## 



## 

||||Page||
|---|---|---|---|---|
|Report ofthe Trustees||1|to|13|
|Report ofthe Independent|Auditors|14|to|16|
|Consolidated<br>Statement ofFinancial Activities|||17||
|Consolidated<br>and Charity|Statement ofFinancial Position||18||
|Statement ofConsolidated|Cash Flows||19||
|Notes to the Consolidated|Statement ofCash Flows||20||
|Notes to the Consolidated|Financial Statements|21|to|36|
|Detailed Statement ofFinancial Activities||37|to|38|





## 



## 

## 

## 

## 

## 



## 

## 

## 

## 

## 



## 

## 

## 

## 

## 

## 

## 



## 

## 

## 

## 



## 

## 

## 

## 



## 

## 

## 

## 

## 



## 

## 

## 

## 

## 

## 

## 



## 

## 

## 

## 

## 

## 



## 

## 

## 

## 

## 

## 



## 

## 

## 

## 

## 

## 



## 

## 

## 

## 

## 

## 



## 



## 

## 

## 

## 

## 

## 

## 



## 

## 

## 



## 

## 



## 

|||||2021|2020|
|---|---|---|---|---|---|
|||Unrestricted|Restricted|Total|Total|
|||funds|funds|funds|funds|
||Notes|||||
|INCOME AND ENDOWMENTS FROM||||||
|Donations<br>and legacies|2|1,934,180|226,500|2,160,680|1,094,120|
|Charitable<br>activities||||||
|Youth projects and activities||34,264||34,264|154,841|
|Income from other trading activities||||||
|Other trading activities|3|52,338||52,338|248,795|
|Investment<br>income<br>Other income|4<br>6|3,724<br>184,979||3,724<br>184,979|728<br>6,506|
|Total||2,209,485|226,500|2,435,985|1,504,990|
|EXPENDITURE ON||||||
|Raising funds|7|17,022||17,022|164,060|
|Charitable<br>activities||||||
|Youth projects and activities||1,161,058|359,939|1,520,997|1,662,271|
|Total||1,178,080|359,939|1,538,019|1,826,331|
|NET INCOME/(EXPENDITURE)||1,031,405|(133,439)|897,966|(321,341)|
|Tax on activities||||||
|Transfers<br>between funds|19|17.545|~(17.546|||
|Net movement<br>in funds||1,048,951|(150,985)|897,966|(321,341)|
|RECONCILIATION<br>OFFUNDS||||||
|Total funds brought forward||1,862,271|7,299,317|9,161,588|9,482,929|
|TOTAL FUNDS CARRIED FORWARD||2 911222|7148332|111459554|9161.588|





## 

|||Group|Group|Charity|Charity|
|---|---|---|---|---|---|
|||2021|2020|2021|2020|
||Notes|||||
|FIXEDASSETS||||||
|Tangible assets|14|7,115,793|7,276,191|5,329,926|5,456,573|
|Investments|15|254,961||2,254,963|2,000,002|
|||7,370,754|7,276,191|7,584,889|7,456,575|
|CURRENT ASSETS||||||
|Debtors|16|176,953|56,055|264,361|720,135|
|Cash at bank and in hand||2,663,696|1,962,882|2~646 106|1 371 149|
|||2,840,649|2,018,937|2,910,467|2,091,284|
|CREDITORS||||||
|Amounts<br>falling due within one year|17|(~151,849|(~133,540|(~138,175|~124,932|
|NET CURRENT ASSETS||2,688,800|1,885,397|~2772 292|1,966352|
|TOTAL ASSETSLESSCURRENT|LIABILITIES|10,059,554|9,161,588|10,357,181|9,422,927|
|NET ASSETS||10,059,554|9,161,588|10,357,181|9,422,927|
|FUNDS|19|||||
|Unrestricted<br>funds||2,911,222|1,862,271|3,208,849|2,185,518|
|Restricted funds||7,148,332|~7299,317|7,148,332|7,237,409|
|TOTALFUNDS||10,059,554|9,161,588|10,357,181|9,422 927|





||||2021|2020|
|---|---|---|---|---|
|||Notes|f.||
|Cash flows from operating|activities||||
|Cash generated<br>from operations||1|986,232|~1139,369|
|Net cash provided<br>by/(used|in) operating activities||986,232|110,169|
|Cash flows from investing|activities||||
|Purchase oftangible fixed assets<br>Purchase offixed asset investments|||(39,142)<br>(250,000)|(10,118)|
|Interest received|||3 124|728|
|Net cash provided by/(used|in) investing|activities|~285,418)|~&9390)|
|Change in cash and cash equivalents||in|||
|the reporting<br>period|||700,814|(119,559)|
|Cash and cash equivalents|at the||||
|beginning<br>ofthe reporting|period||~1962882|2,082,441|
|Cash and cash equivalents|at the end|of|||
|the reporting<br>period|||2,663,696|1,962,882|





## 

## 

|OPERATING AC|TIVITI|ES||||
|---|---|---|---|---|---|
|||||2021|2020I|
|Net income/(expenditure)||for the reporting|period (as per the|||
|Statement ofFinancial Activities)||||897,966|(321,341)|
|Adjustments<br>for:||||||
|Depreciation<br>charges||||199,540|159,040|
|Interest received||||(3,724)|(728)|
|Gain on investment||||(4,961)||
|(Increase)/decrease|in debtors|||(120,898)|39,127|
|Increase in creditors||||18,309|10,833|
|Loss on disposal|||||2,900|
|Net cash provided|by/(used|in) operations||986,232|(110,169)|





## 

## 

## 

## 

## 

## 

## 

## 

## 



## 

## 

## 

|Long leasehold<br>land and buildings|Long leasehold<br>land and buildings|Long leasehold<br>land and buildings|10%on cost and 1%on cost|
|---|---|---|---|
|Website|development|costs|10%on cost|
|Fittings,|furniture<br>and|equipment|10%on cost|
|Motor vehicles|||20%on cost|
|Computer|equipment||25%on cost|
|Software|development||25% on cost|



## 

## 

## 

## 



## 

## 



## 

## 

## 

|The summary<br>Snancial|performance|ofthe Charity alone is:|||
|---|---|---|---|---|
||||2021|2020f|
|Incoming resources|||2,363,449|1,396,091|
|Resources expended<br>Governance<br>costs|||(1,411,135)<br>~78.0601|(1,645,065)<br>~115,654|
|Net (outgoing)/incoming|resources||934,254|(264,628)|
|Total funds brought forward|||9,422,927|9,687555|
|Total funds carried forward|||10,357,181|9,422,927|
|Represented<br>by:|||||
|Unrestricted<br>funds|||3,208,849|2,185,518|
|Restricted funds|||7,148,332|7,237,409|
||||10,357,181|9,422,927|



||||2021|2020|
|---|---|---|---|---|
|Turnover|||13,112|65,225|
|Other income<br>Cost ofsales and administration|costs||59,424<br>(108,824)|43,673<br>(165,611)|
|Net loss|||(36,288)|(56,713)|
|Tax|||||
|Retained in subsidiary|||~36,288)|(56713)|
|The assets and liabilities ofthe|subsidiary|were:|||
|Fixed assets|||1,785,866|1,819,618|
|Current assets|||23,700|607,874|
|Current<br>liabilities|||~107191)|~688,829)|
|Total net assets|||1,702375|1,738,663|
|Aggregate<br>share capital and reserves|||1,702,375|1,738,663|





## 

|DONATIONS<br>AND LEGACIES|||
|---|---|---|
||2021|2020|
|Donations|1,782,175|855,461|
|Gift aid recoverable|103,762|40,681|
|Grants|274,743|197,978|
||2,160,680|1,094,120|



## 

|||||2021|2020|
|---|---|---|---|---|---|
|||||f.||
||Fundraising<br>events<br>Rents received|||7,338<br>45,000|211,628<br>37,167|
|||||52,338|248795|
|4.|INVESTMENT INCOME|||||
|||||2021|2020|
||Deposit account interest|||3,724|728|
|5.|INCOME FROM|CHARITABLE ACTIVITIES||||
|||||2021|2020|
||||Activity|||
||Shop and caf6 income||Youth projects and activities|13,112|65,225|
||Membership<br>and club entry fees||Youth projects and activities|21,152|89,616|
|||||34264|154841|
|6.|OTHER INCOME|||||
|||||2021|2020|
||Other income<br>Government<br>income<br>Gain on revaluation|ofinvestment||4,600<br>175,418<br>4 961|6,506|
|||||184979|~6506|





## 

## 

|Raising donations|Raising donations|and legacies|||
|---|---|---|---|---|
||||2021|2020|
||||f||
|Fundraising|expenditure||6,545|80,088|
|Shop and caf6 expenditure|||10,477|83,972|
||||17,022|164,060|



## 

|||||Direct||||
|---|---|---|---|---|---|---|---|
|||||Costs (see|Support costs|||
|||||note 9)|(see note 10)|2021|2020|
|Youth|projects|and|activities|1,498,239|22,758|1,520,997|1,662,271|



## 

|DIRECT|COSTSOF|CHARITABLE ACTIVITIE|S||
|---|---|---|---|---|
||||2021|2020f|
|Staffcosts|||1,008,423|1,088,314|
|Insurance|||32,266|31,507|
|Light and|heat||68,069|83,955|
|Rates and|water||4,274||
|Telephone|||8,381|10,457|
|Postage and stationery|||3,485|8,281|
|Advertising|||2,052|5,368|
|Sundries|||4,871|3,347|
|Activity delivery costs|||77,767|117,401|
|Training and recruitment|||1,513|3,852|
|Legal and|professional|fees|6,933|10,734|
|Security|||38|301|
|Travelling|and entertainment||7,403|16,409|
|Computer|expenses||22,151|16,613|
|Subscriptions|||6,495|7,952|
|Clothing<br>and uniforms|||2,458|1,686|
|Repairs and maintenance|||29,733|41,874|
|Donations|paid||12,750|17,000|
|Depreciation|||199,540|159,040|
|Bad debts|||(363)|14,048|
|Loss on disposal||||2,900|
||||~1,498239|1,641,725|





## 

## 


## 

|Net income/(expenditure)|is stated atter charging:|||
|---|---|---|---|
|||2021|2020|
|Auditors'<br>remuneration||11,370|12,300|
|Depreciation<br>- owned assets||199,540|159040|



## 

## 

|There were no<br>truste<br>STAFFCOSTS|es'|expenses paid for|the year ended 31M|arch 2021 nor for|the year ended 3|1March 202|
|---|---|---|---|---|---|---|
||||||2021|2020|
|||||||6|
|Wages and salaries|||||895,115|1,045,608|
|Social security costs|||||62,081|54,674|
|Other pension costs|||||25 503|21,226|
||||||982,699|1 121,508|
|The average monthly|number ofemployees||during the year was|as follows:|||
||||||2021|2020|
|Charitable<br>activities|||||66|81|
|Generating<br>funds|||||4|3|
|Administration|||||7|7|
||||||77|91|
|The number ofemployees||whose employee|benefits (excluding|employer pension|costs) exceeded|f60,000was:|
||||||2021|2020|
|$60,001 - f70,000|||||1||





## 

|TANGIBLE FIXEDASSETS|||||
|---|---|---|---|---|
|GROUP||Long||Fittings,|
|||leasehold|Website|furniture|
|||land and|development|and|
|||buildings|costs|equipment|
|COST|||||
|At 1 April 2020<br>Additions||7,497,370<br>33,333|45,228|538,788|
|At 31March 2021||7,530,703|45,228|538,788|
|DEPRECIATION|||||
|At 1April 2020<br>Charge for year||511,556<br>125,014|24,058<br>4,522|372,699<br>62,306|
|At 31March 2021||636,570|28,580|~435 005|
|NET BOOK VALUE|||||
|At 31March 2021||6,894,133|16,648|103,783|
|At 31March 2020||6,985,814|21,170|166,089|
||Motor|Computer|Sotbvare||
||vehicles|equipment|development|Totals|
|COST|||||
|At 1 April 2020<br>Additions|18,000|282,152<br>5,809|10,000|8,391,538<br>39,142|
|At 31 March 2021|18,000|287,961|10000|8,430,680|
|DEPRECIATION|||||
|At 1 April 2020<br>Charge for year|4,800<br>3,600|195,711<br>1,848|6,523<br>2,250|1,115,347<br>199,540|
|At 31 March 2021|8,400|197,559|8,773|1,314,887|
|NET BOOK VALUE|||||
|At 31March 2021|9,600|90,402|1,227|7,113,793|
|At 31March 2020|13,200|86441|3,477|7,276191|





## 

## 

|CHARITY|Long||Fittings,|
|---|---|---|---|
||leasehold|Website|furniture|
||land snd|development|and|
||buildings|costs|equipment<br>f|
|COST||||
|At 1April 2020|5,680,572|45,228|489,725|
|Additions|33,333|||
|At 31March 2021|5 713.905|45,228|489,725|
|DEPRECIATION||||
|At 1 April 2020|433,912|24,058|318,081|
|Charge for year|106846|4 523|48,972|
|At 31March 2021|540,758|28,581|367,053|
|NET BOOKVALUE||||
|At 31March 2021|5,173 147|16,647|122,672|
|At 31March 2020|5246,660|21,170|171.644|
||Motor|Computer||
||vehicles|equipment|Totals|
|COST||||
|At 1 April 2020<br>Additions|18,000|166,776<br>5,809|6,400,301<br>39,142|
|At 31March 2021|18,000|172,585|6,439,443|
|DEPRECIATION||||
|At 1 April 2020|4,800|162,877|943,728|
|Charge for year|3,600|1 848|165789|
|At 31March 2021|8,400|164,725|1,109,517|
|NET BOOK VALUE||||
|At 31 March 2021|9600|7,860|5,329,926|
|At 31March 2020|13200|3899|5,456573|





## 

## 

||Other||
|---|---|---|
||investments|Totals|
|||f|
|COSTOR VALUATION|||
|At 1 April 2020<br>Additions<br>Revaluations|250,000<br>4,961|2,000,002<br>250,000<br>4,961|
|At 31March 2021|254,961|2,254,963|
|NET BOOK VALUE|||
|At 31March 2021|234,963|2,234,963|
|At 31March 2020||2,000002|



## 

|HARITY||||
|---|---|---|---|
||Shares in|||
||group|Other||
||undertakings|investments|Totals|
|COST ORVALUATION||||
|At 1 April 2020<br>Additions<br>Revaluations|2,000,002|250,000<br>4,96]|2,000,002<br>250,000<br>4,961|
|At 31March 2021|2,000,002|254,961|2,254,963|
|NET BOOK VALUE||||
|At 31March 2021|2,000,002|234,962|2,234963|
|At 31 March 2020|2 000,002|.|2 DD0,002|



|There were|no investment|assets outside the UK.|assets outside the UK.||
|---|---|---|---|---|
|The charity's<br>following:|investments|at the Statement ofFinancial Position date in the share capital||ofcompanies<br>include the|
||Subsidiary|Principal<br>activity||Direct/Indirect|
|Wigan Boys|/tt Girls Club|(Trading)|Holding|Holding|
|Limited||Catering|100%|Direct|





## 

## 

## 

||Group|Group|Charity|Charity|
|---|---|---|---|---|
||2021|2020|2021|2020|
|||6|||
|Trade debtors<br>Amounts<br>owed by group undertakings<br>Other debtors|23,789<br>153,164|20,758<br>35,297|23,467<br>90,387<br>150,507|4,617<br>680,222<br>35,296|
||176,953|56,055|264,361|720,135|



## 

## 

|REDITORS: AMOUNTS FALLING|DUE WITHIN ONE|YEAR|||
|---|---|---|---|---|
||Group|Group|Charity|Charity|
||2021|2020|2021|2020|
||||f|f|
|Trade creditors<br>Social security and other taxes<br>Accruals and deferred income|21,654<br>25,050<br>105,145|29,490<br>22,332<br>81,718|20,234<br>24,615<br>93,326|31,034<br>20,617<br>73 281|
||151,849|133,540|138,175|124,932|





## 

## 

## 

||||||2021|2020|
|---|---|---|---|---|---|---|
|||General|||||
|||unrestricted|Designated|Restricted|Total|Total|
|||funds|funds|funds|funds|funds|
|||f.||f.|||
||Fixed assets<br>Investments<br>Current assets<br>Current liabilities|254,961<br>2,683,110<br>(151,849)|125,000|7,115,793<br>32,539|7,115,793<br>254,961<br>2,840,649<br>(1518493|7,276,191<br>2,018,937<br>~((33,540|
|||2,786222|125,0011|7,148332|10,059 554|9,161 588|
|19.|MOVEMENT IN FUNDS||||||
|||||Net|Transfers||
|||||movement|between|At|
||||At 1/4/20|in fimds|funds|31/3/21|
||Unrestricted<br>funds||||||
||General fund<br>Designated<br>funds||1,737,271<br>125,000|1,031,405|17,546|2,786,222<br>125,000|
||Restricted funds||1,862,271|1,031,405|17,546|2,911,222|
||Fixed assets<br>Accenture<br>'Get aJob'<br>Pathway 2 Participation<br>Procure Plus<br>ESF||7,276,191|(160,398)<br>17<br>9,607<br>2,808<br>(13)|(17)<br>13|7,115,793<br>9,607<br>2,808|
||EmpowerHer<br>LIBOR<br>Children<br>in Need<br>StJames Place<br>Sound Creators<br>Football Foundation||11,280<br>2,500<br>1,000|(2,040)<br>6,447<br>10,384<br>710<br>(500)|(6,447)<br>(2,500)<br>(710)|9,240<br>10,384<br>500|
||Internet<br>Citizens<br>OnSide - Transitions<br>OnSide - Satellite Holiday Club||8,346|(2,236)<br>(222)<br>1,997|(6,110)<br>222<br>~((,99||
||||7,299317|~(33,4391|~17,546|7,148,332|
||TOTAL FUNDS||9161,588|897966||10((59554|





## 

## 

||Incoming|Resources|Movement|
|---|---|---|---|
||resources|expended|in funds|
|Unrestricted<br>funds||||
|General fund|2,136,949|(1,105,544)|1,031,405|
|Restricted funds||||
|Fixed assets<br>Accenture<br>'Get aJob'<br>Pathway 2 Participation<br>Procure Plus<br>ESF<br>EmpowerHer<br>LIBOR<br>Children<br>in Need<br>Sound Creators<br>Football Foundation<br>Internet<br>Citizens<br>Bauer Radio<br>UK Active Youth<br>OnSide - Youth Voice<br>OnSide - Transitions<br>OnSide - Satellite Holiday Club<br>HAF - Holiday Club|12,911<br>32,608<br>8,000<br>20,000<br>29,674<br>6,447<br>27,065<br>5,139<br>10,620<br>1,400<br>8,361<br>13,760<br>22,905<br>26,725<br>885|(160,398)<br>(12,894)<br>(23,001)<br>(5,192)<br>(20,013)<br>(31,714)<br>(16,681)<br>(4,429)<br>(500)<br>(12,856)<br>(1,400)<br>(8,361)<br>(13,760)<br>(23,127)<br>(24,728)<br>(885)|(160,398)<br>17<br>9,607<br>2,808<br>(13)<br>(2,040)<br>6,447<br>10,384<br>710<br>(500)<br>(2,236)<br>(222)<br>1,997|
||226,500|~359939|~1333439|
|TOTAL FUNDS|2,363,449|~1,465,483)|897 966|





## 

## 

## 

|||Net movement|Transfers||
|---|---|---|---|---|
||At 1/4/19<br>f|in funds|between funds|At 31/3/20|
|Unrestricted<br>funds|||||
|General fund<br>Designated<br>funds|1,963,616<br>125,000|(319,986)|93,641|1,737,271<br>125,000|
||2,088,616|(319,986)|93,641|1,862,271|
|Restricted funds|||||
|Fixed assets<br>Pathway 2 Participation<br>ESF|7,322,312<br>8,800<br>15,827|28,921<br>(8,800)<br>(15,827)|(75,042)|7,276,191|
|Heritage Lottery<br>Weightlifting<br>Wigan —Sport England<br>Platt Bridge Youth Project<br>GOGA<br>EmpowerHer<br>Life Project|2,928<br>3,312<br>17,058<br>2,816<br>2,661<br>1,404|(2,928)<br>(3,312)<br>(17,058)<br>(2,816)<br>8,619|(1,404)|11,280|
|LIBOR<br>StJames Place<br>Football Foundation<br>Internet Citizens|17,195|2,500<br>1,000<br>8,346|(17,195)|2,500<br>1,000<br>8,346|
||7,394,313|(1,355)|(93,641)|7,299,317|
|TOTAL FUNDS|||||





## 

## 

## 

|MOVEMENT IN FUNDS|-continued|||
|---|---|---|---|
|Comparative<br>net movement|in funds, included in the above are as follows:|||
||Incoming|Resources|Movement<br>in|
||resources|expended|funds|
|Unrestricted<br>funds||||
|General fund|1,343,257|(1,475,961)|(132,704)|
|Restricted funds||||
|Arts Council<br>Accenture<br>'Get aJob'<br>Pathway 2 Participation<br>Procure Plus<br>NCS<br>ESF<br>Able to Manage<br>Heritage Lottery<br>Weightlifting<br>Wigan —Sport <br>Platt Bridge Youth Project<br>GOGA<br>EmpowerHer<br>Children<br>in Need<br>StJames Place<br>Sound Creators<br>Football Foundation<br>Little Dreamers<br>Internet Citizens<br>Fixed assets|England<br>4,247<br>1,431<br>988<br>7,000<br>12,742<br>8,019<br>7,146<br>4,230<br>16,107<br>7,585<br>32,528<br>34,614<br>2,500<br>6,148<br>1,000<br>6,368<br>8,400<br>680|(4,247)<br>(1,431)<br>(9,788)<br>(7,000)<br>(12,742)<br>(23,847)<br>(7,146)<br>(7,159)<br>(3,311)<br>(33,165)<br>(10,401)<br>(23,909)<br>(34,614)<br>(6,148)<br>(6,368)<br>(54)<br>(159040)|(8,800)<br>(15,828)<br>(2,929)<br>(3,311)<br>(17,058)<br>(2,816)<br>8,619<br>2,500<br>1,000<br>8,346<br>(158,360)|
||161,733|(350,370)|(188,637)|
|TOTAL FUNDS|1,384998|~1.8263311|~1323,343|



## 



## 



## 

## 

|<br>for the Year Ended 3|<br>1March 2021||
|---|---|---|
||2021|2020|
|INCOME AND ENDOWMENTS|||
|Donations<br>and legacies|||
|Donations<br>Giil aid recovemble<br>Grants|1,782,175<br>103,762<br>274,743|855,461<br>40,681<br>197,978|
|Other trading activities|2,160,680|1,094,120|
|Fundrai sing events<br>Rents received|7,338<br>45,000|211,628<br>37,167|
|Investment<br>income|52,338|248,795|
|Deposit account interest|3,724|728|
|Charitable<br>activities|||
|Shop and cafe income<br>Membership<br>and club entry fees|13,112<br>21,152|65,225<br>89,616|
|Other income|34,264|154,841|
|Other income<br>Gain on revaluation ofinvestment<br>Government<br>income|4,600<br>4,961<br>175,418|6,506|
||184,979|6,506|
|Total incoming resources|2,435,985|1,504,990|
|EXPENDITURE|||
|Raising donations<br>and legacies|||
|Fundraising<br>expenditure<br>Shop and cafe expenditure|6,545<br>10,477|80,088<br>83,972|
|Charitable<br>activities|17,022|164,060|
|Wages<br>Social security<br>Pensions<br>Insurance<br>Light and heat<br>Rates and water<br>Telephone<br>Postage and stationery<br>Advertising<br>Sundries<br>Activity delivery<br>costs<br>Training<br>and recruitment<br>Legal and professional<br>fees<br>Security<br>Travelling<br>and entertainment<br>Computer expenses<br>Subscriptions|920,839<br>62,081<br>25,503<br>32,266<br>68,069<br>4,274<br>8,381<br>3,485<br>2,052<br>4,871<br>77,767<br>1,513<br>6,933<br>38<br>7,403<br>22,151<br>6,495|1,012,414<br>54,674<br>21,226<br>31,507<br>83,955<br>10,457<br>8,281<br>5,368<br>4,033<br>117,401<br>3,852<br>10,734<br>301<br>16,409<br>16,613<br>7,952|





|for the Year Ended|<br>31March 2021||
|---|---|---|
||2021|2020|
|Charitable<br>activities - continued|||
|Clothing and uniforms<br>Repairs and maintenance<br>Donations<br>paid<br>Bad debts|2,458<br>29,733<br>12,750<br>~363|1,686<br>41,874<br>17,000<br>14,048|
||1,298,699|1,479,785|
|Finance|||
|Bank charges|2,248|2,479|
|Depreciation|||
|Long leasehold<br>Fixtures and fittings<br>Motor vehicles<br>Computer<br>equipment<br>Software development|125,014<br>62,306<br>3,600<br>6,370<br>2250|78,635<br>61,549<br>3,600<br>12,922<br>2,334|
||1,517,509|1,805,364|
|Loss on disposal offixed assets|||
|Motor vehicles|||
|||2,900|
|Governance<br>costs|||
|Auditors'<br>remuneration<br>Payroll and taxation|11,370<br>9,140|10,700<br>7367|
|Total resources expended|1,538,019|1,826,331|
|Net income/(expenditure)|897,966|~323 341)|



