| 2022 | 2021 | |||
|---|---|---|---|---|
| E | ||||
| Income | 4,320 | 3,923 | ||
| Expenditure | 1,596 | 4,194 | ||
| Net Surplus/(Defecit) | 2,724 | (271) | ||
| Unrestricted | Funds | 12,530 | 9,675 | |
| Restricted | Funds | 1,705 | 1,836 | |
| Total Funds | 14,235 | 11,511 |
| 2022 | 2021 | ||||
|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | ||
| E | f. | 6 | |||
| Income | |||||
| Donations and Legacies |
571 | 54 | 625 | 257 | |
| Grants from Government | and Public Bodies | ||||
| Events and Trading Activities | 3,695 | 3,695 | 3,666 | ||
| Total Income | 4,266 | 54 | 4,320 | 3,923 | |
| Expenditure | |||||
| Charitable Activities |
661 | 55 | 716 | 795 | |
| Fundraising | 130 | 130 | 2,589 | ||
| Governance and Support |
Costs | 593 | 593 | 613 | |
| Equipment Depreciation |
157 | 157 | 197 | ||
| Other Charges | |||||
| Net Income/(Expenditure) | 1,411 | 185 | 1,596 | 4,194 | |
| Net Movement in Funds |
2,855 | (131) | 2,724 | (271) | |
| Reconciliation of Funds | |||||
| Total Funds Brought Forward | 9,675 | 1,836 | 11,511 | 11,782 | |
| Total Funds Carried Forward |
12,530 | 1,705 | 14,235 | 11,511 |
| 2022 | 2021 | ||||||
|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | ||||
| f | E | E | E | ||||
| Fixed assets | 629 | 629 | 786 | ||||
| Current assets | 10 | 12,514 | 21,705 | 34,219 | 11,338 | ||
| Total assets less current | liabilities | 13,143 | 21,705 | 34,848 | 12,124 | ||
| Accruals and deferred | income | 613 | 20,000 | 20,613 | 613 | ||
| Net assets | 12,530 | 1,705 | 14,235 | 11,511 | |||
| Charity Funds | 12 | 12,530 | 1,705 | 14,235 | 11,511 | ||
| 2022 | 2021 |
| 2022 | 2021 | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | ||||||
| E | E | E | E | ||||||
| 1 | Donations and Legacies |
||||||||
| Wishing Well Donations |
for Stone Maze | 54 | 54 | ||||||
| Small donations individually |
less than E1,000 | 571 | 571 | 257 | |||||
| 571 | 54 | 625 | 257 | ||||||
| 3 | Events and Trading Activities | ||||||||
| Stone Maze Carvings | 3,666 | ||||||||
| New Year's Day Bird Race | 3,695 | 3,695 | |||||||
| 3,695 | 3,695 | 3,666 | |||||||
| 4 | Charitable Activities |
||||||||
| Turtle Dove Project Expenses | 341 | 341 | |||||||
| Bird Feeding and Support | 300 | 300 | 442 | ||||||
| Provision of Information |
20 | 20 | 144 | ||||||
| Provision of Equipment | and | Facilites | 209 | ||||||
| Forestry Improvement | and Maintenance | Work | 55 | 55 | |||||
| 661 | 55 | 716 | 795 | ||||||
| 5 | Fundraising | ||||||||
| Stone Maze Carvings | 130 | 130 | 2,589 | ||||||
| 130 | 130 | 2,589 | |||||||
| 6 | Governance and Support Costs |
||||||||
| Accountancy and Independent |
Audit | 580 | 580 | 600 | |||||
| Statutory Fees |
13 | 13 | 13 | ||||||
| 593 | 593 | 613 |
| 9 | shed assets | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Plant and Equipment | ~FF d f |
Add& f |
I Id f |
D | f | I | II | drd d f |
|||||||||
| Motor Scooters | 720 | 144 | 576 | ||||||||||||||
| POD Exhibitions | 37 | 7 | 30 | ||||||||||||||
| High Visibility Vests | 29 | 6 | 23 | ||||||||||||||
| 629 | |||||||||||||||||
| Depredation is charged at 2096 |
redudng | balance | basis on all equipment. | No depredation | is | charged | on land, | ||||||||||
| buildings orother non depreciable tangible assets. These assets |
are | retained atcost | value in accordance with | ||||||||||||||
| accounting historical |
cost convention. | ||||||||||||||||
| 2021 | |||||||||||||||||
| f | f | E | E | ||||||||||||||
| Unrestricted | Restricted | Total | Total | ||||||||||||||
| 10 | Current assets | ||||||||||||||||
| Cash at bank and ln hand | 12,514 | 21,705 | 34,219 | 11,338 | |||||||||||||
| 11 | Accruals and deferred income | ||||||||||||||||
| Stone Maze Funding | In Advance | 20,000 | 20,000 | ||||||||||||||
| Accruals | 613 | 613 | 613 | ||||||||||||||
| 613 | 20,000 | 20,613 | 613 | ||||||||||||||
| 12 | Charity Funds | ||||||||||||||||
| Current Year 2022 | d/~ | I | I | dl | F | d | CF~ | ||||||||||
| f | f | f | f | ||||||||||||||
| Unrestricted | 9,675 | 4,266 | 1,411 | 12,530 | |||||||||||||
| Maze | 1,759 | 54 | 130 | 1,683 | |||||||||||||
| Forest Garden | 77 | 55 | 22 | ||||||||||||||
| 11,511 | 4,320 | 1,596 | 14,235 | ||||||||||||||
| Prior Year 2021 | 8/Fwd | Income | Ex | ndlture | Transfers | C/Fwd | |||||||||||
| f | f | f | |||||||||||||||
| Unrestricted | 11,023 | 257 | 1,605 | 9,675 | |||||||||||||
| Maze | 682 | 3,666 | 2,589 | 1,759 | |||||||||||||
| Forest Garden | |||||||||||||||||
| 11,782 | 3,923 | 4,194 | 11,511 | ||||||||||||||
| 13 | Trustees' Expenses and Related | Party | Transactions | ||||||||||||||
| Trustees have been reimbursed | for the following | expenses incurred | during the period: | ||||||||||||||
| 2022 | 2021 | ||||||||||||||||
| E | |||||||||||||||||
| Equipment and Materials for Turtle Dove Project |
82 | ||||||||||||||||
| Forestry Improvement | and Maintenance | 209 | |||||||||||||||
| Bird Food and Related Expenses | 262 | 378 | |||||||||||||||
| There have been no related party transactions | In | the | reporting | period. |