| Unrestricted | Restricted | Total | Unrestricted | Restricted | Total | ||||
|---|---|---|---|---|---|---|---|---|---|
| funds | funds | funds | funda | ||||||
| Notes | 2022 F. |
2022 | 2022 6 |
2021 | 2021 R |
2021f | |||
| Income and endowments | from. | ||||||||
| Grants | 3 | 108,685 | 108,685 | 62,809 | 62,809 | ||||
| Charitable activities Other income |
4 5 |
83,126 4,000 |
83,126 4,000 |
39,905 65,244 |
39,905 65,244 |
||||
| Total Income | 87,126 | 108,685 | 195,811 | 105,149 | 62,809 | 167,958 | |||
| ~Ed i | |||||||||
| Charitable activities |
6 | 71,573 | 118,267 | 189,840 | 74,146 | 78,270 | 152,416 | ||
| Net income/(expenditure) | for | ||||||||
| the year/ | |||||||||
| Net movement | in funds | 15,553 | (9,582) | 5,971 | 31,003 | (15,46'l ) | 15,542 | ||
| Fund balances | at 1 April | 2021 | 103,676 | 16,382 | 120,058 | 72,673 | 31,843 | 104,516 | |
| Fund balances | at 31 March | ||||||||
| 2022 | 119,229 | 6,800 | 126.029 | 103,676 | 16,382 | 120,058 |
| Grants | (Continued) | ||
|---|---|---|---|
| Grants receivable | for core activities | ||
| Community Foundation |
15,000 | 4,000 | |
| Gateshead Housing |
Company | 5,000 | |
| Gateshead MBC |
46,510 | 48,277 | |
| Greggs Foundation | 10,000 | ||
| Haddan Trust |
2,000 | ||
| Parochial Charity |
375 | 250 | |
| Pattinson Estate Agents | 500 | ||
| Screwfix | 2,782 | ||
| J & BSadler | 1,000 | ||
| Reeds Grassroots | Funding | 2,000 | |
| Henry Smith Fund | 33,800 | ||
| 108,685 | 62,809 |
| Showroom | Showroom | ||
|---|---|---|---|
| sales and | sales and | ||
| other | other | ||
| income | income | ||
| 2022 | 2021 | ||
| K | |||
| Furniture | and white goods | 71,450 | 36,391 |
| Delivery | charges | 7,602 | 3,451 |
| Other income | 4,074 | 63 | |
| 83,126 | 39,905 |
| Unrestricted | Unrestricted | ||
|---|---|---|---|
| funds | funds | ||
| 2022 | 2021 | ||
| 6 | |||
| Job Retention | Scheme Grant | 41,244 | |
| Other Covid funding | 20,000 | ||
| Employment | allowance | 4,000 | 4,000 |
| 4,000 | 65,244 |
| DI cc OO I cv |
DI cc OO I cv |
IA IA N |
Lo d 'IC |
$ CO | CD | o co |
IA I |
o 0 |
I CO |
Al ml |
Lo CD N |
o | co 'd |
0! | co | d | IO | O N CO |
|||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 4I |
0 cl0 |
N CI |
lll | IO 'ICN |
I | I | I | I | I | I | I IA N |
' | I | I | I | CO N I |
I LA N N |
||||||||
| a | |||||||||||||||||||||||||
| 4! 0 4I a |
DI 0 0 |
N OIN |
Cll | o LA IAo |
I | I | I | I | I | I | IA o N |
I CD IA 'It |
I N 'cc |
||||||||||||
| o Dl 4ICl0 |
DI ID0 |
0 N N |
lll | m! O |
0 Co d |
IA I |
O o CD |
0 co LO |
N Lo CO |
D! co N |
0 Cl |
CO d CO |
CD N |
co | O N Ol |
IA O N |
IA I |
||||||||
| C4 DI N OO I Dl |
N IO CO |
O | IO CO |
O LO |
'd N CD |
LA O CD |
O O CD |
N IA CD |
I CA! |
CD | O N |
N | O 'CI Co0! |
CO I IA |
I CO N Co |
||||||||||
| Co | CO | ||||||||||||||||||||||||
| 4 IUI- |
58 0 a |
N DlON |
Cll | I | IO o CA N |
I | I | I | N I |
O CO |
|||||||||||||||
| IO LU0 Q. UX X UJ4 |
0 IUDZ IZ0V |
-8 0 0 0 0 O. Ol 0 ID0 ID 0 4Ia0 |
OI Ol N DC Dl |
Ol | CO o |
O | LOOdDIOdl IO N O O ddd I O CD CD IA CO |
OI N |
LOON d 'd O '4 'd N |
I CO |
I CA N |
4! 0! LO |
o coo N |
O O lo CD N |
O Co I CD Co CD I IO N |
||||||||||
| N | |||||||||||||||||||||||||
| U4X | IZ IUX |
CLI 04 40 |
|||||||||||||||||||||||
| IU | |||||||||||||||||||||||||
| Li | V | ||||||||||||||||||||||||
| IL'DI- | N | ||||||||||||||||||||||||
| K IL V)X0 I 4 iKD0 |
VZ ~CZ IUx I0I- N IUI-0Z |
0 0 Z IU I 0 |
0 Dl D 4! Jllc Dl O |
g 8 CA |
0 8c ~.= LD m CI ILI |
IDD'5 ZS |
m&o "d0 |
8 8 0 0Cl D '0 0 ID lo OC ki OD O |
m N ID m LD olCl DI a |
'Ic 0 O 0 D 0 0 0 Io |
0 ID Q 0 A. 0 |
m 8 0 0 0 CD |
8 C c |
4!000 0 0 O |
IDD 0 |
D 8 0 ID |
| The average | monthly number ofemployees during th |
e year was: | |
|---|---|---|---|
| 2022 | 2021 | ||
| Number | Number | ||
| Employment | costs | 2022 | 2021 |
| 6 | E | ||
| Wages and salaries | 110,792 | 111,505 | |
| Other pension costs | 1,070 | 1,250 | |
| 111,862 | 112,755 |
| 10 | Tangible fixed assets | Tangible fixed assets | ||
|---|---|---|---|---|
| Computers | ||||
| 8 | ||||
| Cost | ||||
| At 1 April 2021 | 2,014 | |||
| Additions | 310 | |||
| At 31 March 2022 | 2,324 | |||
| Depreciation and impairment At 1 April 2021 |
1,916 | |||
| Depreciation charged |
in the year | 102 | ||
| At 31 March 2022 | 2,018 | |||
| Carrying amount |
||||
| At 31 March 2022 | 306 | |||
| At 31 March 2021 | 98 | |||
| 11 | Debtors | |||
| 2022 | 2021 | |||
| Amounts falling due |
within one year: | 6 | K | |
| Trade debtors | 105 | |||
| Other debtors | 6,286 | |||
| Prepayments and accrued income |
692 | 470 | ||
| 6,978 | 575 | |||
| 12 | Creditors: amounts | falling due within one year | ||
| 2022f | 2021 g |
|||
| Trade creditors | 432 | 145 | ||
| Accruals and deferred | income | 900 | 978 | |
| 1,332 | 1,123 |
| 13 | Analysis of | net assets | between funds | |||||
|---|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Unrestricted | Restricted | Total | |||
| funds | funds | funds | funds | |||||
| 2022 6 |
2022 6 |
2022 8 |
2021 f |
2021 f |
2021 | |||
| Fund balances at31 | ||||||||
| March 2022 | are | |||||||
| represented | by: | |||||||
| Tangible assets | 306 | 306 | 98 | 98 | ||||
| Current assets/(liabilities) | 118,923 | 6,800 | 125,723 | 103,578 | 16,382 | 119,960 | ||
| 119,229 | 6,800 | 126,029 | 103,676 | 16,382 | 120,058 |