| FOR THE YEAR ENDED 30JUN | E 2021 | |||||
|---|---|---|---|---|---|---|
| 2021 | 2020 | |||||
| Unrestricted | Restricted | Tata I | Tota I | |||
| fund | fund | funds | funds | |||
| Notes | 6 | 6 | 6 | 6 | ||
| INCOME AND ENDOWMENTS | FROM | |||||
| Charitable activities |
||||||
| Football club | 34,145 | 23,807 | 57,952 | 28,736 | ||
| Sports facilities and bar | 121,858 | 121,858 | 109,120 | |||
| Investment income |
||||||
| Total | 156,004 | 23,807 | 179,811 | 137,858 | ||
| EXPENDITURE ON | ||||||
| Charitable activities |
||||||
| Football club | 28,718 | 23,807 | 52,525 | 24,709 | ||
| Sports facilities and bar | 80,458 | 80,458 | 103,694 | |||
| Total | 109,176 | 23,807 | 132,983 | 128,403 | ||
| NET INCOME | 46,828 | 46,828 | 9,455 | |||
| RECONCILIATION OF FUNDS |
||||||
| Total funds brought forward | 16,296 | 16,296 | 6,841 | |||
| TOTAL FUNDS CARRIED FORWARD | ~63 124 | ~63124 | ~16296 |
| INVESTMENT INCOME | |||
|---|---|---|---|
| 2021 | 2020 | ||
| f | 6 | ||
| Interest receivable | 1 | 2 | |
| NET INCOME/(EXPENDITURE) | |||
| Net income/(expenditure) | is stated after charging/(crediting) | ||
| 2021 | 2020 | ||
| E | 6 | ||
| Depreciation โowned assets |
~7034 | ~1636 |
| COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES | COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES | COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES | |||
|---|---|---|---|---|---|
| Unrestricted | Restricted | Tota I |
|||
| fund | fund | funds | |||
| 6 | 6 | 6 | |||
| INCOME AND ENDOWMENTS | FROM | ||||
| Charitable activities |
|||||
| Football club | 28,736 | 28,736 | |||
| Sports facilities and bar | 109,120 | 109,120 | |||
| Investment income |
|||||
| Total | 137,858 | 137,858 | |||
| EXPENDITURE ON | |||||
| Charitable activities |
|||||
| Football club | 24,709 | 24,709 | |||
| Sports facilities and bar | 103,694 | 103,694 | |||
| Total | 128,403 | 128,403 | |||
| NET INCOME | 9,455 | 9,455 | |||
| RECONCILIATION | OF FUNDS | ||||
| Total funds brought forward | 6,841 | 6,841 | |||
| TOTAL FUNDS CARRIED FORWARD | ~16296 | ~16296 | |||
| TANGIBLE FIXEDASSETS | |||||
| Improvements | |||||
| to | Plant and | ||||
| property | machinery | Tota Is | |||
| E | E | 6 | |||
| COST | |||||
| At 1July 2020 | 1,255 | 14,628 | 15,883 | ||
| Additions At 30June 2021 |
~1255 | 18,061 ~32 689 |
18,061 33,944 |
||
| DEPRECIATION | |||||
| At 1July 2020 | 377 | 13,486 | 13,863 | ||
| Charge for year | 125 | 6,909 | 7,034 | ||
| At 30June 2021 | 502 | 20,395 | 20,897 | ||
| NET BOOK VALUE | |||||
| At 30June 2021 | 753 | ~12294 | ~13047 | ||
| At 30June 2020 | 878 | ~1142 | ~2020 |
| FOR T | HE YEAR EN | DED | 30JUN | E 20 | 21 | |||
|---|---|---|---|---|---|---|---|---|
| 7. | STOCKS | |||||||
| 2021 | 2020 | |||||||
| f | f | |||||||
| Stocks | ~3136 | ~2097 | ||||||
| 8. | DEBTORS: | AMOUNTS | FALLING DUE WITHIN ONE YEAR | |||||
| 2021 | 2020 | |||||||
| f | f | |||||||
| Debtors | 4,245 | 2,850 | ||||||
| Prepayments | ~3716 | ~3556 | ||||||
| ~7961 | ~6406 | |||||||
| CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR |
||||||||
| 2021 | 2020 | |||||||
| f | f | |||||||
| Bank loans | and | overdrafts | (see note 11) | 1,066 | 30 | |||
| Creditors | 18,549 | 21,930 | ||||||
| Socialsecurity | and othertaxes | 150 | 404 | |||||
| Other creditors | 688 | 540 | ||||||
| Accrued expenses | 2,982 | 6,813 | ||||||
| Deferred government | grants | 2,764 | ||||||
| ~26 199 | ~29 717 | |||||||
| 10. | CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR |
|||||||
| 2021 | 2020 | |||||||
| f | f | |||||||
| Bank loans | (see note 11) | 6433 | ||||||
| 11. | LOANS | |||||||
| An analysis | ofthe maturity | of | loans is given below: | |||||
| 2021 | 2020 | |||||||
| f | f | |||||||
| Amounts falling |
due within | one year on demand: | ||||||
| Bank overdrafts | 30 | |||||||
| Bankloans | 1,066 | |||||||
| ~1066 | 30 | |||||||
| Amounts falling |
between one | and two years: | ||||||
| Bank loans | โ1-2years | ~1453 | ||||||
| Amounts falling |
due between | two and five years: | ||||||
| Bank loans | โ2-5 years | ~4583 | ||||||
| Amounts falling |
due in more than five years. | |||||||
| Repayable | by instalments: | |||||||
| Bank loans | more 5 yr | by instal | 397 |
| Net | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| movement | At | |||||||||
| At 17.20 | in funds | 30.6.21 | ||||||||
| E | E | E | ||||||||
| Unrestricted | funds | |||||||||
| General | fund | 16,296 | 46,828 | 63,124 | ||||||
| TOTAL | FUNDS | ~16296 | ~46 828 | ~63 124 | ||||||
| Net movement | in funds, | included | in the above | are as follows: | ||||||
| Incoming | Resources | Movement | ||||||||
| resources | expended | in funds | ||||||||
| E | E | f | ||||||||
| Unrestricted | funds | |||||||||
| General | fund | 156,004 | (109,176) | 46,828 | ||||||
| Restricted funds | ||||||||||
| Football | club | 23,807 | (23,807) | |||||||
| TOTAL | FUNDS | ~179811 | ~132983) | ~46 828 | ||||||
| Comparatives | for movement | in | funds | |||||||
| Net | ||||||||||
| movement | At | |||||||||
| At 1.7.19 | in funds | 30.6.20 | ||||||||
| E | f | E | ||||||||
| Unrestricted | funds | |||||||||
| General | fund | 6,841 | 9,455 | 16,296 | ||||||
| TOTAL | FUNDS | ~6841 | ~9455 | ~16 296 | ||||||
| Comparative | net movement | in funds, included | in the above are as follows: | |||||||
| Incoming | Resources | Movement | ||||||||
| resources E |
expended f |
in funds E |
||||||||
| Unrestricted | funds | |||||||||
| General | fund | 137,858 | (128,403) | 9,455 | ||||||
| TOTAL | FUNDS | ~137858 | ~128403) | ~9455 |
| Net | ||||||||
|---|---|---|---|---|---|---|---|---|
| movement | At | |||||||
| At 1.7.19 | in funds | 30.6.21 | ||||||
| f | f | f | ||||||
| Unrestricted | funds | |||||||
| General fund |
6,841 | 56,283 | 63,124 | |||||
| TOTAL FUNDS | ~6841 | ~56 283 | ~63 124 | |||||
| A current year 12 months | and prior year 12months | combined | net movement | in funds, | included | in the above | are as follow | |
| Incoming | Resources | Movement | ||||||
| resourcesf | expendedf | in funds f |
||||||
| Unrestricted | funds | |||||||
| General fund |
293,862 | (237,579) | 56,283 | |||||
| Restricted funds | ||||||||
| Football club | 23,807 | (23,807) | ||||||
| TOTAL FUNDS | ~317669 | ~261386) | ~56 283 | |||||
| Restricted funds |