|||||Pa&re||
|---|---|---|---|---|---|
|Report ofthe Trustees|||I|to|9|
|Report ofthe Independent<br>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<br>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<br>bt Ibrw&trd|||||177,712|206,278|383,')90|406,385|
|I'0 I'AI,<br>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<br>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<br>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<br>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<br>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<br>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<br>ol' tangible<br>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<br>in year||||(4,000)|(2,333)|
|Net cash used<br>in hnancing|activil.ies|||(4,000)|(2,333)|
|Chllngc<br>In cllsh and cash|cllulvlllcnts||In|||
|the rcportin«period||||(28,549)|(I,867)|
|C;Ish;Ind cash equivalents||at<br>I.he||||
|beginning<br>ofthe rcportin«period||||233,l46|235,013|
|Cash and cllsh elluivlllcnts||Ill<br>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<br>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<br>in Need||526,500||
|PCC CRF Programme||638,718||
|Fastnet (varying<br>individuals}|||644,891|
|Fishmongers||561,938|640,000|
|Garfield Weston|||f,30,000|
|Hawerby<br>Trust||f25,000||
|Hull Community<br>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<br>Community|Led Local Development|f,31,518||
|Trusthouse<br>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<br>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<br>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<br>Ies|activities|
||Administration<br>wages||||||132,731|108,675|
||Rclll,<br>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<br>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<br>ol|loiin|||||74 996|24,996|
||Auditors'<br>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<br>number ofemployees<br>during<br>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<br>whose employee<br>benefits (|excluding<br>employer<br>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<br>and legacies|||74,518|546,038|620,556|
||Charitable<br>activities||||||
||Charitable<br>activities|||24,996||24,996&|
||Other trading<br>activitic»|||215,970||715,970|
||Investnlcllt<br>laconic|||31||31|
||Total|||315,515|546,038|861,553|
||EXPENDITURE ON||||||
||Charitable<br>activities||||||
||Cl&arilablc ac(ivitic»|||337,910|546,03 &8|883,948|
||IVFT INCOME/(EXPENDITURF)|||(22,395)||(7') 395)|
||Iransfcrs hetwccn<br>funds||||206,278||
||Nct movcrncnt<br>in funds|||( 228,()73 )|206,27&8|(77 39S)|
||RLCONCII. IA I'IOV|Oi& I'UNDS|||||
||I'nial<br>hlnll»<br>brought<br>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<br>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<br>I Janualy 2022||374,834||16,032|390,866|
||Charge<br>I'or year||31,244||3 295|35,54S|
||At 31 Dcccmbcr 2022||406,078|1,006|19,327|426,4(<br>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<br>falling due within one year on demand:||||
|Other loans||4,968|4,968|
|Amounts<br>falling between one|and two years:|||
|Other loans - 1-2 years||4,968|4,968|
|Amounts<br>falling due between|two and five years:|||
|Other loans - 2-5 years||23,731|19,871|
|Amounts<br>falling due in more than five years:||||
|Repayable<br>by instalments:||||
|Other loans more Syrs instal|||7,860|





## 

## 

## 

|MOVEME|N|T<br>IN FUNDS||||
|---|---|---|---|---|---|
|||||Nct||
|||||nlovcITIcnt|At|
||||At I.I.22|in lands|3I. I2.22|
|||||f.||
|Unrestricted||funds||||
|Gcnclstl<br>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<br>funds|||||||
|General fund||||364,290|(356,752)|7,538|
|Restricted<br>funds|||||||
|Big Lottery Fund||||68,860|(68,860)||
|Trusthouse<br>Foundation||||30,000|(30,000)||
|ASTO||||1,456|(1,456)||
|Humber<br>Learning|Consortium|||5,987|(5,987)||
|Hull Veterans||||30,000|(30,000)||
|Hull CLLD||||111,289|(111,289)||
|Scunthorpe<br>CLLD||||31,518|(31,518)||
|ABF Soldiers||||23,500|(23,500)||
|Tribune Trust||||5,000|(5„000)||
|Wynne<br>GritTnhs||||1,000|(1,000)||
|Armed Forces Covenant||Trust||35,875|(35,875)||
|Youth Future Fund||||27,632|(27,632)||
|Sail Training<br>Youth Development|||Fund|6,000|(6,000)||
|Joseph Rank||||665|(665)||
|Hesslewood<br>Children's||Trust||2,000|(2,000)||
|Hymers<br>School||||13,500|(13,500)||
|Larsons/SCMS||||6,000|(6,000)||
|Children<br>in Need||||26,500|(26,500)||
|Yorkshire %'ater||||5,000|(5,000)||
|CRF Progranune||||38,718|(38,718)||
|Huddersfield<br>University||||540|(540)||
|CPO||||350|(350)||
|Triangle Trust||||15,000|(15,000)||
|TK Foundation||||10,000|(10,000)||
|Fishmongers<br>(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<br>for movement|Comparatives<br>for movement|Comparatives<br>for movement|Comparatives<br>for movement|Comparatives<br>for movement|Comparatives<br>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<br>funds||||||||||||||
|Gcnct tl I'und|||||||||406,385|(22,395)|(206,278)|177,712||
|Restricted<br>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<br>lop,|Resotlliccs|Movcnlea11||
|||||||||||Iicsoui'ccs|cxpcndled|In fun(.ls||
|||||||||||L'|L'||L'|
|Unrestricted<br>fun(ls||||||||||||||
|Oenei Iil I'und||||||||||303,715|(326,110)|(22|951|
|North<br>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<br>I und||||||||||91 967|(91,967)|||
|Culu Iield Wcston|I|oundallon||||||||30,000|(30„000)|||
|.Iob Centre Plus||||||||||6,077|(6,072)|||
|Trusthousc<br>Foundation||||||||||30,000|(30,000)|||
|AS I0||||||||||1,284|(1,2N4)|||
|Humbcr<br>Learning||Consortium||||||||7,076|(7,076)|||
|I1u I I CLLD||||||||||26,064|(26,0614)|||
|Sl unlholpe<br>CLLD||||||||||30,534|(30,534)|||
|AI3F Soldiers||||||||||10,500|(10,500)|||
|Tribune<br>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<br>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<br>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<br>Fund||||(24,996)|206,278|181,282|
|TOTAL|FUNDS||406,385|(39,853)||366,532|





## 

|A current<br>year<br>12|months|months|and prior year|12 months|combined|nct movcmcnt|in hinds,<br>included|in hinds,<br>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<br>funds||||||||||||
|General<br>fund||||||66II,005|(6112,1162)||(14,g57)|||
|North East Lincolnshirc||||||I f,ftoo||( I I,IIOO}||||
|||||||f&79,f105|(694,662)||(14,ff57)|||
|Restricted<br>funds||||||||||||
|Thc Rlulk<br>FoLnlthl|lion|||||24,971||(24,971)||||
|Big Lottery Fund||||||160,1{27|(160,827)|||||
|Garfield Weston<br>Foundation||||||30,000||(30,000)||||
|Job Ccntrc Plus||||||6,072||(6,072)||||
|Trusthousc<br>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<br>Scunthol pc C'LLD<br>Lcd||||||137,353<br>62,{}52|{137,353)<br>(()2,052)|||||
|ARF Soldiers||||||34,000||(34,000)||||
|I<br>I Ibunc Ti Llsl||||||'),000||(9,000)||||
|Wynnc<br>Cirif'Iiths||||||1,0()0||( l,(}oo)||||
|A I I11cLI<br>I ' 0 I'L' I:s C0vI:illin I|||T I'L Is I|||7{},}{75||{7{},f175 }||||
|YouLh I'iilurc<br>I.und||||||196,632|(|I 9(),()32)||||
|Ji)scph<br>iincl Annie|C''ILLlc||I rusl|||5,000||(5,1}f}f})||||
|S;iil Trauling)<br>Youth Dcvclopnii. nt I-unil||||||12,000||{17,000)||||
|SSr=||||||3 ()7')||(3,679)||||
|.Ioscph Rank||||||1,415||(1,415)||||
|I-Icsslcwood<br>Children's||I|rust|||4,000||(4,000)||||
|I'as tact, (Icstr Ic<br>)||||||44 ff91||(44,I(91)||||
|Hymers<br>School||||||24,750||(24,750)||||
|Larsons/SCMS||||||12,000||(12,000)||||
|Children<br>in Nccd||||||26,500||(2C),500}||||
|Yorkshire<br>Water||||||5,000||(5„000)||||
|CRF Programme||||||3I),71'||(3ff,71 ff)||||
|Fluddcrsficld<br>University||||||540||(540)||||
|CPO||||||350||(350)||||
|Tl langll:<br>I I'List||||||15,000||(15,000)||||
|TK Foundation||||||10,000||(10,000)||||
|Flshnlongci's<br>(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<br>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<br>and legacies<br>Donations<br>Ciratlts<br>lot' Iichvcty oflit ogtittlltllc. 'I|55,533<br>603,332|26,128<br>594,428|
||658,865|620,556|
|Other trading<br>activities<br>Corporate<br>and other income|227.634|215,970|
|lnvcstnlcnt<br>laconic||31|
|Deposit account interest|||
|Charitable<br>activities<br>Loitn IclcBsc|24,996|24,996|
|Total incoming<br>rcsourccs|906,949|861,553|
|EXPI NDl'I LIRE|||
|Charitable<br>activities<br>Ol'I'. hors sailin<br>Vcsiscl<br>II I'I Illlcllttncc<br>PI'() I ' I 'Itill)le<br>I Ic I IVC I V<br>On shot'c slat'I'costs<br>OII'shore<br>slal'I'costs<br>Ptogl" )till)le dcIIVCI y CXficllscs<br>Vehicle<br>hit c<br>Dcprcctat ton ol tit»i»blc<br>a)Id hcrtlagc «sscts<br>L;mploycr pension cost|2H,3() I<br>5(i,702<br>()6,534<br>-I07,()15<br>81,674<br>5,470<br>5,895<br>35,545<br>12,338<br>14,056|57,848<br>16,984<br>36 360<br>432,503<br>78,962<br>5, 140<br>5, 192<br>34,539<br>12,152<br>2,935|
|ItlSut tttlcC<br>OI'(Ice marketing|835|9,454|
||715,025|692,069|
|Support costs|||
|indirect costs<br>Atltllllltstt"Itton<br>wages<br>Rclll'„ IBles, w;ttcl<br>Bnd<br>Ictttsc<br>I list)I'«»CC<br>Llgh'I tttlti ht"1(.<br>Telephone<br>Post st«(tot)et'y<br>and pri )litllg<br>Inlormation<br>technology<br>loop«It's<br>ttnd<br>Ictlcwills<br>Carried fotivard|132,731<br>21„399<br>7„031<br>3,597<br>3,433<br>1,227<br>7,306i<br>1,675<br>178,399|108,675<br>19,482<br>16,652<br>2742<br>4,060<br>1,483<br>6,932<br>1,718<br>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<br>costs|||
|Aud<br>Itors<br>remui le rat ion|4,000|3,500|
|Total resources expended|924,407|883,948|
|Net expenditure|(17,458)|(22,395)|



