| Page | |||
|---|---|---|---|
| Trustees report | 1-11 | ||
| Statement of | trustees | responsibilities | 12 |
| Independent | auditor's | repor | 13-15 |
| Statement of | financial | activities | 16 |
| Balance sheet | 17-18 | ||
| Statement of | cash flows | ||
| Notes to the | financial | statements | 20-36 |
| Objects | & | principal | principal | The company is registered to assist with the relief of poverty: |
|---|---|---|---|---|
| activities | of | the | ~ Providing access to affordable household items. |
|
| charity | ~ To advance the development and education of people by providing |
|||
| opportunities to volunteer and to train, to develop work skills, social skills, |
||||
| gain work experiences and encourage social integration. |
||||
| ~ Recycling of furniture which would otherwise be thrown away and by |
||||
| advancin more sustainable waste mana ement ractices. |
||||
| Providing | access to | Within all showrooms, donated goods are offered for sale at secondhand market |
||
| affordable | household | value after they have been quality controlled, sorted, cleaned and safety |
||
| items | checked. | |||
| The company also operates an electrical g gas domestic appliances re-use facility |
||||
| that complies with all WEEE &Gas Safe regulations. | ||||
| The company offers free ordiscounted furniture packages to individuals referred |
||||
| to them for hei and at times of crisis and su ort. |
||||
| Providing | opportunities | We aim to increase social skills and employment opportunities by providing |
||
| tovolunteer | g train | volunteers with work-based learning and training. |
||
| Volunteers assist us with a range of activities throughout the organisation as |
||||
| well as management through our Board ofTrustees. |
||||
| Placements opportunities are offered to enhance employability advancement |
||||
| and rehabilitation ofex-offenders via the Probation Service. |
||||
| Recycling | and waste | The company provides residents of Rhondda Cynon Taf with a reliable free |
||
| management | collection service for household items that are toogoodtowaste. People can also |
|||
| drop items off for re-use. Items received are sorted, cleaned, and tested before | ||||
| being offered for sale within their charity showrooms. | ||||
| The company also offers a collection service for re-useable household goods, to |
||||
| commercial organisations (end-of-line or returned goods). |
||||
| The company operates a Property Clearance Service to the public, solicitors, |
||||
| landlords and housing associations. This professional, income generating service |
||||
| aims to recycle or re-use the products cleared by working with partner |
||||
| organisations. | ||||
| The organisation holds a waste carders' license and is an Approved and |
||||
| Authorised Transfer Facility (AATF) and an Approved Re-use Centre (ARC). |
| The trustees have | The trustees have | The trustees have | referred to the guidanre contained in the Charity Commissions' general guidance on |
referred to the guidanre contained in the Charity Commissions' general guidance on |
|---|---|---|---|---|
| public benefit. d b' t' |
The th |
trustees will continue to consider how planned activities will contribute to the aims h t, |
||
| Significant | All services, including buying from the charity showrooms are open to everyone |
|||
| activities | in order to maxirnise the volume of items re-used and income generated to |
|||
| undertakento | support the chadtable aims and objectives ofthis organisation. |
|||
| further its | ||||
| charitable | The organisation has also created its own hardship budget to cover the costs of |
|||
| purposes | for | stock provided free ofcharge to individuals who have no other means of financial |
||
| public benefit | support to cover the essential items they need. |
|||
| We work in partnership with other organisations that provide emotional or |
||||
| housing support (e.g. social services departments, Women's Aid, drug fx alcohol |
||||
| support services, churches, mental health groups, etc.)The practical help provided |
||||
| by this organisation enhances the work of its partners, therefore increasing the |
||||
| overall impact of the assistance provided. |
||||
| Many of the people referred to this organisation for help are in crisis situations |
||||
| without any financial support. The organisation helps immediately or as soon as |
||||
| possible to people affected by domestic violence and other life affecting crisis |
||||
| situabons. | ||||
| The organisation values the contdbution received from its volunteers and strives |
||||
| to provide services that help customers and beneficiaries feel positive about the |
||||
| help received, | ||||
| With high levels of unemployment in the area and few opportunities for people |
||||
| to gain work expedence, the organisation is committed to developing its ability to |
||||
| deliver work-based learning. The training room and use of ICT equipment and |
||||
| software, gives us the opportunity to provide volunteers and placements with |
||||
| transferable skills to enhance their employment opportunities. |
||||
| External grants are sought to provide match funding for our activities. |
| Below | is some of | the great work we have done, the difference made to the local community |
and some of | and some of |
|---|---|---|---|---|
| the achievements | ofour staff and volunteers. | |||
| Maintaining | The partnership working with DHL / Dixon Carphane Group has |
continued | ||
| gr increasing | to provide access to re-usable domestic appliances'WEEE, |
|||
| quality | grquantity | |||
| ofgoods available | We received commercial donations fram IKEA, John l.ewis, Airsprung, |
Relyon, | ||
| Asda, BoConcept. David Phillips and Spectrum Healthcare. |
||||
| We also worked with Parr Prisons workshops where they provided |
mattress | |||
| cleaning, electrical PA'T Testing, upcycling offurniture as well as building flat pack |
||||
| furniture. | ||||
| Local | Commercial office clearances completed for Halfords, Reach, BBIand |
others during | ||
| community | the year meant that we could supply office furniture to our local community |
at | ||
| support- | affordable prices whilst also diverting from landfill. |
|||
| Our connection with Treorchy Primary srhool continued where we supplied them |
||||
| with free books during the year and pupils attended our Treorchy showroom ta |
sing | |||
| Carols around the Christmas tree in the courtyard. |
||||
| Our Treorchy Community space was used during the year by: |
||||
| Rhandda Radio as their second recording studio |
||||
| Love Treorchy as office space and additional storage space urithin |
our | |||
| warehouse | ||||
| Rhondda Foodbank to sort and stare the faodbank items |
||||
| Pen-Y-Cymoedd Wind Farm Community Fund. |
||||
| A number of free events were held during the year across all our showraorns |
||||
| including free toys for children at half term holidays. |
||||
| At Christmas, ag our showrooms set up a Santa Sleigh around our 12ft Christmas |
||||
| Trees so Children could visit and have a lovely Christmas picture taken. |
||||
| We donated furniture and other items to local groups and causes, |
including | the | ||
| Rhondda Radio, Aberkenfig Welfare Society Foodbank, Penygraig Boys and Girls |
||||
| club, Arts Community Church, Repair Cafe Cardiff, Bethel Baptist Church, Ysgol |
||||
| Gynradd Gymraeg Ferndale, Cefn Forest Primary School and Ysgol Nantgwyn |
||||
| Tonypandy. | ||||
| Over 170 requests for assistance from our referral partners were |
also received | |||
| during the year identifying lacal individuals and families in need. |
This included | |||
| people leaving temporary accommodation following homelessness, |
individuals | |||
| entering their first tenancy with no financial means or families requiring assistance |
||||
| with essential living furniture due to change in circumstances. Suppart was |
also | |||
| given to refugees being housed within the local area. |
| ACHIEVEMENTS AND PERFORMANCE CONTINUED- | ACHIEVEMENTS AND PERFORMANCE CONTINUED- | ACHIEVEMENTS AND PERFORMANCE CONTINUED- | ACHIEVEMENTS AND PERFORMANCE CONTINUED- |
|---|---|---|---|
| Providing | Volunteer numbers are still reduced since the Covid-19 pandemic however the |
||
| opportunities | to | organisation greatly appreciates the time and support our volunteers give to the |
|
| volunteer | Ik | train | organisation, |
| 119Volunteers completed over 26,000 hours in the year with 7 of them finishing |
|||
| their volunteering placement with us to start paid employment. |
|||
| In 2022, we also welcomed 11 young people aged between 16-24 into the |
|||
| organisation to complete 6 months paid employment. 5 Customer Services |
|||
| assistants and 6Warehouse assistants were able to gain valuable work experience |
|||
| as part of Governments Kickstart Scheme. |
|||
| Wethanked all our volunteers throughout the year with regular 'Fish Ix Chip' Fridays |
|||
| and thank you gifts during National Volunteers Week and had a further celebration |
|||
| at Christmas. | |||
| Recycling g management |
waste | 1,065 Tonnes of waste(161,000 re-useable electrical and household items) was diverted from landfill in 2022 an increase of397tonnes on the previous year. |
|
| During the year our van teams collected over 180,000 items from local residents and commercial donators. We also completed 214 commercial/household |
|||
| Clearance senrices which collected over 6,000 items. |
| Following | on from a few challenging and unsettling years since Covid-19, the organisation was then |
on from a few challenging and unsettling years since Covid-19, the organisation was then |
on from a few challenging and unsettling years since Covid-19, the organisation was then |
||
|---|---|---|---|---|---|
| affected | by | a cost of living crisis during the year however we are pleased to report that we were able | to | ||
| complete | a | full trading year in 2022. | |||
| A donation from Barratt Developments forE1,500was used to purchase 2 |
|||||
| income from | defibrillators. | ||||
| donations | and | ||||
| legacies | Income generated from Gift Aid Relrnli Scheme stas E8,550 |
||||
| Income from | . c The Servire level agreement with RCTi'&Es(vjytlnmental services was maintained |
at | |||
| Charitable | E20,000for the year. | ||||
| Activities | |||||
| Income generated through our charity showrooms from the sales of electrical |
and | ||||
| household items increased by 30K to E960,446 as the result of a full trading year |
|||||
| and no imposed lockdowns for Covid-19. |
|||||
| Income from Social Enterprise projects increased toE225,659(2021:E185,503 |
) in | ||||
| the year due to more staff being able to undertake the additional commercial |
and | ||||
| local household property clearances. |
|||||
| The value of performance related grants was F88,380(2021:E239,767). |
|||||
| ~ E12,000Welsh Government Non-Domestic Rates Support |
|||||
| ~ E76,380Government Kickstart Scheme to provide paid work experience for |
|||||
| 11young people. | |||||
| Expenditure | for | The organisation continued to review its operational costs and made savings |
|||
| Charitable | wherever possible. The total cost of providing Charitable activities in the year |
was | |||
| Activities | E1,377,477(2021:E1,309,376). | ||||
| The organisation increased its salary rate in line with the National Living Wage |
and | ||||
| with support from the Government's Kickstart Scheme, was able to give paid |
|||||
| employment to11young people for 6 months, |
|||||
| New items continued to be purchased in order to supply essential furniture |
6 | ||||
| electrical items to our local council's Housing Advice Centre and other referral |
|||||
| partners. | |||||
| During the Covid-19 pandemic, the Charity took the opportunity to apply for a |
loan | ||||
| under the Government backed Bounce Back Scheme and repayments of this |
loan | ||||
| started in 2022. |
|||||
| Included in the above costs for Charitable activities are depreciation costs |
of | ||||
| E63,130an decrease on the previous year ofE106,052 as some capital assets |
am | ||||
| now full de reciated. |
|||||
| Net movement in |
The organisation shows a deficit on unrestricted funds for the year ofE19,S31, |
||||
| nds | this includes depreciation of assets ofE14,377. |
||||
| A deficit of E48753 in restricted funds this year is due to depreciation of |
|||||
| capital assets. |
| Reserves Policy | Reserves Policy | The organisation aims to retain adequate reserves to fund both fixed |
||
|---|---|---|---|---|
| assets, working capital and closure costs. |
||||
| W~ki C |
||||
| It is the Trustees view that a working capitalreserve amounting to three |
||||
| months' expenditure is adequate, f300,000(exduding depreciation). This fund currently stands atfS0,000and was not increased in 2022. It is |
||||
| the intention to increase this to the desired level as soon as is feasible. |
||||
| Closure Costs | ||||
| A designated reserve has been created to cover the costs that would arise |
||||
| ifthe organisation were to see a significant reduction in income that would |
||||
| cause ittoclose.The anticipated costs for this isf100,000and is now being |
||||
| held in a Designated Reserve Fund. |
||||
| Free Reserves | ||||
| The free reserves i.e.,those not tied up in fixed assets and designated | ||||
| funds held on 31st December 2022 amounted to E35,248. |
||||
| The trustees are aware of the risks of not having sufficient reserves and |
||||
| the reserves policy will be reviewed as part ofour future strategy planning. |
||||
| Pay | Policy for | senior sta | The pay of senior staff is reviewed annually by the board of directors. The organisation, guided by the board of directors, have adopted a set of |
|
| principles when setting charity staff remuneration so as to achieve |
a | |||
| balance between fair pay to attract new staff and to keep appropriately |
||||
| qualified staff to lead, manage and support or deliver the charity's aims. |
| Vision Statement | Vision Statement | Maximise potential —Minimise waste |
|
|---|---|---|---|
| Mission Statement | toogoodtowaste is committed to changing peoples' lives every day, |
||
| through developing and implementing sustainable Social Enterprises |
that | ||
| meet the changing needs of the communities we serve. |
|||
| Organisational | Structure | The Chief Executive Officer (CEO) is responsible for the strategic growth |
|
| and vision ofthe organisation, reporting to the Board of Directors. |
|||
| The Finance Manager is responsible for the financial accountability and |
|||
| financial analysis, reporting to the CEO, Treasurer and Finance |
|||
| Committee. | |||
| The Retail Manager and Operations Manager are responsible for the day |
|||
| to day sales activffies and operational processes in ag ofthe branches. |
|||
| The management team is supported a Finance Officer, Marketing |
|||
| Officer, Workshop Supervisor, Finance Assistant, 4 Domestic Appliance |
|||
| Engineers, 7Van Drivers supervisors, 8customer service supervisors, |
|||
| Warehouse Supervisor, Logistics Clerk, 2 Brica Brac supervisors, |
|||
| Electrical cleaning supervisor, call centre supervisor and a cleaner. |
|||
| In addition to these 33paid positions, the organisation relies on |
|||
| volunteer support from around 15individuals each day. |
|||
| Related parties | To identify and assist those people in greatest need the organisation | ||
| workswith other Charities, Housing Associations, Community groups |
|||
| and Local Authority Social Services Departments, to accept referrals |
for | ||
| free or discounted furniture packages. |
|||
| There isa Memorandum of Understanding with the Local Authority |
(LA) | ||
| Environmental Services Department and a partnership agreement with |
|||
| the Children's Services Department. |
|||
| As part of Reuse Network agreements have been established via |
|||
| commercial contracts with DHL and Dixon Group, irsprung, IKEA and |
|||
| John Lewis. | |||
| There is a legal charge on the property lynyshir Road, Ynyshir CF390AT) |
|||
| as part ofthe Big Lottery/WG Community Asset Transfer Grant. Dated |
|||
| 9~March 2012 | |||
| There isa legal charge on the property (Horeb Street, Treorchy, CF42 6RU) as part of the Big Lottery People &Places Grant. Dated 1a |
|||
| February 2018 |
| Charity name | Charity name | taogoadtowaste | Limited | Limited | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Registered | numbers | Company Number: |
03286173 | ||||||||||
| Charity Number: | 1064588 | ||||||||||||
| Registered | office | Ynyshir Road, Porth, CF39OAT. | |||||||||||
| Other operating | Unit 3Aberaman | ind, Park, Aberarnan, | Aberdare, | Rhondda | Cynan Taf, CF44 | ||||||||
| premises | 6DA | ||||||||||||
| Units 16 2Ynyshir | Road. Ynyshir, | Parth, | Rhondda | Cynon | Taf, CF39OAT | ||||||||
| Hareb Street, Treorchy, | Rhondda | Cynon | Taf, CF42 6RU | ||||||||||
| Dave Henderson | Chairman | ||||||||||||
| Board ofDirectors and Trustees |
Malcolm Gay Kelvin Jones |
Vice —Chairman Treasurer |
|||||||||||
| David Lewis | |||||||||||||
| Dr. Dafydd Trystan | Davres | ||||||||||||
| Michael Bryan | |||||||||||||
| Philip Moss | |||||||||||||
| Natasha Lewis |
|||||||||||||
| Rowenna Williams |
|||||||||||||
| Rhiannon Holtham |
Resigned | 2S'"July 2023 | |||||||||||
| Advisors | Auditors | ||||||||||||
| Azets Audit Services, Chartered | Accountants 6 | Statutory | Auditors, Ty Derw, | ||||||||||
| Lime Tree Court, | Cardiff | Gate | Business | Park, Cardiff CF238AB | |||||||||
| Bankers | |||||||||||||
| Barclays Bank Pic, Pontypridd, | Rhondda | Cynon | Taf.CF374YA | ||||||||||
| Solidtors | |||||||||||||
| Geldards LLP,4 |
Capital | Quarter, | Tyndall | Street, Cardiff. | CF104BZ | ||||||||
| Key Management | Shaun England Rhian Edwards |
Chief Executive Officer Finance Ivlanager6 Company |
Secretary | ||||||||||
| Miranda Way | Retail | Manager | |||||||||||
| Geraint Davies | Operations | Manager |
| Unrestricted | Restricted | Total | Unrestricted | Restricted | Total | |||
|---|---|---|---|---|---|---|---|---|
| funds | funds | funds | funds | |||||
| Notes | 2022 f |
2022f | 2022 f |
2021 f |
2021 f |
2021f | ||
| Income from: | ||||||||
| Donations and |
legacies | 3 | 13,158 | 13,158 | 13,698 | 13,698 | ||
| Charitable activities |
4 | 1,206,105 | 88,380 | 1,294,485 | 946,345 | 239,767 | 1,186,112 | |
| Other trading activities | 5 | 1,550 | 1,550 | 100 | 100 | |||
| Total income | 1,220,813 | 88,380 | 1,309,193 | 960,143 | 239,767 | 1,199,910 | ||
| E~dd | ||||||||
| Charitable activities |
6 | L240,344 | 137,133 | 1,377,477 | 908,799 | 400,577 | 1,309,376 | |
| Net expenditure | forthe | year/ | ||||||
| Net movement | in funds | (19,531) | (48,753) | (68,284) | 51,344 | (160,810) | (109,466) | |
| Fund balances at1January 2022 |
524,168 | 716,205 | 1,240,373 | 472,824 | 877,015 | 1,349,839 | ||
| Fund balances at31December | ||||||||
| 2022 | 504,637 | 667,452 | 1,172,089 | 524,168 | 716,205 | 1,240,373 |
| 2022 | 2021 | |||||
|---|---|---|---|---|---|---|
| Notes | 8 | |||||
| Fixed assets | ||||||
| Tangible assets | 10 | 986,841 | 1,047,521 | |||
| Current assets | ||||||
| Stocks | 11 | 2,942 | 7,779 | |||
| Debtors | 12 | 45,539 | 53,272 | |||
| Cash at bank and in | hand | 278,123 | 289,040 | |||
| 326,604 | 350,091 | |||||
| Creditors: amounts | falling due within one | |||||
| year | (117,189) | (123,072) | ||||
| Net current assets | 209;415 | 227,019 | ||||
| Total assets less current liabilities | 1,196,256 | 1,274,540 | ||||
| Creditors: amounts than one year |
falling due after more | 16 | (24,167) | (34,167) | ||
| Net assets | 1,172,089 | 1,240,373 | ||||
| income funds | ||||||
| Restricted funds | 17 | 667,452 | 716,205 | |||
| U tiffs |
||||||
| Designated funds |
18 | 150,000 | 150,000 | |||
| General unrestricted | funds | 354,637 | 374,168 | |||
| 504,637 | 524,168 | |||||
| 1,172,089 | 1,240,373 |
| 2022 | 2021 | ||||||
|---|---|---|---|---|---|---|---|
| Notes | |||||||
| Cash flows from operating | activities | ||||||
| Cash generated from operations |
25 | 1,533 | 1,080 | ||||
| Investing activities | |||||||
| Purchase of tangible fixed | assets | (2,450) | (46,477) | ||||
| hlet cash used in investing | activities | (2,450) | (46,477) | ||||
| Financing activities | |||||||
| Repayment of borrowing |
(10,000) | (5,833) | |||||
| Net cash used in financing | activities | (10,000) | (5,833) | ||||
| Net decrease in cash and | cash equivalents | (10,917) | (51,230) | ||||
| Cash and cash equivalents | at beginning | ofyear | 289,040 | 340,270 | |||
| Cash and cash equivalents | at end ofyear | 278,123 | 289,040 |
| Freehold | property | 5-20% per annum |
|---|---|---|
| Leasehold | improvements | 20%on cost |
| Office equipment | 25%on cost | |
| Tools and | equipment | 33.3%on cost |
| Community asset tronsfen |
Community asset tronsfen |
|
|---|---|---|
| Land | nat depreciated | |
| CATconstruction | costs | 5%an cost |
| Entrust | 20%on cost | |
| Rank | 20%on cost | |
| Welsh Church Act | 20%on cost | |
| Professional/other | fees | 100%on cast |
| Unrestricted | Unrestricted | ||
|---|---|---|---|
| funds | funds | ||
| 2022 | 2021 | ||
| 8 | 8 | ||
| Donations | and gifts | 13,119 | 13,698 |
| Members | contdbutions | 39 |
| 2022f | 2021f | |||
|---|---|---|---|---|
| Service level agreement | 20,000 | 20,000 | ||
| Performance related grants |
88,380 | 239,767 | ||
| Household items |
supplied | 960,446 | 740,843 | |
| Social enterprise | projects | 225,659 | 185,502 | |
| 1,294,485 | 1,186,112 | |||
| Analysis by fund Unrestdicted funds |
L206,105 | 946,345 | ||
| Restdicted funds | 88,380 | 239,767 | ||
| 1,294,485 | 1,186,112 | |||
| Performance related grants |
||||
| Job Retention Scheme |
124,247 | |||
| Lloyds Bank Foundation RCT Rates Grants |
12,000 | 25,000 54,000 |
||
| DWP - Kickstart | 76,380 | |||
| RCT CBCWelsh | Towns | 36,520 | ||
| Other | ||||
| 88,380 | 239,767 | |||
| 5 | Other trading activities | |||
| Unrestricted | Unrestricted | |||
| funds | funds | |||
| 2022f | 2021 f |
|||
| Rental income | 1,550 |
| 2022 | 2021 | ||
|---|---|---|---|
| f | f | ||
| Staff costs | 871,616 | 737,989 | |
| Volunteer costs | 42,287 | 38,003 | |
| Transport costs | 149,024 | 154,560 | |
| Cost ofgoods | 101,190 | 110,237 | |
| 1,164,117 | 1,040,789 | ||
| Share of support costs (see note 7) | 206,960 | 262,892 | |
| Share of governance | costs (see note 7) | 6,400 | 5,695 |
| 1,377,477 | 1,309,376 | ||
| Analysis by fund Unrestricted funds |
1,240,344 | 908,799 | |
| Restricted funds | 137,133 | 400,577 | |
| 1,377,477 | 1,309,376 | ||
| For the year ended Unrestricted funds |
31December 2021 | 908,799 | |
| Restricted funds | 400,577 | ||
| L309,376 |
| Support costs | Support costs | Support costs | Governance | |||||
|---|---|---|---|---|---|---|---|---|
| Support | 2022 | 2021 | Basis of | |||||
| costs | costs | allocation | ||||||
| E | E | E | E | |||||
| Depreciation | 63,130 | 63,130 | 106,053 | Staff costs | ||||
| Advertising | and meetings | 3,645 | 3,645 | 3,727 | Staff costs | |||
| Premises costs | 64,863 | 64,863 | 87,458 | Staff costs | ||||
| Telephone | and administration | 44,489 | 44,489 | 42,521 | Staff costs | |||
| Lega! and | professional | fees | 9,710 | 9,710 | 4,535 | Staff costs | ||
| Insurances | 11,553 | 11,553 | 11,595 | Staff costs | ||||
| Bank charges | 9,570 | 9,570 | 7,003 | Staff costs | ||||
| Audit fees | 6,400 | 6,400 | 5,695 | Governance | ||||
| 206,960 | 6,400 | 213,360 | 268,587 | |||||
| Analysed | between | |||||||
| Charitable | activities | 206,960 | 6,400 | 213,360 | 268,587 |
| 2022 | 2021 | |||
|---|---|---|---|---|
| Number | Number | |||
| Charitable | activities | 37 | 33 | |
| Governance | 2 | 2 | ||
| 39 | 35 | |||
| Employment | costs | 2022 | 2021 | |
| E | E | |||
| Wages and | salaries | 797,507 | 672,210 | |
| Soaal security costs | 55,322 | 48,623 | ||
| Other pension costs | 14,268 | 12,404 | ||
| Staff training | and expenses | 4,519 | 4,752 | |
| 871,616 | 737,989 |
| 10 | Tangible fixed assets | ||||||
|---|---|---|---|---|---|---|---|
| Freehold | Leasehold | Office | Toolsaod | Total | |||
| property f |
improvements f |
equipmentf | equipmentf | ||||
| Cost | |||||||
| At 1January 2022 | 1,664,320 | 14,339 | 49,607 | 7,207 | 1,735,473 | ||
| Additions | 2,450 | 2,450 | |||||
| At 31December 2022 | 1,664,320 | 14,339 | 49,607 | 9,657 | 1,737,923 | ||
| Depreciation and impairment At 1January 2022 |
651,647 | 8,810 | 22,275 | 5,219 | 687,951 | ||
| Depreciation charged |
in the year | 47,024 | 1,276 | 13,072 | 1,759 | 63,131 | |
| At 31December 2022 | 698,671 | 10,086 | 35,347 | 6,978 | 751,082 | ||
| Carrying amount |
|||||||
| At31December 2022 | 965,649 | 4,253 | 14,260 | 2,679 | 986,841 | ||
| At 31December 2021 | 1,012,672 | 5,528 | 27,333 | 1,988 | 1,047,521 |
| Stocks | |||
|---|---|---|---|
| 2022f | 2021 f |
||
| Finished goods and goods for resale | 2,942 | 7,779 | |
| Debtors | |||
| Amounts falling due within one year. |
2022f | 2021f | |
| Trade debtors | 17,515 | 2,952 | |
| Other debtors | 2,809 | 2,454 | |
| Prepayments | and accrued income | 25,215 | 47,866 |
| 45,539 | 53,272 |
| 13 | Creditors: amounts | Creditors: amounts | falling due within one year | falling due within one year | falling due within one year | ||||
|---|---|---|---|---|---|---|---|---|---|
| Notes | 2022 5 |
2021f | |||||||
| Bank loans | 15 | 10,000 | 10,000 | ||||||
| Deferred | income | 14 | 19,841 | 17,144 | |||||
| Trade creditors | 24,073 | 34,170 | |||||||
| Other creditors | 26,721 | 23,147 | |||||||
| Accruals | 36,554 | 38,611 | |||||||
| 117,189 | 123,072 | ||||||||
| 14 | Deferred | income | |||||||
| 2022 | 2021f | ||||||||
| Other deferred income |
19,841 | 17,144 | |||||||
| Deferred | income is included | in the financial statements | as follows: | ||||||
| 2022 | 2021 | ||||||||
| E | 5 | ||||||||
| Deferred | income is included | within: | |||||||
| Current | liabilities | 19,841 | 17,144 | ||||||
| Movements in the year: |
|||||||||
| Deferred | income at | 1January | 2022 | 17,144 | 16,715 | ||||
| Released | from previous | periods | (17,144) | (16,715) | |||||
| Resources deferred | in the year | 19,841 | 17,144 | ||||||
| Deferred | income at | 31 | December 2022 | 19,841 | 17,144 | ||||
| 15 | Loans and overdrafts | ||||||||
| 2022f | 2021f | ||||||||
| Bank loans | 34,167 | 44,167 | |||||||
| Payable | within one year | 10,000 | 10,000 | ||||||
| Payable | after one year | 24,167 | 34,167 |
| 16 | Creditors: amounts | falling due after more than one year | |||
|---|---|---|---|---|---|
| Notes | 2022f | 2021 g |
|||
| Bank loans | 15 | 24,167 | 34,167 |
| N R N IO0 N I!0 II |
N R N IO0 N I!0 II |
N R N IO0 N I!0 II |
N R N IO0 N I!0 II |
IO 0 0 SP |
IO 0 0 SP |
IO 0 0 SP |
o I o.o |
0 N |
|||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| SP 0 Itl |
m$ | ||||||||||||||||||||
| LL | |||||||||||||||||||||
| Q. | |||||||||||||||||||||
| V | |||||||||||||||||||||
| SlQ. | Ilt 10 |
||||||||||||||||||||
| S | |||||||||||||||||||||
| Q C0 |
0 N |
0 Cl 0 |
0 0 |
||||||||||||||||||
| I | |||||||||||||||||||||
| Sl | |||||||||||||||||||||
| C | |||||||||||||||||||||
| IO | |||||||||||||||||||||
| OO | |||||||||||||||||||||
| C C0 |
N | IV N0 N |
N | I IA o 0 |
NN | o N |
|||||||||||||||
| C0 | W | ||||||||||||||||||||
| 40 | |||||||||||||||||||||
| OlVC | |||||||||||||||||||||
| n! Jp |
KZ. '0 0 St |
||||||||||||||||||||
| Ol | pge | ||||||||||||||||||||
| C OI |
$ II IL' |
||||||||||||||||||||
| CL | |||||||||||||||||||||
| PS | |||||||||||||||||||||
| OlC | |||||||||||||||||||||
| Ic C N0 |
g | II | '0 0I CC N |
0. | IAN | ||||||||||||||||
| 0 | lpC | ||||||||||||||||||||
| Sl | |||||||||||||||||||||
| OOC | +C | ||||||||||||||||||||
| ED IPS |
IOE X |
lc C |
g 0 |
N | IP | 7 | |||||||||||||||
| -'2-0 | |||||||||||||||||||||
| 'lc | |||||||||||||||||||||
| +U | SO | O. | |||||||||||||||||||
| N0 N |
IIS IO |
SP N |
|||||||||||||||||||
| Ilt | IO | ||||||||||||||||||||
| C | SI0 lp |
0 Is |
|||||||||||||||||||
| IO | |||||||||||||||||||||
| V | |||||||||||||||||||||
| Ot | C | ||||||||||||||||||||
| 40 | |||||||||||||||||||||
| 0C 4 Ol E0 \IC Sl |
u C u h LP Sl 5 |
C E E V 00 c Vl SS Sl 'Ot t- |
U u LII |
O LP C Sl E CI! 0 |
K IO Sl 0. c t: 0 IO Ic |
U. '0 5 0 0 IP E V C 0 |
C w I U |
C Sl EC Sl 0 |
0 0OC 0 00 IO 0 0 |
0 C St 0 0 IS |
Sl E SP C: |
zE D |
c IP 0. 0 Ot |
| Movement | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| in funds | ||||||||||||
| Balance at | Transfers | Baianceat | Incoming | Balance at | ||||||||
| 1 | January 2O21 | 1January 2022 | resources | 31December | ||||||||
| f | f | 2022f | ||||||||||
| Project closure costs | 100,000 | 50,000 | 150,000 | 150,000 | ||||||||
| 100,000 | 50,000 | 150,000 | 150,000 | |||||||||
| Project closure - The | board recognise the | need to maintain | a reserve | to cover the | closure costs arising from a | |||||||
| significant | reduction | in income. The amount | has been increased by E50,000 in 2021as a result |
of the surplus | ||||||||
| position at | the year end. | |||||||||||
| 19 | Analysis | of net assets between | funds | |||||||||
| Unrestricted | Restricted | Total | Unrestricted | Restricted | Total | |||||||
| funds | funds | funds | funds | |||||||||
| 2022f | 2022f | 2021 E |
2021 E |
2021f | ||||||||
| Fund balances at 31 | ||||||||||||
| December | 2022 are | |||||||||||
| represented | by: | |||||||||||
| Tangible assets | 319,389 | 667,452 | 986,841 | 353,664 | 693,857 | 1,047,521 | ||||||
| Current assets/(liabilities) | 209,415 | 209,415 | 204,671 | 22,348 | 227,019 | |||||||
| Long term | liabilities | (24,167) | (24,167) | (34,167) | (34,167) | |||||||
| 504,637 | 667,452 | 1,172,089 | 524,168 | 716,205 | 1,240,373 |
| 2022 | 2021 | ||
|---|---|---|---|
| 8 | 8 | ||
| Aggregate | compensation | 143,763 | 136,833 |
| non-cancellable operating leases, which fall due as follows: |
||
|---|---|---|
| 2022 | 2021 | |
| 8 | E | |
| Within one year | 5,182 | 90,513 |
| Between two and five years | 33,666 | 84,748 |
| 38,848 | 175,26 | |
| 2 |
| 25 | Cash generated from operations | Cash generated from operations | 2022 | 2021 | |
|---|---|---|---|---|---|
| E | E | ||||
| Deficit for the year | (68,284) | (109,466) | |||
| Adjustments for: |
|||||
| Depreciation and impairment of tangible fixed assets |
63,130 | 106,053 | |||
| Movements in working capital: |
|||||
| Decrease in stocks |
4,837 | 10,253 | |||
| Decrease/(increase) | in debtors | 7,733 | (8,614) | ||
| (Decrease)/increase | in creditors | (8,580) | 2,425 | ||
| Increase in deferred |
income | 2,697 | 429 | ||
| Cash generated from operations |
1,533 | 1,080 | |||
| 26 | Analysis ofchanges | in net funds | |||
| At 1Jaauarv | Cash flows | At31December | |||
| 2022 | 2O22 | ||||
| E | E | E | |||
| Cash at bank and in | hand | 289,040 | (10,917) | 278,123 | |
| Loans falling due within one year | (10,000) | (10,000) | |||
| Loans falling due after more than one year | (34,167) | 10,000 | (24,167) | ||
| 244,873 | (917) | 243,956 |