| unrestricted | Restricted | Total Funds | Total Funds | |||
|---|---|---|---|---|---|---|
| Note | Funds E |
Funds f . |
202$ | 2022 E |
||
| Incoming resources | ||||||
| Incoming resources from generated | funds | |||||
| Investment income |
2 | 2343 | ~43 | 3&3 | ||
| Incoming resources from charitable | activities | 3 | 301~0 | 301@20 | 302,537 | |
| Total Incoming resources | 303,563 | 303,563 | 302,920 | |||
| Resources expended | ||||||
| Charitable activities | 4 | 234,95$ | 234,958 | 223~0 | ||
| Governance costs | 5 | 6$,188 | 68,188 | 60,599 | ||
| Total resources expended | 303,146 | 303,146 | 283,$29 | |||
| Net movements in funds |
417 | 417 | 19,091 | |||
| Reconcllladon offunds | ||||||
| Total funds brought forward | 308,315 | 308/15 | 289~4 | |||
| Total funds carried forward | 308,732 | 308,732 | 308,315 |
| Note | ||||||||
|---|---|---|---|---|---|---|---|---|
| Fixed assets | ||||||||
| Tangible assets | 10 | |||||||
| Current assets | ||||||||
| Debtors | 11 | 28/70 | 9390 | |||||
| Cash at bank | and In | hand | 304,826 | 334210 | ||||
| 333/96 | 343/00 | |||||||
| Creditors: Amounts | falling | |||||||
| due within one year | 12 | (24,664) | (35,185) | |||||
| 308015 | ||||||||
| 308/15 | ||||||||
| The funds of | the charity: | |||||||
| unrestricted | funds | |||||||
| Unrestricted | income | funds | 15 | 308,732 | 308,315 | |||
| ' | Total charity | funds | ~732 | 308,315 |
| 2. | Investment Income |
|||||||
| Unrestricted | Restricted | Total Funds | Total Funds | |||||
| Funds | Funds | 2023 | 2022 | |||||
| f | f | . f | f | |||||
| ' | ||||||||
| Interest on cash deposits | 2,343 | - | 2/43 | 383 | ||||
| B. | Incoming resources firom | charitable activities | ||||||
| Unrestricted | Restricted | Total Funds | Total Funds | |||||
| Funds | Funds | 2028 | 2022 | |||||
| ' E | f | f | f | |||||
| Charitable acthdty Subscrlptlons |
228340 | 228+$240,974 | ||||||
| Grants | ||||||||
| Donations | ||||||||
| CDMT UK Guide to Professional | Training | |||||||
| Accreditation/Validation | Fees | 38,967 | 3$,967 | 33,840 | ||||
| Recognised Awards | 15/29 | 15,329 | 15/35 | |||||
| Other income | 1$,584 | 18,584 | 12,188 | |||||
| 301/20 | 301~0 | 302437 | ||||||
| 4, | Total resources expended; | |||||||
| Unrestricted | Restricted | Total Funds | Total Funds | |||||
| Fundsf | Funds | 202$ f | 2022 E |
|||||
| Direct costs | ||||||||
| Quality assurance &membership | sewlces | 26,673 | 26,673 | 35,304 | ||||
| Consultancy fees | ||||||||
| Advertising and promotion |
25,610 | 25,610 | 27,301 | |||||
| 52/83 | 52/83 | 62,605 | ||||||
| Support costs | ||||||||
| Employment costs |
106,172 | 106,172 | 105,714 | |||||
| Establishment costs |
S7,619 | 57,619 | 29,878 | |||||
| ITand communications | 10,122 | 10,122 | 12,671 | |||||
| ONce expenses | 1,496 | 1,496 | 2,7S3 | |||||
| Printing, posting and stationery |
2,956 | 2,956 | 2,155 | |||||
| Subscrlptions and donations |
103 | 103 | 77 | |||||
| Travel and subsistence | 583 | 583 | 642 | |||||
| Entertainment and hospitality |
costs | |||||||
| Accountancy fees | 4,899 | 4,899 | 5,017, | |||||
| Legal and professional costs | (1,745) | (1,745) | 1,135 | |||||
| Bank charges | 470 | 470 | 583 | |||||
| 182,675 | 182,675 | 160,62S | ||||||
| Resources expended on Charitable | Activities | 234,95$ | 234,958 | 223~0 | ||||
| 7 | ||||||||
| Page 12 |
| Fixtures, | |||||
|---|---|---|---|---|---|
| fittings and | |||||
| equipmentf | |||||
| Cost | |||||
| Asat 1March 2022 | 14,674 | ||||
| Additions | |||||
| Asat28 February 2023 | 14,674 | ||||
| Depredation | |||||
| Asat1March 2022 | 14,674 | ||||
| Charge forthe year | |||||
| As at28February 2023 | 14,674 | ||||
| Net hook value | |||||
| Asat28February 2023 | |||||
| Asat 29February 2022 | |||||
| 2022f | |||||
| Trade debtors | 20,218 | 4/79 | |||
| Other Debtors | 607 | ||||
| Prepayments and accrued income |
7,745 | 4,911 | |||
| 28/70 | 9790 | ||||
| 12. | Creditors: Amounts | falling due within one year | |||
| 2023 f |
2022 f, |
||||
| Trade creditors | 11,054 | 24,099 | |||
| Other Creditors | 100 | ||||
| , | Accruals and deferred income | 13,510 | 11,086 | ||
| 24,664 | 35,185 |
| 15. Analysis offu | nds | |||||
|---|---|---|---|---|---|---|
| 1March | Incoming | Resources | 2$ | February | ||
| 2022 , E |
f | expended | 2023 E |
|||
| General Funds | ||||||
| Unrestricted | income fund | 308315 | 303463 | (303,146) | ' | 308,732 |
| Restricted funds | ||||||
| 308'15 | 303,563 | (303,146) | 308,732 | |||
| 16. Met assets by | fund | |||||
| Unrestricted | Restricted | Total Funds | Total Funds | |||
| Funds | Funds | 2028 | 2022 | |||
| E | E | E | E | |||
| Tangible assets | ||||||
| Current assets | 333,396 | ,333/96 | 343/00 | |||
| Creditors: Amounts | failing due within one year | (24,664) | (24,664) | (35,185) | ||
| Net assets | 308,732 | 308,732 | 308,315 |