| 28.2.23 | 28.2.22 | |||||
|---|---|---|---|---|---|---|
| Unrestricted | Total | |||||
| fund | funds | |||||
| Notes | ||||||
| INCOME AND | ENDOWMENTS | FROM | ||||
| Donations and |
legacies | 37266 | 27,314 | |||
| Other trading activities investment income |
34,907 166 |
44,318 20 |
||||
| Total | 72,839 | 71,652 | ||||
| EXPENDITURE | ON | |||||
| Raising funds |
62431 | 99/86 | ||||
| Other | 1,427 | 988 | ||||
| Total | 63,958 | 100,774 | ||||
| NET INCOME/(EXPENDITURE) | 8,881 | (29,122) | ||||
| RECONCILIATION | OF FUNDS | |||||
| Total funds brought |
forward | 984 | 30,106 | |||
| TOTAL FUNDS | CARRIED FORWARD | 9,865 | 984 |
| 28.2.23 | 28.2.22 | ||||
|---|---|---|---|---|---|
| Unrestricted | Total | ||||
| fund | funds | ||||
| Notes | 8 | ||||
| FIXED ASSETS | |||||
| Tangible assets |
582 | IZ66 | |||
| CURRENT ASSETS | |||||
| Stocks | 9 | 5477 | 8v421 | ||
| Debtors Cash at bank and |
in hand | 10 | 12,389 3414 |
817 3,869 |
|
| 21,480 | 13,107 | ||||
| CREDITORS | |||||
| Amounts falling due within |
one year | (12, 197) | (13,889) | ||
| NET CURRENT ASSETS | 9,283 | ~782) | |||
| TOTAL ASSETS LESS CURRENT LIABILITIES | 9,865 | 984 | |||
| NET ASSETS | 9865 | 984 | |||
| FUNDS | 13 | ||||
| Unrestricted funds |
9,865 | 984 | |||
| TOTAL FUNDS | 9865 | 984 |
| 28.2.23 | 28.2.22 | ||
|---|---|---|---|
| Sales Other income |
8 34,157 750 |
8 43378 840 |
|
| 34,907 | 44,318 | ||
| INVESTMENT INCOME | |||
| 28.2.23 | 28.2.22 | ||
| Deposit account interest | 166 | 20 | |
| NET INCOME/(EXPENDITURE) | |||
| Net income/(expenditure) | is stated after charging/(crediting): | ||
| 28.2.23 | 28.2.22 | ||
| 8 | |||
| Auditors' remuneration for non audit work Depreciation - owned assets Other operating leases |
1+27 1,184 4400 |
988 1,183 9,000 |
| key management |
key management |
personnel of the charity were ENii (20 |
personnel of the charity were ENii (20 |
22:ENil). | ||
|---|---|---|---|---|---|---|
| COMPARATIVES | FOR THE STATEMENT OF FINANCIAL | ACTIVITIES | ||||
| Unrestricted | ||||||
| fund | ||||||
| 8 | ||||||
| INCOME AND | ENDOWMENTS | FROM | ||||
| Donations and |
legacies | 27,314 | ||||
| Other trading | activities | 44,318 | ||||
| Investment income |
20 | |||||
| Total | 71,652 | |||||
| EXPENDITURE | ON | |||||
| Raising funds |
992'86 | |||||
| Other | 988 | |||||
| Total | 100,774 | |||||
| NET INCOME/(EXPENDITURE) | (29,122) | |||||
| RECONCILIATION | OF FUNDS | |||||
| Total funds brought | forward | 30,106 | ||||
| TOTAL FUNDS | CARRIED FORWARD | 984 | ||||
| 8. | TANGIBLE FIXED ASSETS | |||||
| Fixtures | ||||||
| olid | ||||||
| fittings | ||||||
| COST | ||||||
| At 1 March 2022 and 28 February 2023 |
5,918 | |||||
| DEPRECIATION | ||||||
| At I March 2022 Charge for year |
4,152 1,184 |
|||||
| At 28 February | 2023 | 5,336 | ||||
| NET BOOK VALUE | ||||||
| At 28 February | 2023 | 582 | ||||
| At 28 February | 2022 | I/66 |
| 9. | STOCKS | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 28.2.23 | 28.2.22 | ||||||||||
| f, | |||||||||||
| Stocks | 5477 | Bvt21 | |||||||||
| 10. | DEBTORSr | AMOUNTS | FALUNG | DUE WITHIN ONE YEAR | |||||||
| 28.2.23 | 28.2.22 | ||||||||||
| VAT | 544 | 485 | |||||||||
| Prepayments | and accrued | income | I1,845 | 332 | |||||||
| 12,389 | 817 | ||||||||||
| 11. | CREDITORS: AMOUNTS | FALLING DUE WITHIN ONE YEAR | |||||||||
| 28.2.23 | 28.2.22 | ||||||||||
| Bank loans and overdrafts (see note 12) Social security and other taxes Accrued expenses |
3,000 3,626 5471 |
I0,000 1,077 ~2812 |
|||||||||
| 12,197 | 13,889 | ||||||||||
| 12. | LOANS | ||||||||||
| An analysis | of | the maturity | of loans is given below: | ||||||||
| 28.2.23 | 28.2.22 | ||||||||||
| Amounts falling |
due within | one year on demand: | |||||||||
| Bank loans | 3,000 | I0,000 | |||||||||
| 13. | MOVEMENT | IN FUNDS | |||||||||
| Net | |||||||||||
| movement | At | ||||||||||
| At 1.3.22 | in funds | 28.2.23 | |||||||||
| f. | f. | ||||||||||
| Unrestricted | funds | ||||||||||
| General fund |
984 | 8,881 | 9,865 | ||||||||
| TOTAL FUNDS | 8,881 | 9,865 | |||||||||
| Net movement | in funds, | included | in | the above are as follows: | |||||||
| Incoming | Resources | Movement | |||||||||
| resources | expended | in funds | |||||||||
| 8 | |||||||||||
| Unrestricted | funds | ||||||||||
| Genera I hrnd |
72,839 | (63,958) | 8,881 | ||||||||
| TOTAL FUNDS | 72,839 | (63,958) | 8,881 |
| Net | |||||
|---|---|---|---|---|---|
| movement | At | ||||
| At 1.3.21 | in hrnds | 28.2.22 | |||
| Unrestricted | funds | ||||
| General fund |
30,106 | (29,122) | 984 | ||
| TOTAL FUNDS | 30,106 | (29,122) | 984 | ||
| Comparative | net movement | in funds, included | in the above are as follows: | ||
| Incoming | Resources | Movement | |||
| resources | expended | in funds | |||
| Unrestricted | funds | ||||
| Generalfund | 71,652 | (100,774) | (29,122) | ||
| TOTAL FUNDS | 71,652 | ~100 4) |
(29,122) |
| Net | |||||
|---|---|---|---|---|---|
| movement | At | ||||
| At 1.3.21 | in funds | 28.2.23 | |||
| E | |||||
| Unrestricted | funds | ||||
| General | hrnd | 30,106 | (20,241) | 9,865 | |
| TOTAL | FUNDS | 30,106 | (20341) | 9,865 |
| Incoming | Resources | Movement | |||
|---|---|---|---|---|---|
| resources | expended | in funds | |||
| 8 | |||||
| Unrestricted | funds | ||||
| General | fund | 144,491 | (164/32) | (20,241) | |
| TOTALFUNDS | 144,491 | (1647'32) | (20,241) |