| Pa&re | |||||
|---|---|---|---|---|---|
| Report ofthe Trustees | I | to | 9 | ||
| Report ofthe Independent Auditors |
10 | lo | 13 | ||
| Statcmcnt ofFinancial | Activities | ||||
| Balance Sheet | |||||
| Cash Flow Statement | |||||
| Notes to the Cash Flow Statcmcnt | 17 | ||||
| Notes to thc I' lnanclal | Statements | 111 | to | 29 | |
| Detailed Stitcmcni oi' |
Financial | Aciivitics | 30 | to | 31 |
| 2022 | 2021 | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| Unrcslrictcd | Restricted | Tolal | Total | ||||||
| f'unds | ftllld» | I'unds | funds | ||||||
| Notes | f. | f; | |||||||
| INCOME | AND ENDOWMENTS | FROM | |||||||
| Donations | and Icgacic» | 116,206 | 542,659 | 658,865 | 620,556 | ||||
| Charitable | activities | ||||||||
| Cflat Itablc | acttvl'ttcs | 24,996 | 24,996 | 24,996 | |||||
| Other trading activities | 222,634 | 222,634 | 215,970 | ||||||
| 1llvcsttllctlt | tllcotllc | 454 | 31 | ||||||
| Total | 364,290 | 542,659 | 861,553 | ||||||
| EXI'EN D | IT URE ON | ||||||||
| Charitable | activities | ||||||||
| Charitable | aclivitics | 356,752 | 567,655 | 924407 | 883„948 | ||||
| NET INCOItrIE/(EXI'END11 | URE) | (24 9')61 | (17,458) | (22,395) | |||||
| RI.CONCILIATION | OF FUNDS | ||||||||
| I'&)t;tl lund» | brou bt Ibrw&trd |
177,712 | 206,278 | 383,')90 | 406,385 | ||||
| I'0 I'AI, I |
UNDS CARRIF D | I OICWAIRD | 18S,2S() | 181,282 | 36(),S )2 | 383„')90 |
| 2022 | 2021 | ||||
|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | ||
| funds | funds | funds | funds | ||
| Notes | f. | ||||
| FIXEDASSETS | |||||
| Tangible assets |
12 | 226,215 | 226,215 | 256,732 | |
| CURRENT ASSETS | |||||
| Debtors | 13 | 24,103 | 24,103 | 21,320 | |
| Cash at bank and in hand | 23,315 | 181,282 | 204„597 | 233,146 | |
| 47,418 | 181,282 | 228,700 | 254,466 | ||
| CREDITORS | |||||
| Amounts falling due within one year |
14 | (59,684) | (59,684) | (94,509) | |
| NET CURRENT ASSETS | (12,266) | 181,282 | 169,016 | 159,957 | |
| TOTAL ASSETSLESSCURRENT | |||||
| LIABILITIES | 213,949 | 181,282 | 395,231 | 416,689 | |
| CREDITORS | |||||
| Amounts falling due after more than one year |
15 | (28,699) | (28,699) | (32,699) | |
| NKT ASSETS | 185,250 | 181,282 | 366,532 | 383,990 | |
| FUNDS | 17 | ||||
| Unrestricted funds |
185,250 | 177,712 | |||
| Restricted funds | 181,282 | 206,278 | |||
| TOTAL FUNDS | 366,532 | 383,990 |
| 2022 | 2021 | ||||
|---|---|---|---|---|---|
| ' | |||||
| Notes | f. | ||||
| Cash llows from operating | activities | ||||
| Cash gcncrafcd from opcrafions |
(17,988) | 12,057 | |||
| lntcrcst paid | (1,987) | {1,639) | |||
| Nct cash (used nl)/prov!dcd | by opcraf!ng& activities | (19,975) | 10,418 | ||
| Cash flows from investing | activities | ||||
| Purchase ol' tangible fixed |
lsscts | (5,028) | (9,983) | ||
| Interest received | 454 | 31 | |||
| Nct cash used in investing | activities | (4,574) | (9,952) | ||
| Cash flows from llnancin«activities | |||||
| Loan repayments in year |
(4,000) | (2,333) | |||
| Net cash used in hnancing |
activil.ies | (4,000) | (2,333) | ||
| Chllngc In cllsh and cash |
cllulvlllcnts | In | |||
| the rcportin«period | (28,549) | (I,867) | |||
| C;Ish;Ind cash equivalents | at I.he |
||||
| beginning ofthe rcportin«period |
233,l46 | 235,013 | |||
| Cash and cllsh elluivlllcnts | Ill I.h&.' cnd |
of | |||
| thc Icpol tlag& pcl iud | 2()4,597 | 233,l46 |
| 2022 | 2021 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Net expenditure | for the | reporting | period (as per the Statement of | |||||||
| Finaricial Activities) | (17,458) | (22,395) | ||||||||
| Adjustments | for: | |||||||||
| Depreciation | charges | 35,545 | 34,539 | |||||||
| Interest received | (454) | (31) | ||||||||
| Interest paid | 1,987 | 1,639 | ||||||||
| (Increase)/decrease | in debtors | (2,783) | 2,915 | |||||||
| Decrease in |
creditors | (34.825) | (4,610) | |||||||
| Net cash (used in)/provided | by | operations | (17,988) | 12,057 | ||||||
| ANALYSIS | OF CHANGES | IVi | NET FUNDS | |||||||
| At | 1.1.22 | Cash flow | At 31.12.22 | |||||||
| f. | ||||||||||
| Net cash | ||||||||||
| Cash at bank | and | in hand | 233,146 | (28,549) | 204,597 | |||||
| 233,146 | (28,549) | 204,597 | ||||||||
| Debt | ||||||||||
| Debts falling | due | within | 1 year | (4,968) | (4,968) | |||||
| Debts falling | due | after | 1 | year | (32,699) | 4,000 | (28,699) | |||
| (37,667) | 4,000 | (33,667) | ||||||||
| Total | 195,479 | (24,549) | 170,930 |
| 2022 | 2021 | ||
|---|---|---|---|
| Armed Forces Convent | Trust | 635,875 | f35,000 |
| Big Lottery Fund | f68,860 | $91,967 | |
| Children in Need |
526,500 | ||
| PCC CRF Programme | 638,718 | ||
| Fastnet (varying individuals} |
644,891 | ||
| Fishmongers | 561,938 | 640,000 | |
| Garfield Weston | f,30,000 | ||
| Hawerby Trust |
f25,000 | ||
| Hull Community Led Local Development |
5,111,289 | 656,598 | |
| JMacr Seafood | 625,000 | ||
| James Reckitt Trust | f72,000 | ||
| JFBrignal1 Charitable | Trust | f35,000 | f25,000 |
| Rank Foundation | /25,636 | ||
| Scunthorpe Community |
Led Local Development | f,31,518 | |
| Trusthouse Foundation |
530,000 | 630,000 | |
| Veteran Foundations | f30,000 | ||
| Youth Futures Fund | f27,632 | f.169,000 |
| 3. | OTHER TRADING | OTHER TRADING | ACTIVITIES | ACTIVITIES | ||||
|---|---|---|---|---|---|---|---|---|
| 7077 | 2021 | |||||||
| f. | ||||||||
| Coipot"1(c and othe! Incon1c | 777 634 | 215,970 | ||||||
| 4. | INYES'I'M ENT INCOME | |||||||
| 2022 | 2021 | |||||||
| L' | ||||||||
| DcposI( ilccount | Interest. | 454 | 31 | |||||
| 5. | INCOME FROM C'IIARITABLE ACTIYITIFS | |||||||
| 2022 | 2021 | |||||||
| Activity | L' | |||||||
| Loiul Iclease |
Charitable | activities | 24,9')6 | 24,996 | ||||
| 6. | CHARITABLE | ACTIVITIES ( OSTS | ||||||
| Siippol't | ||||||||
| Direct | costs (scc | |||||||
| Costs | note 7) | Totals | ||||||
| L' | L | L' | ||||||
| Ch;trit!!bio Ictivitics | 715,025 | 20') 382 | r)24,4()7 | |||||
| 7. | SUI'POINT COS |
"IS | ||||||
| Indi!cct | (IovcI nlIncc | |||||||
| coals | costs | 1 ot i!Is | ||||||
| L' | L' | L' | ||||||
| Ch;trit;Ihlc;Iclivitics | 205,382 | 4,0()() | 209,382 | |||||
| Support costs, Included | in the | above, are | as 1'ollows: | |||||
| 7077 | 2021 | |||||||
| Charitable | Total | |||||||
| ilc(I V It Ies |
activities | |||||||
| Administration wages |
132,731 | 108,675 | ||||||
| Rclll, Iates) wit(el and |
Iclilsc | 21,399 | 19,482 | |||||
| in sill !ulcc | 7,031 | 16,652 | ||||||
| l.ight and heat | 3,597 | 2,742 | ||||||
| 1«Icphon» | 3„433 | 4,060 | ||||||
| Post !it!it!oncly anil pl lnl,!Og | 1,277 | 1,483 | ||||||
| lnf'orn)ation technology |
7,306 | 6,932 | ||||||
| Rcpall s and Itcncwiils | 1,675 | 1,718 | ||||||
| Interest pay;ibl» | and sim!lar ch;irgcs | 1„987 | 1„639 | |||||
| Dcpltcclilllon ol |
loiin | 74 996 | 24,996 | |||||
| Auditors' rcmuncration |
4,000 | 3,500 | ||||||
| 209 382 | 191,879 |
| 2022 | 2021 | |||
|---|---|---|---|---|
| Auditors' | remuneration | 4,000 | 3,500 | |
| Depreciation | - owned assets | 35,545 | 34,539 |
| 2022 | 2021 | ||
|---|---|---|---|
| Gross Wages | 557,313 | 544,696 | |
| Employers | NIC costs | 55,556 | 50,406 |
| Entployers | Pension costs | 12,338 | 12,152 |
| 625,207 | 607,254 |
| The average | monthly number ofemployees during the year |
was as follows: | |
|---|---|---|---|
| 2022 | 2021 | ||
| Management | 4 Administration | 4 | 4 |
| Sailing | 1 | 2 | |
| Programme | Deliveiy | 14 | 17 |
| 19 | 23 |
| The num | be | r ofemployees whose employee benefits ( |
excluding employer pension costs) exceeded 6 |
60,000wa |
|---|---|---|---|---|
| 2022 | 2021 | |||
| f60,001 | - | 670,000 | 1 | 1 |
| Il. | 2021 COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES | 2021 COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES | 2021 COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES | 2021 COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES | 2021 COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES | |
|---|---|---|---|---|---|---|
| Unrcstrictcd | Rcstrictcd | Total | ||||
| I'unds | (Sands | lund» | ||||
| E | ||||||
| INCOME AND ENDOWMENTS | FROM | |||||
| Donations and legacies |
74,518 | 546,038 | 620,556 | |||
| Charitable activities |
||||||
| Charitable activities |
24,996 | 24,996& | ||||
| Other trading activitic» |
215,970 | 715,970 | ||||
| Investnlcllt laconic |
31 | 31 | ||||
| Total | 315,515 | 546,038 | 861,553 | |||
| EXPENDITURE ON | ||||||
| Charitable activities |
||||||
| Cl&arilablc ac(ivitic» | 337,910 | 546,03 &8 | 883,948 | |||
| IVFT INCOME/(EXPENDITURF) | (22,395) | (7') 395) | ||||
| Iransfcrs hetwccn funds |
206,278 | |||||
| Nct movcrncnt in funds |
( 228,()73 ) | 206,27&8 | (77 39S) | |||
| RLCONCII. IA I'IOV | Oi& I'UNDS | |||||
| I'nial hlnll» brought I'orward |
40(),38» | 40(),3)85 | ||||
| rorAi, FUVDS C CRRIED FORW ~RD | 177,717 | 20(),27&8 | 383 ')')0 | |||
| 12. | TANGIBLE FIXED ASSETS | |||||
| Fixtures | ||||||
| alid | ( onlptltcl' | |||||
| Vc»»cl | Iltting)s | equi()ment | Ton)i» | |||
| E | E | E | E | |||
| COST | ||||||
| At I January 2022 |
624,878 | 22,770 | 647,59&8 | |||
| Additions | 5.028 | 5,028 | ||||
| At 31 Dcccmbcr 2022 | 624,878 | S,O'28 | 22,720 | 652,626 | ||
| DEPRECIATION | ||||||
| At I Janualy 2022 |
374,834 | 16,032 | 390,866 | |||
| Charge I'or year |
31,244 | 3 295 | 35,54S | |||
| At 31 Dcccmbcr 2022 | 406,078 | 1,006 | 19,327 | 426,4( I |
||
| NET BOOK VALUE | ||||||
| At 31 December 2022 | 218,800 | 4,022 | 726,715 | |||
| At. 31 Dcccmbcr 2021 | 250,044 | 6,688 | 256,732 |
| DEBTORS:AMOUNTS FA | LLING DUE WITHIN ONE YEAR | ||
|---|---|---|---|
| 2022 | 2021 | ||
| Trade debtors | 5,778 | 10,875 | |
| Other debtors | 5,000 | ||
| VAT | 2,127 | ||
| Prepayments | 11,198 | 10,445 | |
| 24„103 | 21,320 | ||
| CREDITORS: AMOUNTS | FALLING DUE WITHIN ONE YEAR | ||
| 2022 | 2021 | ||
| Other loans (see note 16) | 4,968 | 4,968 | |
| Trade creditors | 4,899 | 10,957 | |
| Social security and other taxes | 16,643 | 16,288 | |
| VAT | 420 | ||
| Deferred income | 22,850 | 52,236 | |
| Accrued expenses | 10,324 | 9,640 | |
| 59,684 | 94,509 | ||
| CREDITORS: AMOUNTS | FALLING DUE AFTER MORE THAN ONE YEAR | ||
| 2022 | 2021 | ||
| f. | |||
| Other loans (see note 16) | 28,699 | 32,699 | |
| LOANS | |||
| An analysis ofthe maturity ofloans is given below: | |||
| 2022 | 2021 | ||
| Amounts falling due within one year on demand: |
|||
| Other loans | 4,968 | 4,968 | |
| Amounts falling between one |
and two years: | ||
| Other loans - 1-2 years | 4,968 | 4,968 | |
| Amounts falling due between |
two and five years: | ||
| Other loans - 2-5 years | 23,731 | 19,871 | |
| Amounts falling due in more than five years: |
|||
| Repayable by instalments: |
|||
| Other loans more Syrs instal | 7,860 |
| MOVEME | N | T IN FUNDS |
|||
|---|---|---|---|---|---|
| Nct | |||||
| nlovcITIcnt | At | ||||
| At I.I.22 | in lands | 3I. I2.22 | |||
| f. | |||||
| Unrestricted | funds | ||||
| Gcnclstl Il.lnli |
I77,7 I 7 | 7,538 | I85,250 | ||
| Restricted | funds | ||||
| Rcstric lcd | Fund | 206,27II | (24,996) | I8I,2112 | |
| TOTAL FUNDS | 383,990 | ( I7,458) | 366,532 |
| Incoming | Resources | Movement | ||||
|---|---|---|---|---|---|---|
| resources | expended | in funds | ||||
| Unrestricted funds |
||||||
| General fund | 364,290 | (356,752) | 7,538 | |||
| Restricted funds |
||||||
| Big Lottery Fund | 68,860 | (68,860) | ||||
| Trusthouse Foundation |
30,000 | (30,000) | ||||
| ASTO | 1,456 | (1,456) | ||||
| Humber Learning |
Consortium | 5,987 | (5,987) | |||
| Hull Veterans | 30,000 | (30,000) | ||||
| Hull CLLD | 111,289 | (111,289) | ||||
| Scunthorpe CLLD |
31,518 | (31,518) | ||||
| ABF Soldiers | 23,500 | (23,500) | ||||
| Tribune Trust | 5,000 | (5„000) | ||||
| Wynne GritTnhs |
1,000 | (1,000) | ||||
| Armed Forces Covenant | Trust | 35,875 | (35,875) | |||
| Youth Future Fund | 27,632 | (27,632) | ||||
| Sail Training Youth Development |
Fund | 6,000 | (6,000) | |||
| Joseph Rank | 665 | (665) | ||||
| Hesslewood Children's |
Trust | 2,000 | (2,000) | |||
| Hymers School |
13,500 | (13,500) | ||||
| Larsons/SCMS | 6,000 | (6,000) | ||||
| Children in Need |
26,500 | (26,500) | ||||
| Yorkshire %'ater | 5,000 | (5,000) | ||||
| CRF Progranune | 38,718 | (38,718) | ||||
| Huddersfield University |
540 | (540) | ||||
| CPO | 350 | (350) | ||||
| Triangle Trust | 15,000 | (15,000) | ||||
| TK Foundation | 10,000 | (10,000) | ||||
| Fishmongers (restricted) |
20,000 | (20,000) | ||||
| ARCO | 10,000 | (10,000) | ||||
| New Beacon School | 12,069 | (12,069) | ||||
| Aligra | 4,200 | (4,200) | ||||
| Restricted Fund | (24,996) | (24„996) | ||||
| 542,659 | (567,655) | (24,996) | ||||
| TOTAL FUNDS | 906,949 | (924,407) | (17,458) |
| Comparatives for movement |
Comparatives for movement |
Comparatives for movement |
Comparatives for movement |
Comparatives for movement |
Comparatives for movement |
in | funds | funds | |||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Nct | Tl'anstcl s | ||||||||||||
| n1nvenlenl | between | At | |||||||||||
| At 1.1.71 | in I'unds | I'unl.ls | 31.12.21 | ||||||||||
| Unrcstrictcd funds |
|||||||||||||
| Gcnct tl I'und | 406,385 | (22,395) | (206,278) | 177,712 | |||||||||
| Restricted funds |
|||||||||||||
| Rcsll Icle(i Ftn1d | 206,278 | 206,278 | |||||||||||
| TOTAL FUNDS | 406,385 | (77 395) | 383,990 | ||||||||||
| Colnpal. (Itive nct | movcmcnt | in | I'unds, | included | In thc above arc as tollows; | ||||||||
| Inconl lop, |
Resotlliccs | Movcnlea11 | |||||||||||
| Iicsoui'ccs | cxpcndled | In fun(.ls | |||||||||||
| L' | L' | L' | |||||||||||
| Unrestricted fun(ls |
|||||||||||||
| Oenei Iil I'und | 303,715 | (326,110) | (22 | 951 | |||||||||
| North I-:ast Lineolnshirl. |
11,800 | (11,800) | |||||||||||
| 315,515 | (337910) | (22;95) | |||||||||||
| Itest I'le(cd loads | |||||||||||||
| 1he Raill( I'ouildalilin | 24,971 | (24,971) | |||||||||||
| Ri8 l,ollery I und |
91 967 | (91,967) | |||||||||||
| Culu Iield Wcston | I | oundallon | 30,000 | (30„000) | |||||||||
| .Iob Centre Plus | 6,077 | (6,072) | |||||||||||
| Trusthousc Foundation |
30,000 | (30,000) | |||||||||||
| AS I0 | 1,284 | (1,2N4) | |||||||||||
| Humbcr Learning |
Consortium | 7,076 | (7,076) | ||||||||||
| I1u I I CLLD | 26,064 | (26,0614) | |||||||||||
| Sl unlholpe CLLD |
30,534 | (30,534) | |||||||||||
| AI3F Soldiers | 10,500 | (10,500) | |||||||||||
| Tribune Tlust, |
4,000 | (4,000) | |||||||||||
| Armed Forces Covenant | Trust | 35,000 | (35,000) | ||||||||||
| Youth Future Fund | 169,000 | (169,000) | |||||||||||
| Joseph laid Annie | Clllllc | I Iust | 5,000 | (5,000) | |||||||||
| Sail Training Youth Dcvclopmcnt |
Fund | 6,000 | (6,000) | ||||||||||
| SSI=. | 3,679 | (3,679) | |||||||||||
| Joseph 1«ulk | 750 | (750) | |||||||||||
| I-Icsslcwood Children's | Trust | 2,000 | (2,000) | ||||||||||
| Fastnet (restricted) | 44,891 | (44,891) | |||||||||||
| Hymcrs School |
11,250 | ( 11,250) | |||||||||||
| Lltrsons/SCMS | 6,000 | (6,000) | |||||||||||
| 546,038 | (546,03N) | ||||||||||||
| TOTAI. FUNDS | 861,553 | (883 948) | (77 | 395) |
| Net | Transfers | |||||
|---|---|---|---|---|---|---|
| movement | between | At | ||||
| At 1.1.21 | in fi.tnds | funds | 31.12.22 | |||
| K | K | |||||
| Unrestricted | funds | |||||
| General | fund | 406,385 | (14,857) | (206,278) | 185,250 | |
| Restricted funds | ||||||
| Restricted Fund |
(24,996) | 206,278 | 181,282 | |||
| TOTAL | FUNDS | 406,385 | (39,853) | 366,532 |
| A current year 12 |
months | months | and prior year | 12 months | combined | nct movcmcnt | in hinds, included |
in hinds, included |
in thc above | in thc above | arc |
|---|---|---|---|---|---|---|---|---|---|---|---|
| as I olio ws: | |||||||||||
| I neon)log | Resources | Moven)i | nf' | ||||||||
| I'CSOLII CCS | expended | ln f)tu)ds | |||||||||
| f, | |||||||||||
| Unrestricted funds |
|||||||||||
| General fund |
66II,005 | (6112,1162) | (14,g57) | ||||||||
| North East Lincolnshirc | I f,ftoo | ( I I,IIOO} | |||||||||
| f&79,f105 | (694,662) | (14,ff57) | |||||||||
| Restricted funds |
|||||||||||
| Thc Rlulk FoLnlthl |
lion | 24,971 | (24,971) | ||||||||
| Big Lottery Fund | 160,1{27 | (160,827) | |||||||||
| Garfield Weston Foundation |
30,000 | (30,000) | |||||||||
| Job Ccntrc Plus | 6,072 | (6,072) | |||||||||
| Trusthousc Foundation |
60,000 | (60,000) | |||||||||
| ASTO | 2,740 | (2,740) | |||||||||
| H LO11bcl' Lclll'ning | C.onsol | liun1 | 13,063 | (13,063) | |||||||
| FTul I Vctcrlms | 30,000 | { o,ooo) | |||||||||
| f-l ull CLLD Scunthol pc C'LLD Lcd |
137,353 62,{}52 |
{137,353) (()2,052) |
|||||||||
| ARF Soldiers | 34,000 | (34,000) | |||||||||
| I I Ibunc Ti Llsl |
'),000 | (9,000) | |||||||||
| Wynnc Cirif'Iiths |
1,0()0 | ( l,(}oo) | |||||||||
| A I I11cLI I ' 0 I'L' I:s C0vI:illin I |
T I'L Is I | 7{},}{75 | {7{},f175 } | ||||||||
| YouLh I'iilurc I.und |
196,632 | ( | I 9(),()32) | ||||||||
| Ji)scph iincl Annie |
C''ILLlc | I rusl | 5,000 | (5,1}f}f}) | |||||||
| S;iil Trauling) Youth Dcvclopnii. nt I-unil |
12,000 | {17,000) | |||||||||
| SSr= | 3 ()7') | (3,679) | |||||||||
| .Ioscph Rank | 1,415 | (1,415) | |||||||||
| I-Icsslcwood Children's |
I | rust | 4,000 | (4,000) | |||||||
| I'as tact, (Icstr Ic ) |
44 ff91 | (44,I(91) | |||||||||
| Hymers School |
24,750 | (24,750) | |||||||||
| Larsons/SCMS | 12,000 | (12,000) | |||||||||
| Children in Nccd |
26,500 | (2C),500} | |||||||||
| Yorkshire Water |
5,000 | (5„000) | |||||||||
| CRF Programme | 3I),71' | (3ff,71 ff) | |||||||||
| Fluddcrsficld University |
540 | (540) | |||||||||
| CPO | 350 | (350) | |||||||||
| Tl langll: I I'List |
15,000 | (15,000) | |||||||||
| TK Foundation | 10,000 | (10,000) | |||||||||
| Flshnlongci's (I&asti'IclcLI) |
20,000 | (20,000) | |||||||||
| ARCO | 10,000 | ( Io,ooo) | |||||||||
| New Beacon School | 12,069 | (12,069) | |||||||||
| A Ilgl a | 4,200 | (4,700) | |||||||||
| Restricted Fund |
(24,996) | ('24, L)96)) | |||||||||
| I OIIA 697 | (1,113,693) | (24,996) | |||||||||
| TOTAL FUNDS | 1,76f{,5{)2 | (I,)loft,355) | (39„fl53) | ||||||||
| Page | 28 | continuecl. | .. |
| 2022 | 2021 | |
|---|---|---|
| t; | ||
| INCOME AND ENDOWMENTS | ||
| Donations and legacies Donations Ciratlts lot' Iichvcty oflit ogtittlltllc. 'I |
55,533 603,332 |
26,128 594,428 |
| 658,865 | 620,556 | |
| Other trading activities Corporate and other income |
227.634 | 215,970 |
| lnvcstnlcnt laconic |
31 | |
| Deposit account interest | ||
| Charitable activities Loitn IclcBsc |
24,996 | 24,996 |
| Total incoming rcsourccs |
906,949 | 861,553 |
| EXPI NDl'I LIRE | ||
| Charitable activities Ol'I'. hors sailin Vcsiscl II I'I Illlcllttncc PI'() I ' I 'Itill)le I Ic I IVC I V On shot'c slat'I'costs OII'shore slal'I'costs Ptogl" )till)le dcIIVCI y CXficllscs Vehicle hit c Dcprcctat ton ol tit»i»blc a)Id hcrtlagc «sscts L;mploycr pension cost |
2H,3() I 5(i,702 ()6,534 -I07,()15 81,674 5,470 5,895 35,545 12,338 14,056 |
57,848 16,984 36 360 432,503 78,962 5, 140 5, 192 34,539 12,152 2,935 |
| ItlSut tttlcC OI'(Ice marketing |
835 | 9,454 |
| 715,025 | 692,069 | |
| Support costs | ||
| indirect costs Atltllllltstt"Itton wages Rclll'„ IBles, w;ttcl Bnd Ictttsc I list)I'«»CC Llgh'I tttlti ht"1(. Telephone Post st«(tot)et'y and pri )litllg Inlormation technology loop«It's ttnd Ictlcwills Carried fotivard |
132,731 21„399 7„031 3,597 3,433 1,227 7,306i 1,675 178,399 |
108,675 19,482 16,652 2742 4,060 1,483 6,932 1,718 161,744 |
| 2022 | 2021 | |
|---|---|---|
| indirect costs | ||
| Brought forward | 178,399 | 161,744 |
| Bank loan interest | 968 | 565 |
| Bank charges | 1,019 | 1,074 |
| Depreciation ofloan | 24,996 | 24,996 |
| 205,382 | 188,379 | |
| Governance costs |
||
| Aud Itors remui le rat ion |
4,000 | 3,500 |
| Total resources expended | 924,407 | 883,948 |
| Net expenditure | (17,458) | (22,395) |