| 2022 | Z021 | ||||
|---|---|---|---|---|---|
| Unresiricted. | Total | Total. | |||
| fond | foocls | foods | |||
| 14otes | 8 | 8 | 8 | ||
| IN~MR AND KWDOWMEI4T8 FROM | |||||
| Dooadons acct Ie8acles | 5,305 | ||||
| Cbnrttttbte aettvi0ea |
|||||
| Caterln8, weKtre aod activities | 57,412 | ||||
| 28,312 | 28,312 | 28,885 | |||
| 86,491 | 86,491 | ||||
| EXFRI4DITVRK Ote | |||||
| Cbarttabte aettvltiles |
|||||
| Gtterhtthweifnre aod antic)ties |
98a78 | 98954 | 92,092 | ||
| Rapport costs | 650 | 650 | 650 | ||
| 636 | 99,604 | 92,742 | |||
| Net uams oa iaaesttoeats | 5,326 | 29,856 | |||
| ItKT INCOME/(RXPK%DITURK) | (636} | (7,787) | 18,002 | ||
| RECO14CILIATION OF~ | |||||
| Total fnotts bright forward | 17D,372 | 19,724 | 190)096 | 172,094 | |
| 163~1 | 182,309 | 19D,096 |
| 2021 | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Unrestricted | Tctst | ||||||||||||
| fttod | fimps | ||||||||||||
| btates | |||||||||||||
| 11. | 13,952 | 33,040 | 35,505 | ||||||||||
| 12 | 113367 | 113,2.67 | 107,94 I | ||||||||||
| 127,219 | 146,307 | ||||||||||||
| 13 | 400 | 400 | 400 | ||||||||||
| 2,033 | 2,033 | L791 | |||||||||||
| 38,620 | 38,620 | 47,346 | |||||||||||
| 41,053 | 41,053 | 49,537 | |||||||||||
| &REQITOQS | |||||||||||||
| Amounts | felts dne within ane your | )5 | (5,051) | (5,05I) | {2,887) | ||||||||
| 36,002 | 46550 | ||||||||||||
| TOTAL | ASSKTS,LESSEVRRKNT | ||||||||||||
| KIAIIILITIES | 163321 | 19,088 | |||||||||||
| 163721 | 19,088 | 190,096 | |||||||||||
| Uttrostrieted | funds | 163,22 I | 170372 | ||||||||||
| Restricted | funds | 19,088 | 19.724 | ||||||||||
| 182/09 | 190,096 | ||||||||||||
| The fnitgtojsl~ wore ....„, LIr.f.g.~........ ...snd rrere |
tttsptoved st8tu:d an |
by the its hchutf |
Bonrd by= |
of | Trustees | und~ | for | issue an |
| 3, | NV%8ItslBM' fs(COlstK | |||
|---|---|---|---|---|
| 2022 | 2021 | |||
| 6 | ||||
| Renss receisett | 28,005 | 28,745 | ||
| Deposit account ilnterest | 307 | 140 | ||
| 28,312 | 28,88$ | |||
| 2022 | 2021 | |||
| Acetic | ||||
| Ceteritl8 | Catering, ssetfare and acBvlties | 48343 | 43,$2t | |
| %'etpnre anti activities | Catering, suetfere and aeSvities | 9,169 | 3,177 | |
| $7,412 |
| Direct | ||||
|---|---|---|---|---|
| Costs (see | costs (see | |||
| note 6) | note 7) | |||
| Catermg, sue(fare and actcsfttee | 98,9$4 | |||
| Support costs | 650 | |||
| MRRCT | COSTSOP CRABjTABLX ACTfV(ffSS | |||
| 2022 | 2021 | |||
| Catering | 17,412 | 18,3t3 | ||
| %a(fare aruf aetfvides | 1,150 | 91 | ||
| Kent | 530 | 530 | ||
| Rates and | water | 1)514 | 1332 | |
| Building andeqn~ maintenance Cleaning |
9,'777 6$9 |
14,113 232 |
||
| Bight and | treat | 2,353 | 3,693 | |
| insurance | 1,7$3 | |||
| toning agents Sees | 3,Nt | 3,I75 | ||
| Bauk charges | 177 | 340 | ||
| stage end stationery | 851 | 7$4 | ||
| Telephone Co~ |
oosts | 250 | 657, 306 |
|
| Sundries | $80 | |||
| Staffcosts | 43460 | |||
| 13eprectanon | 2,46$ | 2,668 | ||
| 98,954 |
| (IOVernan | en |
|---|---|
| costs | |
| 650 | |
| 2021 | |
| Teat | |
| ecttvtties | |
| 650 |
| Strdfcosts | during | the year were as fettewu; | ||
|---|---|---|---|---|
| 2022 | 2021 | |||
| g | ||||
| Gross pay | 52,368 | 43,560 | ||
| Pruployers | uutionat | ilnsurtutce | 3,422 | |
| Pension costs | ||||
| 55796 |
| UBrastl'1 uteri | tcestricted | Total | ||
|---|---|---|---|---|
| fund | Amd | funds | ||
| ktvCOltdR A%9EI4DOvvtrfgttITs | FROID | |||
| Donatious und legacies | 5,305 | |||
| Charitable aettvtttes | ||||
| Cateritt«, vretgtre and activities | 46,698 | |||
| 28,885 | 2S,885 | |||
| 80,888 |
| Lluteatrictsd | Reslrtct | ad | |||
|---|---|---|---|---|---|
| fund | fund | ||||
| EXPENDITIIRK 05 | |||||
| Charitable settvttlea |
|||||
| Caterrag, raelfare and aettvidea | 91,456 | 636 | 92,092 | ||
| Support cours | 650 | ||||
| Tetsi | 92,106 | 636 | 92,742 | ||
| Betgains on ineestarents | |||||
| IaKT IttCOICE/tEXPKBMTURK) | (636) | 18,002 | |||
| IIK~IttCILIATKtft (3FFVNOS | |||||
| Tefsl funda Itrsugltt forward | 151,734 | 20,360 | 172,094 | ||
| 11, | TAXc"18lLFIXEDASSETS | ||||
| Fixture | |||||
| Freetto1d | and | ||||
| propert(I | Strings | ||||
| ~ST | |||||
| At I AprB 2021 snd 31ittarctt 2022 | 41,755 | 73,563 | |||
| MPRKClATION | |||||
| At I Apri1 2021 | 14,595 | 23,463 | 38,058 | ||
| Charge for year | 636 | 1,1129 | 2,465 | ||
| At 31Irlsrclr 2022 | |||||
| At31hlsrclt 2022 | 16,577 | 16,463 | 33,040 | ||
| At31Idsrch 2021 | 17,2 13 | 111492 | 35,505 |
| MARKET YALIJE | |||
|---|---|---|---|
| AtIApril 202 I. | 107941 | ||
| Revaleattoes | $,326 | ||
| At31March 2022 | 113/67 | ||
| tsIET BOOKVAf bIR | |||
| At 31March 2022 | 113367 | ||
| At3I March 2021 | I07,tt4 I. | ||
| There arete no inveshrastt | assets oatside the Uk. | ||
| Cose or valuation ae31March 2022 isrepresented |
by: |
| Listed | |||||
|---|---|---|---|---|---|
| lrteestnten(s | |||||
| g | |||||
| 113767 | |||||
| STOCKS | |||||
| 202 1. | |||||
| 400 | |||||
| 2022 | 2021 | ||||
| Catering | and | other | debtors | 1,656 | |
| Prepayotents | 377 | 394 | |||
| 1,701 |
| CRKPITOR | S | t AlrIOUNTS | FA | LLING I)UK 58ITION ONE | SEAR | |||
|---|---|---|---|---|---|---|---|---|
| 2022 | ||||||||
| 2,101 | ||||||||
| 2,950 | ||||||||
| 5,05'1 | 2,887 | |||||||
| ttet | ||||||||
| movement | At | |||||||
| At | 14.21 | In finids | 312822 | |||||
| Lturiutrkted | fttttds | |||||||
| General fimd | (7,151) | 163221 | ||||||
| Restricted funds | ||||||||
| Endnvvment | fund | {636) | 19,088 | |||||
| Tt)rfAL FUIVI3S | 190,096 | (7,787) | 182,309 | |||||
| Net movement | in. fimds, inetuded | in the abpve ure na foHovvs: | ||||||
| Incoming | Resour~ | bahts nud | Istovetnent | |||||
| resources | expended | tosses | in funds I |
|||||
| t)nrestrieted | funtht | |||||||
| General fund | (98,968) | 5,326 | (7,15I) | |||||
| Restricted funds | ||||||||
| Endowment | fund | (636) | (636) | |||||
| IANNA) | ||||||||
| 86,491 | (99,604) | 5326 | (7787) | |||||
| Comparative» | for movemeut | in | funds | |||||
| At | ||||||||
| At | 31321 | |||||||
| Un'eted | funds | |||||||
| rietturai fund | 151,734 | |||||||
| Restricted funds | ||||||||
| Endovrment | Smd | (636) | 19,724 | |||||
| 172,094 | 190,096 |
| Gains aad | attovernent | ||
|---|---|---|---|
| tosses | in thuds | ||
| W,888 | {92,105} | 18,638 | |
| 80,888 | {tr2,7a2) | 29,866 | 18,Q82 |