | 171,904 | (143,253) | 28,651 |
| Comparatives | for moveme | nt in fun |
ds | |||||
|---|---|---|---|---|---|---|---|---|
| Nel | ||||||||
| At | movement | At | ||||||
| 1.11.20 | in funds | 31.10.21 | ||||||
| 2 | ||||||||
| Unrestricted | funds | |||||||
| General fund | 166,741 | 9,491 | 176,232 | |||||
| TOTAL FUNDS | 166,741 | 9,491 | 176,232 | |||||
| Comparative | net movement | in funds, | included | in the | above are as follows: | |||
| Incoming | Resources | Movement | ||||||
| resources | expended | in funds | ||||||
| 6 | 6 | |||||||
| Unrestricted | funds | |||||||
| General fund | 130,627 | (121,136) | 9,491 | |||||
| TOTAL FUNDS | 130,627 | (121,136) | 9,491 | |||||
| A current year 12 months and prior year 12months | combined | position isas follows: | ||||||
| Net | ||||||||
| At | movement | At | ||||||
| 1.11.20 6 |
in funds 6 |
31.10.22 f |
||||||
| Unrestricted | funds | |||||||
| General fund |
166,741 | 38,142 | 204,883 | |||||
| TOTAL FUNDS | 166,741 | 38,142 | 204,883 |
| A current yea as follows: |
r 12 months and prior year 'I2 | months combined net movement in |
funds, included i |
n the above |
|---|---|---|---|---|
| Incoming | Resources | Movement | ||
| resources | expended | in funds | ||
| E | 6 | |||
| Unrestricted | funds | |||
| General fund | 302,531 | (264,389) | 38,142 | |
| TOTAL FUNDS | 302,531 | (264,389) | 38,142 |
| 2022 | 2021 | ||||
|---|---|---|---|---|---|
| E | r. | ||||
| INCOME AND ENDOWMENTS | |||||
| Donations and |
legacies | ||||
| Sponsorship and |
donations | 5,252 | 3,355 | ||
| Membership | 2,580 | 2,010 | |||
| 7,832 | 5,365 | ||||
| Other trading activities | |||||
| Ticket sales and | gate | 111,412 | 78,364 | ||
| Trade space and | food hall | 44,831 | 39,849 | ||
| Other income | 557 | ||||
| Fundraising event |
1,772 | ||||
| 158,572 | 118,213 | ||||
| Investment income |
|||||
| Grazing rent | 2,000 | 2,000 | |||
| Deposit account | interest | 61 | 5 | ||
| Rural Payments | Agency | 1,939 | 2,044 | ||
| Environment Agency |
1,500 | 3,000 | |||
| 5,500 | 7,049 | ||||
| Total incoming | resources | 171,904 | 130,627 | ||
| EXPENDITURE | |||||
| Raising donations | and legacies | ||||
| Other showfield | expenses | 5,024 | 5,803 | ||
| Support costs | |||||
| Management Water |
145 | 142 | |||
| Insurance | 3,632 | 2,466 | |||
| Light and heat Telephone Postage and stationery |
148 422 1,284 |
177 299 397 |
|||
| Adverb sing Sundries |
7,882 935 |
7,694 802 |
|||
| Printing and photocopying |
4,705 | 2,481 | |||
| Booking system | 2,550 | ||||
| 21,703 | 14,458 | ||||
| Finance | |||||
| Entertainment | fees | 9,221 | 5,310 | ||
| Prize money | 14,544 | 18,340 | |||
| Car parking and gate staff |
1,300 | 1,800 | |||
| Rent | 2,500 | 2,500 | |||
| Trophy engraving First Aid |
1,162 2,145 |
1,617 1,950 |
|||
| Rosettes | 2,769 | 2,901 | |||
| Gamed forward | 33,641 | 34,418 |