| Trustees' Report and |
Strategic Report | 4-16 |
|---|---|---|
| Independent Auditor's |
Report | 17-20 |
| Statement ofFinancial | Activities | 21 |
| Balance Sheet | 22 | |
| Statement ofCash Flows | 23 | |
| Notes to the Financial | Statements | 24-42 |
| Unrestncted | Restncted | Total funds | ||||
|---|---|---|---|---|---|---|
| Notes | funds | funds | 2021 | Total funds 2020 | ||
| INCOME | ||||||
| Donations and legames |
1,378,001 | 59,459 | 1,437,460 | 1,858,415 | ||
| Other Tradmg Activities | 321,570 | 1,716 | 323,286 | 440,222 | ||
| Investments | 3,570 | 3,570 | 10,570 | |||
| Chantable activities |
1,114,432 | 1,114,432 | 1,160,778 | |||
| TOTAL INCOME | 2,817,573 | 61,175 | 2,878,748 | 3,469,985 | ||
| EXPENDITURE ON | ||||||
| Raismg funds | 277,872 | 277,872 | 176,183 | |||
| Chantable activities |
2,073,589 | 38,141 | 2,111,730 | 2,283,204 | ||
| TOTAL EXPENDITURE | 2,351,461 | 38,141 | 2,389,602 | 2,459,387 | ||
| Net income/(expenditure) gams/(losses) |
before recognised | 466,112 | 23,034 | 489,146 | 1,010,598 | |
| Unrealised gam/(loss) on |
mvestments | 13 | (566) | (566) | 720 | |
| Realised gam/(loss) on sale offixed asset |
(175) | |||||
| NET INCOME | 465,546 | 23,034 | 488,580 | 1,011,143 | ||
| Transfer between funds |
45,585 | (45,585) | ||||
| NET MOVEMENT IN FUNDS | 511,131 | (22,551) | 488,580 | 1,011,143 | ||
| Total funds brought forward |
6,880,140 | 230,826 | 7,110,966 | 6,099,823 |
| Notes | Total funds 2021 | Total funds 2020 | |||
|---|---|---|---|---|---|
| FIXEDASSETS | |||||
| Tangtble assets | 12 | 7,382,659 | 5,452,941 | ||
| Investments | 13 | 6,861 | 7,427 | ||
| 7389520 | 5460 368 | ||||
| CURRENT ASSETS | |||||
| Debtors | 14 | 342,090 | 292,104 | ||
| Cash at bank and m hand | 1,442,871 | 2,346,926 | |||
| I 784961 | 2639030 | ||||
| CREDITORS Amounts |
falhng due wttlun | one year | 15 | (540,480) | (422,622) |
| NET CURRENT ASSETS | 1,244,481 | 2,216,408 | |||
| TOTAL ASSETSLESS | CURRENT LIABILITIES | 8,634,001 | 7,676,776 | ||
| CREDITORS Amounts |
falling due after more than one year | 16 | (1,034,455) | (565,810) | |
| NET ASSETS | 7599546 | 7 110966 | |||
| FUNDS | |||||
| Restncted funds | 208,275 | 230,826 | |||
| Unrestncted funds —destgnated |
6,604,588 | 5,907,198 | |||
| Unrestncted funds —general |
786,683 | 972,942 | |||
| TOTAL CHARITY FUNDS | 18 | 7599546 | 7 110966 |
| Total funds 2021 | Total funds 2020 | ||||
|---|---|---|---|---|---|
| Cash inllows from Operatiag Activities |
|||||
| Net mcome before other recogmsed gams and losses |
489,145 | 1,010,598 | |||
| Depreciation | 183,007 | 145,863 | |||
| Interest and dividends received |
3,570 | 10,570 | |||
| Uncrease)/Decrease m stock |
539 | ||||
| (Increase)/Decrease in debtors |
(49,985) | 302,105 | |||
| Increase/(Decrease) m creditors |
103,461 | 153,922 | |||
| Net cash iallow from operatiag activities | 729,198 | 1,623,597 | |||
| Cash flows used in investing activities |
|||||
| Interest and dividends received Proceeds from sale offixed assets Payments to acquire tangible fixed assets |
(3,570) | (10,570) 275 ~m |
|||
| Net cash llows used in iavesting activities |
|||||
| Cash flows from fiaaaciag activities | |||||
| Mortgages received |
30,000 | ||||
| Mortgage Repayments |
(17,838) | (15,406) | |||
| Loans Received | 481,918 | 331,121 | |||
| Loan repayments | (11,038) | (5,518) | |||
| Net cash llows from financing activities |
483 042 | 310197 | |||
| DECREASE IN CASH tk CASH EQUIVALENTS | (904,055) | 94,522 | |||
| CASH AND CASH EQUIVALENTS BROUGHT | FORWARD | 2 346 926 | 2252 404 | ||
| CASH AND CASH EQUIVALENTS CARRIED FORWARD | 1,442, 871 | 2,346,926 | |||
| ANALYSIS OFCASH AND CASH EQUIVALENTS | |||||
| 2020 | Cash flow | New Loans | 2021 | ||
| Cash at bank and in hand | 2,346,926 | (904,055) | 1,442,871 | ||
| Debt due in I year Debt due in greater than 1year |
(27,752) ~565 810 1,753,364 |
28,876 ~875.379 |
(43,273) ~468 645 ~533.938 |
(42,149) ~1034455 366,267 |
| 2021 | 2020 | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| Donations | including | Gift | Aid | 863,139 | 822,014 | ||||
| Legacies | 172,757 | 827,190 | |||||||
| Grants | 272,520 | 209,211 | |||||||
| Furlough | Grants | 129,044 | |||||||
| 1,437,460 | 1,858,415 | ||||||||
| Trustee donations | including | gift | aid totalled X9,327(2020:K9,436)during the year. | ||||||
| OTHER TRADING | ACTIVITIES | ||||||||
| 2021 | 2020 | ||||||||
| Shop and | Nurture | income | 323,286 | 440,222 | |||||
| 323,286 | 440,222 | ||||||||
| 3. | INVESTMENTS | ||||||||
| 2021 | 2020 | ||||||||
| Deposit account | interest | 221 | 331 | ||||||
| Dividends | 3,349 | 10,239 | |||||||
| 3,570 | 10,570 | ||||||||
| 4. | CHARITABLE ACTIVITIES | ||||||||
| 2021 | 2020 | ||||||||
| Accommodation | charges | 118,381 | 92,068 | ||||||
| Housing | benefit | and | Supporting | people income | 995,574 | 1,062,809 | |||
| Other income from | charitable | activities | 477 | 5,901 | |||||
| 1,114,432 | 1,160,778 | ||||||||
| 5. | RAISING | FUNDS | |||||||
| 2021 | 2020 | ||||||||
| Staffcosts | 254,170 | 143,824 | |||||||
| Other staff costs | 355 | 1,537 | |||||||
| Publicity | and fundraising | 23,347 | 30,822 | ||||||
| 277,872 | 176,183 |
| CI CI |
I I |
O | I | 0 | 0 | D | cl | Q | 0 I |
Q 0 I m |
I e |
' | 8 O O |
Q 0 |
Ch I I |
I I |
0 O |
0 O 0e |
||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Q m |
||||||||||||||||||||||||||||
| 4 | O | 0 P |
' | g r |
O CI |
OI | O | ' | '0 Cl |
CI 0 |
0 D |
0 | ||||||||||||||||
| Vl | 0 | |||||||||||||||||||||||||||
| 0 0 cooD |
||||||||||||||||||||||||||||
| D | ||||||||||||||||||||||||||||
| Cl | ||||||||||||||||||||||||||||
| +.4 | ~ | Cl | D | 0 | D | O e I |
r '0 |
I I |
0 | I | 8 0 |
|||||||||||||||||
| D | ||||||||||||||||||||||||||||
| gk | ||||||||||||||||||||||||||||
| D | 0 | D | O D |
0 | D a |
0 | D CI coo |
' | O 80 |
I | CD 0 |
0 I CI |
O CI |
I | ||||||||||||||
| C5 | ||||||||||||||||||||||||||||
| I | ||||||||||||||||||||||||||||
| z | X | "I | 5 | 5 | ||||||||||||||||||||||||
| CJ | ||||||||||||||||||||||||||||
| 0 A 0Z |
O P |
0a | I5 | I2 | CJ | 5 | 20 g 2— 0 0 |
E CJ 2 'E 0 O |
0 0 |
8 0 0 5 '0 oaE 5 bled |
IC4 gl CC0 0 E 0 |
O 5 |
0 I a 05 4 0 2— IO ID |
2 I |
5 0 0 2 |
50 OD 4 00 E |
2 5 E |
O. 0 2j0 |
~ E OC DI |
| ta ta |
O | I I |
O0 | IOO 0 |
O" | m" | O F " |
O O" |
0 Q Q" |
O I " |
0 Q m" |
I C |
Ci I |
|||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Q I |
0 | D0 | Q | 0 m |
0 | O | O | t- | C0 | |||||||||||||||
| IC Vl |
Ch | 0 C |
0 t '0 DI |
O O |
O CI 0 |
m mC |
D D |
Dt | D m |
I I |
||||||||||||||
| ' | ||||||||||||||||||||||||
| m | m | |||||||||||||||||||||||
| O | m | D | ||||||||||||||||||||||
| C | ||||||||||||||||||||||||
| 400 X.C |
L ~ |
a | ' | 0 Cl |
c 0 |
c 0 |
I gO |
I m 0 |
O | ' | Dt moo I |
' | I o |
' | a | 0 | ||||||||
| ~E | ||||||||||||||||||||||||
| O I |
O I 0 |
0 e N |
K O |
IC \ 0 Dt |
I 0 ! |
O O |
m | OOCOC 0 e 0 0 0 D m m |
e O |
m | 0 0 |
O D |
||||||||||||
| 0! | ||||||||||||||||||||||||
| I | E | |||||||||||||||||||||||
| EI | '8 | 'E | E E |
0 | E 4 |
4 Ct t |
C0 E 0 5+ |
CC | E C |
CE E0' E E C 0 |
0 000 I ! |
5 00 |
I | a tJ IC CC IC |
~ 0 5 Q |
E C IC 0! lf |
||||||||
| I ta |
I CC 0 0 |
C | 0 CC |
0 | 0' | 0 D. 4 |
tt0 I Vl |
4 | ' | 000 0 |
Jl | C. | E0 0 CJ |
, | $ Cl | E | C0 t Cl |
tt ~ |
Il0 t |
| II II 2 |
0 | I | 0 | 5 | I | o | CI | D | I (h |
o 0 0 D |
o | I | o 0 |
II II 2 |
||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| l | l | |||||||||||||||||||||||||||
| D | m CI |
o D |
mD | O O |
||||||||||||||||||||||||
| D | ||||||||||||||||||||||||||||
| Ql | ||||||||||||||||||||||||||||
| eroo I D |
I | D | o | I | o 0 |
' | e | o o |
I | 00 ID |
||||||||||||||||||
| III | ||||||||||||||||||||||||||||
| 45 5.5 |
2 ~ |
m | w | o | C | 0 m |
O | 45 Nl |
2 | |||||||||||||||||||
| D | ||||||||||||||||||||||||||||
| 0 | ||||||||||||||||||||||||||||
| ~E | ||||||||||||||||||||||||||||
| 0 | D | I | o | 0 | I '0 |
D m CI |
M 0 |
5 0 |
O 0 C I |
O 0 8 O |
owns 0 'A O O o m |
0 D |
O | D2' CJ |
||||||||||||||
| I | I | |||||||||||||||||||||||||||
| 8 | 50 | 50 | I | |||||||||||||||||||||||||
| IO IO 40 |
IO IO |
4 II |
80IJ | E— oO 0 |
4 CJ 2 4 0 O |
0 0 |
8 0 0 58 '00 box |
ICK 8! 3 D g M5 0 O 0 5 |
I I 0 0 a 0 2— IO IO 8 8 0 5 "2 |
52 I 0 0 4 5 II 8 E88 |
o. 0 8j0 |
l M tO |
I 40 |
| oO 'A |
I | 0 0 0 |
m C |
0 D |
0 | 0 | o | t | I I |
0 C |
0 0 W |
I t C W |
orna O 0 (h C 0 |
orna O 0 (h C 0 |
E I |
E I |
0 0 |
O | &~El | O | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| tt 0 C CZe~ |
I | g PC |
00 | Ã | I | |||||||||||||||||
| a | o | C | o | |||||||||||||||||||
| D | a e I 0 |
I Dt |
o a % |
a H |
'D | 0 | m 0 |
Q M |
0m | o | C O |
|||||||||||
| ot C 0 O I |
ooa 00 0 |
0 | 0 | |||||||||||||||||||
| DI | I | D 0 |
0 | o 0 |
I 0 |
D | ' | 6 | O | C' | ' | ' | ' | 00 0 |
000 | IC | ||||||
| 0 | o | C | 0 | O | ||||||||||||||||||
| 'A 0 at 0 |
D 0 o 00 |
D M |
0 I r |
0 e |
m | O 0 OD |
0 | DI % O ance e I |
c | I-oe c 0 |
o tl D tl |
o O O N |
||||||||||
| E | ||||||||||||||||||||||
| E I 0 |
8 O |
O IJ |
88 '8 0 I0 E 5 |
8C E E 4 .0 P 0 QE4 |
? 4 CI |
4 4 ' CI t |
C0 5 00 0 0080 |
00 K 'E C. g |
C. | E 'E 0 0 C Ea~ E o a E C0 0 |
000 $ CI |
E |
8) | a tJ R 00 ta C0 t Cl |
a 0 5 Q tt |
00 0 |
o 00 00 tl 0 I |
| 7. | GOVERNANCE COSTS |
GOVERNANCE COSTS |
||||
|---|---|---|---|---|---|---|
| 2021 | 2020 | |||||
| Auditor's remuneration |
8,650 | 12,000 | ||||
| 8,650 | 12,000 | |||||
| 8. | NKT INCOME FOR | THK YEAR | ||||
| 2021 | 2020 | |||||
| This is stated after charging: | ||||||
| Depreciation | 183,007 | 145,863 | ||||
| Auditor's remuneration |
8,650 | 12,000 | ||||
| Operating lease rentals —property |
67,500 | 75,386 | ||||
| 9. | TRUSTEES' REMUNERATION | AND BENEFITS | ||||
| There was no trustees' | remuneration | orother benefits | for the year ended 31March 2021 nor | for the year | ended | |
| 31March 2020. | ||||||
| 10. | EMPLOYEES | |||||
| 2021 | 2020 | |||||
| The average monthly | number ofpersons employed | by the | ||||
| charity during the year was: | ||||||
| Managers | 13 | 11 | ||||
| Social care staff | 60 | 54 | ||||
| Administrative staff |
12 | 11 | ||||
| 85 | 76 | |||||
| 2021 | 2020 | |||||
| Staffcosts for the above persons: | ||||||
| Wages and salaries | 1,439,475 | 1,381,023 | ||||
| Social Security costs | 108,530 | 105,102 | ||||
| Pensions costs | 26,595 | 25,873 | ||||
| Benefit in Kind | 6,983 | 5,870 | ||||
| 1,581,583 | 1,517,868 |
| Fixtures, | |||||
|---|---|---|---|---|---|
| Leasehold | Freehold | Plant and | Fittings and | ||
| Improvements | Properties | Machinery | Equipment | Totals | |
| Cost | |||||
| At 31March 2020 | 1,364,232 | 4,696,028 | 242,683 | 403,014 | 6,705,957 |
| Additions | 45,585 | 2,056,121 | 3,574 | 7,445 | 2,112,725 |
| Disposals | |||||
| At 31March 2021 | 1,409,817 | 6,752,149 | 246,257 | 410,459 | 8,818,682 |
| Depreciation | |||||
| At 31March 2020 | 331,023 | 391,757 | 189,509 | 340,727 | 1,253,016 |
| Charge for the year | 39,826 | 91,473 | 27,626 | 24,082 | 183,007 |
| Disposal | |||||
| At 31March 2021 | 370,849 | 483,230 | 217,135 | 364,809 | 1,436,023 |
| Net book value | |||||
| At 31March 2021 | 1,038,968 | 6,268,919 | 29,122 | 45,650 | 7,382,659 |
| At 31March 2020 | 1,033,209 | 4,304,271 | 53,174 | 62,287 | 5,452,941 |
| FIXEDASSET INVESTMENTS | |||||
|---|---|---|---|---|---|
| Investments | |||||
| in | Listed | ||||
| subsidiaries | investments | Total | |||
| At 31March 2020 Unrealised loss on investment |
7,425 ~566 |
7,427 ~566 |
|||
| At 31March 2021 | 6,859 | 6,861 | |||
| Historical cost ofinvestments | 4,228 | 4,230 | |||
| SUBSIDIARY UNDERTAKINGS | |||||
| The following are subsidiary undertakings |
ofthe company: | ||||
| Name | Class ofshares | Holding | |||
| StGeorge's Crypt (Tradingl C.I.C | Ordinary | 100% | |||
| StGeorge's Crypt (Developmentl | C.I.C | Ordinary | 100% | ||
| Both entities were dormant in the year |
to | 31March 2021. | |||
| Listed investments can be categorised |
as | UK equities. |
| 14. | DEBTORS | |||
|---|---|---|---|---|
| 2021 | 2020 | |||
| Trade debtors | 103,846 | 40,668 | ||
| Other debtors | 89,568 | 97,873 | ||
| Prepayments | and accrued income | 148,676 | 153,563 | |
| 342,090 | 292,104 |
| REDITORS: Amounts falling due within one y |
ear | |
|---|---|---|
| 2021 | 2020 | |
| Bank mortgages | 19,064 | 16,715 |
| Loan | 23,085 | 11,037 |
| Trade creditors | 371,427 | 288,002 |
| Taxation and social security costs | 48,064 | 29,024 |
| Other creditors | 18,929 | 4,164 |
| Accruals and deferred income | 59,911 | 73,680 |
| 540,480 | 422,622 |
| RED | ITORS: Amounts falling after on |
e year | |
|---|---|---|---|
| 2021 | 2020 | ||
| Bank | mortgages | 261,058 | 251,245 |
| Loan | 773,397 | 314,565 | |
| 1,034,455 | 565,810 |
| Bank mortgage | Loan | ||
|---|---|---|---|
| Due | between 1-2years | 40,012 | 56,461 |
| Due | between 2-5 years | 64,844 | 81,304 |
| Due | after more than 5 years | 156,202 | 635,632 |
| 261,058 | 773,397 |
| Designated Unrestncted Funds |
General Unresuicted Funds |
Restncted Funds | Total Funds | |
|---|---|---|---|---|
| Tangible fixed assets | 7,382,659 | 7,382,659 | ||
| Investments | 6,861 | 6,861 | ||
| Cwrent assets | 619,764 | 956,922 | 208,275 | 1,784,961 |
| Current Liabilmes | (363,380) | (177,100) | (540,480) | |
| Long-term liabdities |
(1,034,455) | (1,034,455) | ||
| Net assets at 31 March 2021 | 6,604,588 | 786,683 | 208,275 | 7,599,546 |
| For the year ended 31March | 2020 | ||||||
|---|---|---|---|---|---|---|---|
| Designated | General | Unrestncted | |||||
| Unrestncted | Funds | Funds | Restncted Funds | Total Funds | |||
| Tangible fixed assets | 5,452,941 | 5,452,941 | |||||
| Investments | 7,427 | 7,427 | |||||
| Current assets | 1,020,067 | 1,388,137 | 230,826 | 2,639,030 | |||
| Cwrent Liabdiues | (422,622) | (422,622) | |||||
| Long-term liabilities |
565810 | 565810 | |||||
| Net assets at 31 March 2020 | 5907 198 | 972 942 | 230 826 | 7 110966 |
| S. MOVEMENT IN FUNDS |
|||||
|---|---|---|---|---|---|
| For the year ended 31March 2021 | At I Apnl 2020 | Income dc Gains |
Expenditure & Losses |
Transfers | At 31 March 2021 |
| 8 | f | f | |||
| UNRESTRICTED FUNDS | |||||
| Designated fixed assets fund |
5,907,198 | 861,918 | (210,113) | 45,585 | 6,604,588 |
| General fund |
972,942 | 1,955,655 | (2,141,914) | 786,683 | |
| 6,880,140 | 2,817,573 | (2,352,027) | 45,585 | 7,391,271 | |
| RESTRICTEDFUNDS | |||||
| Chaplamcy | 9,550 | 23,400 | (3,000) | 29,950 | |
| Growing Rooms | 9,005 | (3,540) | 5,465 | ||
| Furniture pro)ect |
2,870 | (306) | 2,564 | ||
| New Buddmg Pro)acts | 141,053 | (45,585) | 95,468 | ||
| Health RWellbemg | 5,773 | (979) | (1,300) | 3,494 | |
| Armley Foodbank | 700 | 700 | |||
| Counselhng Services |
4,454 | (1,755) | 2,699 | ||
| Occupational Therapist |
28,710 | (2,069) | 26,641 | ||
| Crypt | 13,960 | (400) | 13,560 | ||
| Prmtmg Prolect | 4,993 | 1,716 | (282) | 6,427 | |
| Mental Health Worker | 9,758 | 37,038 | (25,489) | 21,307 | |
| 230,826 | 61,175 | (38,141) | (45,585) | 208,275 | |
| TOTAL CHARITY FUNDS | 7,110,966 | 2,878,748 | (2,390,168) | 7,599,546 |
| For the year ended 31March 2020 | At | I Apnl 2019 | income a Gams |
Expenditure a Losses |
Transfers | At 31 March 2020 |
|---|---|---|---|---|---|---|
| I | I | |||||
| UNRESTRICTED FUNDS | ||||||
| Designated fixed assets fund |
3,502,319 | (156,256) | 2,561,135 | 5,907,198 | ||
| General fund |
749,171 | 3,157,876 | (2,098,936) | (835,169) | 972,942 | |
| 4,251,490 | 3,157,876 | (2,255,192) | 1,725,966 | 6,880,140 | ||
| RESTRICTEDFUNDS | ||||||
| Chaplamcy | 23,400 | (13,850) | 9,550 | |||
| Growing Rooms | 3,750 | 6,000 | (745) | 9,005 | ||
| Furniture pro)ect |
3,092 | (222) | 2,870 | |||
| New Buddmg Pro)ects | 1,754,877 | 112,142 | (1,725,966) | 141,053 | ||
| Overnight Centre |
3,617 | (3,617) | ||||
| Health tk Wellbemg | 4,503 | 56,359 | (55,089) | 5,773 | ||
| Nurture | 2,199 | 16,000 | (18,199) | |||
| Armley Foodbank | 700 | 600 | (600) | 700 | ||
| Counselhng Services |
4,704 | (250) | 4,454 | |||
| Occupational Therapist |
24,298 | 45,000 | (40,588) | 28,710 | ||
| Crypt | 16,115 | (2,155) | 13,960 | |||
| Pnntmg Pro)ect |
6,593 | (1,600) | 4,993 | |||
| Land Aid | 30,000 | (30,000) | ||||
| Leeds Ward Based Initiative | 10,000 | (10,000) | ||||
| Mental Health Worker | 37,038 | (27,280) | 9,758 | |||
| 1,848,333 | 312,654 | (204,195) | (1,725,966) | 230,826 | ||
| TOTAL CHARITY FUNDS | 6,099,823 | 3,470,530 | (2,459,387) | 7,110,966 |
| At 31March 2021 the Charity had total commitments |
under non-cancellable operating leases as follows: |
|
|---|---|---|
| Land and Buildings | ||
| 2021 | 2020 | |
| Payments due: |
||
| Within one year | 32,398 | 77,053 |
| Between two to five years | 43,702 | 33,351 |
| More than five years | 34 | |
| 76,100 | 110,438 |
| 2021 | 2020 | |
|---|---|---|
| Regent Lodge | 56,662 | |
| Don Robins House | 508,692 | 2,205,717 |
| Conference Road | 88,000 | |
| 508,692 | 2,350,379 |
| Unrestricted | Total funds | |||
|---|---|---|---|---|
| For the year ended 31March 2020 | funds | Restncted funds | 2020 | |
| INCOME | ||||
| Donation and legames |
1,545,761 | 312,654 | 1,858,415 | |
| Other Tradmg Activities | 440,222 | 440,222 | ||
| Investment Income |
10,570 | 10,570 | ||
| Accommodation charges |
I 160778 | I 160778 | ||
| TOTAL INCOME | 3157331 | 312654 | 3469985 | |
| EXPENDITURE | ||||
| Raismg Funds | 176,183 | 176,183 | ||
| Chantable Activmes |
2079009 | 204 195 | 2283 204 | |
| TOTAL EXPENDITURE | 2255 192 | 204 195 | 2459387 | |
| Net Income / (expenditure) |
before gams/(losses) | 902 139 | 108459 | I 010598 |
| Unrealised gam/(loss) on mvestments |
720 | 720 | ||
| Realised gam/(loss) on sale |
offixed asset | (175) | (175) | |
| NET INCOME | 902,684 | 108,459 | 1,011,143 | |
| Transfer between funds |
1,725,966 | (1,725,966) | ||
| NET MOVEMENT IN FUNDS | 2,628,650 | (1,617,507) | 1,011,143 | |
| Total funds brought forward |
4,251,490 | 1,848,333 | 6,099,823 | |
| TOTAL FUNDS CARRIED FORWARD | 6,880,140 | 230,826 | 7,110,966 |