This text was generated using OCR and may contain errors. Check the original PDF to see the document submitted to the regulator.
2022-03-31-accounts
| Contents |
|
|
|
Page |
| Legal and |
administrative |
|
information |
|
| Trustees' |
report |
|
|
|
| Examiners |
report |
|
|
|
| Statement |
of financial |
activities |
|
|
| Balance sheet |
|
|
|
|
| Notes to the accounts |
|
|
|
10 |
|
|
|
|
|
|
2022 Total |
2021 Tota I |
|
|
|
|
|
Notes |
funds |
funds |
Incoming resources |
|
|
|
|
|
|
|
| Rents receivable |
|
|
|
|
|
133,214 |
75,413 |
| Grants |
|
|
|
|
|
11,863 |
22,331 |
| Office services |
|
|
|
|
|
1,855 |
503 |
| Bank interest |
|
|
|
|
|
37 |
255 |
| Other income |
|
|
|
|
|
3,373 |
1,675 |
| Total Incoming |
resources |
|
|
|
|
150,342 |
100,177 |
| Resources expended |
|
|
|
|
|
|
|
| Salaries and national |
|
|
insurance |
|
|
75,436 |
56,625 |
| Rates and Water |
rates |
|
|
|
|
8,577 |
8,561 |
| Heat and light |
|
|
|
|
|
12,388 |
12,197 |
| Repairs and renewals |
|
|
|
|
|
16,566 |
7,671 |
| Insurance |
|
|
|
|
|
5,387 |
6,174 |
| Postage, stationery |
|
and |
|
telephone |
|
2,635 |
2,461 |
| Cleaning |
|
|
|
|
|
2,677 |
3,753 |
| Travel |
|
|
|
|
|
307 |
32 |
| Security |
|
|
|
|
|
1,385 |
1,590 |
| Bank charges |
|
|
|
|
|
668 |
188 |
| Loan interest |
|
|
|
|
|
475 |
|
| Catering |
|
|
|
|
|
133 |
|
| Subscriptions |
|
|
|
|
|
299 |
285 |
Professional fees |
|
|
|
|
|
2,920 |
1,045 |
| Accountancy |
|
|
|
|
|
350 |
325 |
| Other expenditure |
|
|
|
|
|
2,234 |
829 |
| Total resources |
expended |
|
|
|
|
132,437 |
101,736 |
| Net receipts/(payments) |
|
|
|
for the year |
|
17,905 |
(1,559) |
| Total funds brought |
|
forward |
|
|
|
86,002 |
87,561 |
| Total funds carried |
|
forward |
|
|
|
103,907 |
86,002 |
|
|
|
|
|
2022 |
2021 |
|
|
|
|
Notes |
E |
|
| Current Assets |
|
|
|
|
|
|
| Debtors |
|
|
|
|
1,662 |
855 |
| Balance at |
bank and cash |
|
|
|
159,565 |
139,862 |
| Total current assets |
|
|
|
|
161,227 |
140,717 |
| Creditors: amounts |
|
falling |
due |
3 |
(57,320 |
(54,715) |
| within one |
year |
|
|
|
(57,320) |
(54,715) |
| Net current |
assets/(liabilities) |
|
|
|
103,907 |
86,002 |
| Total assets |
less current |
|
liabilities |
|
103,907 |
86,002 |
| Total net assets |
|
|
|
|
103,907 |
86,002 |
| Represented |
By |
|
|
|
|
|
| Unrestricted |
funds |
|
|
|
103,907 |
86,002 |
|
|
|
|
|
103,907 |
86,002 |
| They are |
in respect of: |
2022 |
2021 |
|
|
F |
|
| Loan |
|
35,322 |
39,000 |
| Tenants |
bonds |
18,625 |
12,610 |
| Taxation |
and social security |
3,023 |
2,780 |
| Accruals |
|
350 |
325 |
|
|
57,320 |
54,715 |
| Debtors |
|
2022 |
2021 |
|
|
F. |
E |
| Trade debtors |
|
1,682 |
855 |
|
|
1,682 |
855 |