| 2023 | 2022 | |||||||
|---|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | |||||
| fund | funds | funds | funds | |||||
| Notes | E | E | E | E | ||||
| INCOME AND ENDOWMENTS | FROM | |||||||
| Donations and legacies |
341,408 | 341,408 | 352,992 | |||||
| Investment income |
2,699 | 2,699 | ||||||
| Other income | ||||||||
| Total | 344,107 | 344,107 | 353,995 | |||||
| EXPENDITURE ON | ||||||||
| Other | ~335 207 | ~335 207 | 353,628 | |||||
| NET INCOME | 8,900 | 8,900 | 367 | |||||
| RECONCILIATION | OF | FUNDS | ||||||
| Total funds brought | forward | 811,175 | 125,277 | 936,453 | 936,086 | |||
| TOTAL FUNDS CARRIED FORWARD | ~820 075 | 125,277 | ~945 353 | 936,453 |
| 2023 | 2022 | ||||
|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | ||
| fund | funds | funds | funds | ||
| Notes | E | E | E | E | |
| FIXED ASSETS | |||||
| Tangible assets | 917,299 | 125,277 | 1,042,576 | 1,054,932 | |
| CURRENT ASSETS | |||||
| Debtors Cash at bank and in hand |
52,969 ~72 817 |
52,969 ~72 817 |
33,492 ~80 740 |
||
| 125,786 | 125,786 | 114,232 | |||
| CREDITORS | |||||
| Amounts falling due within one year |
(25,345) | (25,345) | (22,190) | ||
| NET CURRENT ASSETS | ~100442 | ~100442 | ~92 042 | ||
| TOTAL ASSETS LESSCURRENT LIABILITIES | 1,017,741 | 125,277 | 1,143,018 | 1,146,974 | |
| CREDITORS | |||||
| Amounts falling due after more than one year |
8 | (197,667) | (197,667) | (210,523) | |
| NET ASSETS | ~820 075 | ~125 277 | 945 353 | ~936 453 | |
| FUNDS | |||||
| Unrestricted funds |
820,075 | 811,175 | |||
| Restricted funds: |
|||||
| Building fund |
125 277 | ~125 277 | |||
| TOTAL FUNDS | ~945 353 | ~936 453 |
| None were claimed. | None were claimed. | ||||||
|---|---|---|---|---|---|---|---|
| COMPARATIVES FOR |
THE STATEMENT OF FINANCIAL ACTIVITIES | ||||||
| Unrestricted | Restricted | Total | |||||
| fund | funds | fund | |||||
| E | 6 | E | |||||
| INCOME AND ENDOWMENTS | FROM | ||||||
| Donations and legacies |
352,992 | 352,992 | |||||
| Investment income |
|||||||
| Otherincome | |||||||
| Total | 353,995 | 353,995 | |||||
| EXPENDITURE ON | |||||||
| Other | 353,628 | 353,628 | |||||
| NET INCOME | 367 | 367 | |||||
| RECONCILIATION | OF | FUNDS | |||||
| Total funds brought | forward | 810,809 | 125,277 | 936,086 | |||
| TOTAL FUNDS CARRIED FORWARD | 811,174 | 125,277 | ~936 451 | ||||
| 5. | TANGIBLE FIXED | ASSETS | |||||
| Fixtures | |||||||
| Freehold | and | ||||||
| property | fittings | Equipment | Totals | ||||
| E | E | E | E | ||||
| COST | |||||||
| At 1 April 2022 Additions |
1,134,256 | 70,488 3,600 |
120,161 4,398 |
1,324,905 7,998 |
|||
| Disposals | |||||||
| At 31 March 2023 | ~1134,256 | 74,088 | 124,559 | ~1332 903 | |||
| DEPRECIATION | |||||||
| At 1 April 2022 Charge for year |
93,625 10,406 |
68,512 1,838 |
107,835 8,110 |
269,972 20,430 |
|||
| Disposals | |||||||
| At 31 March 2023 | ~104 031 | 70,351 | 115,945 | 290,402 | |||
| NET BOOK VALUE At 31 March 2023 |
~1,030 224 | ~3738 | 8,614 | ~1042 576 | |||
| At 31 March 2022 | ~1040,631 | 1,976 | ~12 326 | ~1,054 932 |
| NOTES | TO THE FINAHCIAL STATEMENTS - continued |
TO THE FINAHCIAL STATEMENTS - continued |
TO THE FINAHCIAL STATEMENTS - continued |
TO THE FINAHCIAL STATEMENTS - continued |
TO THE FINAHCIAL STATEMENTS - continued |
TO THE FINAHCIAL STATEMENTS - continued |
||
|---|---|---|---|---|---|---|---|---|
| FOR THE YEAR ENDED | 31 MARCH | 2023 | ||||||
| 6. | DEBTORS: AMOUNTS | FALLING DUE WITHIN ONE YEAR | ||||||
| 2023 | 2022 | |||||||
| E | E | |||||||
| Other debtors | 52,969 | ~33 492 | ||||||
| 7. | CREDITORS: AMOUNTS | FALLING DUE WITHIN ONE YEAR | ||||||
| 2023 | 2022 | |||||||
| E | E | |||||||
| Bank loans and Other creditors |
overdrafts | (see note 9) | 12,490 ~12 855 |
12,492 9 698 |
||||
| ~25 345 | ~22 190 | |||||||
| 8. | CREDITORS: AMOUNTS | FALLING DUE AFTER MORE THAN ONE YEAR | ||||||
| 2023 | 2022 | |||||||
| E | E | |||||||
| Bank loans (see note | 9) | ~197 667 | ~210 523 | |||||
| 9. | LOANS | |||||||
| An analysis of the maturity | of loans is given below: | |||||||
| 2023 | 2022 | |||||||
| E | E | |||||||
| Amounts falling |
due | within | one year on | demand: | ||||
| Bank loans | ~12 490 | ~12 492 | ||||||
| Amounts falling due |
in more than five years: | |||||||
| Repayable by instalments: Mortgage |
197,667 | 210,523 | ||||||
| 10. | SECURED DEBTS | |||||||
| The mortgage | is secured | on the freehold | property. | |||||
| 11. | MOVEMENT IN |
FUNDS | ||||||
| Net | ||||||||
| movement | At | |||||||
| At 1.4.22 | in funds | 31.3.23 | ||||||
| E | E | E | ||||||
| Unrestricted funds |
||||||||
| General fund |
811,175 | 820,075 | ||||||
| Restricted funds |
||||||||
| Building fund |
125,277 | 125,277 | ||||||
| TOTAL FUNDS | 936,454 | 8,900 | ~945 353 |
| Net movement | in funds, | included | in the above are as follows: | |||
|---|---|---|---|---|---|---|
| Incoming | Resources | Movement | ||||
| resources | expended | in funds | ||||
| E | 6 | 6 | ||||
| Unrestricted | funds | |||||
| Genera(fund | 344,107 | (335,207) | 8,900 | |||
| TOTAL FUNDS | 344,107 | (335,207) | ~8 900 |
| Comparatives for movem |
ent | in funds | ||||||
|---|---|---|---|---|---|---|---|---|
| Net | ||||||||
| movement | At | |||||||
| At 1.4.21 | in funds | 31.3.22 | ||||||
| E | E | E | ||||||
| Unrestricted funds |
||||||||
| General fund | 810,809 | 367 | 811,174 | |||||
| Restricted funds | ||||||||
| Building fund |
125,277 | 125,277 | ||||||
| TOTAL FUNDS | 936,086 | 367 | 936,451 | |||||
| Comparative net movement |
in funds, | included | in the above are as follows: | |||||
| Incoming | Resources | Movement | ||||||
| resources | expended | in funds | ||||||
| E | E | E | ||||||
| Unrestricted funds |
||||||||
| General fund |
353,995 | (353,628) | 367 | |||||
| TOTAL FUNDS | ~353 995 | (353,628) | 367 | |||||
| A current year 12 months | and prior year 12months combined | position is as follows: |
||||||
| Net | ||||||||
| movement | At. | |||||||
| At 1.4.21 | in funds | 31.3.23 | ||||||
| E | E | E | ||||||
| Unrestricted funds |
||||||||
| General fund |
810,809 | 9,267 | 820,075 | |||||
| Restricted funds |
||||||||
| Building fund |
125,277 | 125,277 | ||||||
| TOTAL FUNDS | ~936 086 | ~9267 | ~945 | 353 |
| A current yea as follows: |
r 12 months and prior year 12 |
months combined net movement in f |
unds, included in |
te above a |
|---|---|---|---|---|
| Incomln8 | Resources | Movement | ||
| resources | expended | in funds | ||
| E | E | E | ||
| Unrestricted | funds | |||
| Generalfund | 698,102 | (688,835) | 9,267 | |
| TOTAL FUNDS | 698,102 | ~688,8351 | ~9267 |