| Notes | 2023 | 2022 | ||||
|---|---|---|---|---|---|---|
| f | ||||||
| Gross incoming | resources | |||||
| Grant and donations | 199,504 | 71,110 | ||||
| Total expenditure | on charitable | activities | (22,453) | (30,370) | ||
| Excess income over expenditure | 177,051 | 40,740 | ||||
| Governance costs |
(90,711) | (72,285) | ||||
| Surplus/(Deficit) | for the financial | year | 86,340 | (31,545) |
| Notes | E | 2023 | 2022 | ||
|---|---|---|---|---|---|
| E | 6 | ||||
| Non-current assets | |||||
| Plant 6 Machinery | 2,096 | 2,620 | |||
| Motor Vehicles | 5,635 | 7,044 | |||
| Fixtures and Fittings | 12,050 | ||||
| Computer Equipment |
2,712 | ||||
| Tote I Non wurrent | 22,493 | 9,664 | |||
| assets | |||||
| Current Assets | |||||
| Cash at bank and in | 111,830 | 22,880 | |||
| hand | |||||
| Other Debtors | 5,460 | 5,168 | |||
| Total Current Assets | 117,290 | 28,048 | |||
| Current Liabilities | |||||
| Other taxes and social | 2,254 | 472 | |||
| security | |||||
| Other creditors | 14,646 | 1,028 | |||
| Accruals | 330 | ||||
| Tote ICurrent | 17,230 | 1,500 | |||
| Liabilities | |||||
| Net Current Assets | 100,060 | 26,548 | |||
| Net Assets | 122,553 | 36,212 | |||
| Reserves | |||||
| Restricted Reserve | 47,787 | 0 | |||
| Unrestricted Reserve |
74,766 | 36,212 | |||
| Itifember's Fund |
122,553 | 36,212 |
| 2 | Surplus/(Deficit) | for the financial | year | 2023 |
|---|---|---|---|---|
| 2 | ||||
| At 1 April 2022 |
36212 | |||
| Surplus for the year | ||||
| At 31 March 2023 | ~385 |
| Plant & Machinery | Fixtures & Fittings | Motor Vehicles | Computer | |
| Cost | Equipment | |||
| Balance as on 01-04-2022 |
7,081 | 16,380 | ||
| Additions Disposals |
15,062 | 3,390 | ||
| At 31 March 2023 |
7,081 | 15,062 | 16,380 | 3,390 |
| Depreciation | ||||
| Accumulated Dep as on 01- |
4,461 | 9,336 | ||
| 04-2023 | ||||
| Depreciation for the year |
524 | 3,012 | 1,409 | 678 |
| At 31 March 2023 |
4,985 | 3,012 | 10,745 | 678 |
| Net Book | ||||
| value | ||||
| As on 31 March 2023 |
2,096 | 12,050 | 5,635 | 2,712 |
| As on 31 March 2022 |
2,620 | 7,044 |
| 2023f | 2023 F |
|---|---|
| 5,460 | 5,208 |
| Nots | Uaraatrictad | naatrlctad | Total | Total | |||
|---|---|---|---|---|---|---|---|
| Funds | Fullda | 2013 | 2022 | ||||
| E | E | E | E | ||||
| Donations | |||||||
| Donations | 4,5 | 76,129 | 76,129 | 71,110 | |||
| Grants | 25,000 | 98,375 | 123,375 | 0 | |||
| 161,129 | 98,375 | 199,504 | 71,110 | ||||
| Costs Incurred for | charity activities | ||||||
| Purchases | 17,666 | 17,666 | 10,528 | ||||
| Other direct costs | 4,787 | 4,787 | 550 | ||||
| 22,453 | 22,453 | 11,178 | |||||
| Administrative expenses Wages and Satanas |
30,456 | 30,456 | 18,449 | ||||
| Pensions | 562 | 562 | 351 | ||||
| 31,018 | 31,018 | 18,800 | |||||
| Governanco costs | |||||||
| Employee costs. | |||||||
| Travel and subsistence | 1,452 | 1,452 | 560 | ||||
| Staff treimng | and welfare | 2,160 | 1,440 | 3,600 | 0 | ||
| Entertaining | 0 | 0 | |||||
| 3,612 | 1,440 | 5,052 | 560 | ||||
| Premises costs: | |||||||
| Rent | 17,700 | 17,700 | 35,699 | ||||
| Light and heat | 4,066 | 4,066 | 325 | ||||
| Cleaning | 3,020 | 3,020 | 0 | ||||
| Use ofhome | 0 | 0 | |||||
| Insurance | 644 | 430 | 1,074 | 55 | |||
| Repairs and | maintenance | 11,873 | 11.873 | 0 | |||
| 19,603 | 19,130 | 37,733 | 36,079 | ||||
| General administrative | expenses: | ||||||
| Stationery and pnnttng |
2,049 | 2,049 | 95 | ||||
| Telephone | and fax | 734 | 734 | 577 | |||
| Internet | 525 | 525 | 78 | ||||
| Postage | 77 | 77 | 40 | ||||
| Information | and publications | 562 | 562 | 0 | |||
| Subscriptions | 463 | 463 | 304 | ||||
| Software | 1,027 | 1,027 | 1,113 | ||||
| Donations given |
538 | 538 | 19,192 | ||||
| Sundryexpenses | 148 | 148 | |||||
| Oepreoatmn | 5,623 | 5,623 | 2,416 | ||||
| Motor expenses Hire ofbuildings |
2,970 | 2,970 0 |
5,667 | ||||
| 14,716 | 14,716 | 29,682 | |||||
| Legal snd professional Advertising and |
costa: PR |
43g | 439 | 110 | |||
| Accountancy | fees | 900 | 900 | 696 | |||
| Consultancy Other legal |
fees and professional |
400 453 |
400 453 |
1,550 4.000 |
|||
| 2,192 | 2,192 | 6,356 | |||||
| Total Expenses | 62,576 | 50,688 | 113,164 | 102,655 | |||
| Net Surplus | 38,663 | 47,787 | 86,340 | i31,545) |