| ANALYSIS OF EMPLOYEE COSTS | ||
|---|---|---|
| 2022 | 2021 | |
| 8 | 8 | |
| Salaries Social Secudty costs Pensions costs |
164,883 2,078 2,368 |
124,220 2,442 1,978 |
| 6 169,329 | 6128,640 |
| The resources expended | The resources expended | by the charity include: | ||
|---|---|---|---|---|
| 2022 | 2021 | |||
| independent Depreciation |
Examinels | fee | 2,160 24,283 |
2,160 29,979 |
| 6 | . FIXEDASSETS |
||||
|---|---|---|---|---|---|
| Freehold | |||||
| Property 8-10 Carters |
Office furniture and |
Property Improvements: Greets Green |
|||
| Green | equipment | Centre | Total | ||
| 6 | 6 | ||||
| As at 1 April 2021 | 250,000 | 8,179 | 199,789 | 457,968 | |
| Additions | |||||
| Disposals | |||||
| As at 31 March 2022 | 250,000 | 8,179 | 199789 | 457,968 | |
| DEPRECIATION | |||||
| As at 1 April 2021 | 70,000 | 8,179 | 99,809 | 177,988 | |
| Charge for the year | 10,000 | 14,283 | 24,283 | ||
| Eliminated on disposal |
|||||
| As at 31 March 2022 | 80,000 | 8,179 | 114,092 | 202,271 | |
| NET BOOK VALUE | |||||
| As at 31 March 2022 | 170 000 | 05,697 | 255,697 | ||
| As at 31 March 2021 | 1811,~00 | 99,980 | 279,980 | ||
| 7. | SUMMARY OF NETASSETSBYFUND | ||||
| Restricted Funds |
Unrestricted Funds |
Designated Funds |
Total | ||
| 6 | |||||
| Fixed assets | 85,697 | 170,000 | 255,697 | ||
| Current assets | 21,161 | 86,153 | 184,999 | 292,313 | |
| Current liabilities |
(2,650) | (2,650) | |||
| Net assets | 106,858 | 03,503 | 304.999 | 540.300 |
| 6. | DEBTORS AND PREPAYMENTS | DEBTORS AND PREPAYMENTS | DEBTORS AND PREPAYMENTS | DEBTORS AND PREPAYMENTS | DEBTORS AND PREPAYMENTS | |||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | |||||||||
| 6 | ||||||||||
| Debtors and prepaid | expenses | 8 1,937 | 632,222 | |||||||
| 9. | CREDITORS: Amounts | falling | due within one year | |||||||
| 2 | 6 | |||||||||
| Accruals | 2,590 | 2,990 | ||||||||
| Due within one year | 22,590 | F2,990 | ||||||||
| 10. | RESTRICTED FUNDS | |||||||||
| At 01.04.21 |
Incoming Resources |
Outgoing Resources |
Transfers | At 31.03.22 |
||||||
| 6 | 8 | 6 | 6 | |||||||
| NLCF - Building Brighter Futures | 53,421 | 32,725 | (64,986) | 21,160 | ||||||
| NLCF Reach Fixed Asset —Learning |
Hub: | 5,453 | (7,726) | 2,273 | ||||||
| Sandwell Early Years |
—Nursery | Capital | 19,483 | (2,783) | 16,700 | |||||
| Veolia Environmental | Trust | 52,498 | (7,500) | 44,998 | ||||||
| Enovert Community | Trust | 28,000 | (4,000) | 24,000 | ||||||
| 158,855 | 32,725 | (86,995) | 2,273 | 106,858 |