This text was generated using OCR and may contain errors. Check the original PDF to see the document submitted to the regulator.
2022-12-31-accounts
|
|
2022 |
2021 |
|
|
Unrestrkted |
Total |
|
|
fund |
funds |
|
Notes |
E |
E |
| INCOME AND ENDOWMENTS FROM |
|
|
|
Investment income |
|
16,488 |
5,012 |
| EXPENDITURE ON |
|
|
|
| Raising funds |
|
22,958 |
1,560 |
Charitable act)vIUes |
|
|
|
| Grant to organisation |
|
23,000 |
62,500 |
| Other |
|
|
3,120 |
| Total |
|
45,958 |
67,180 |
| NET INCOME/(EXPENDITURE) |
|
(29,470) |
(62,168) |
RECONCIUATION OF FUNDS |
|
|
|
| Total funds brought forward |
|
500,529 |
562,697 |
| TOTAL FUNDS CARRIED FORWARD |
|
471,059 |
500,529 |
|
|
2022 |
2021 |
|
|
Unrestricted |
Total |
|
|
fund |
funds |
|
Notes |
E |
E |
| FIXEDASSETS |
|
|
|
| Tangible assets |
|
440,000 |
500,000 |
| CURRENT ASSETS |
|
|
|
| Debtors |
|
19,000 |
|
| Cash at bank |
|
13,339 |
1,049 |
|
|
32339 |
1,049 |
| CREDITORS |
|
|
|
Amounts falling due within one year |
|
(1380) |
(520) |
| NET CURRENT ASSETS |
|
31,059 |
529 |
| TOTAL ASSETSLESSCURRENT LIABILmES |
|
471,059 |
500,529 |
|
|
471AI59 |
500,529 |
| FUNDS |
|
|
|
Unrestricted funds |
|
471,059 |
500,529 |
| TOTALFUNDS |
|
471,059 |
500,529 |
|
|
|
Unrestricted |
|
|
|
fund |
|
|
|
E |
| INCOME AND ENDOWMENTS |
|
FROM |
|
| Investment |
income |
|
5,012 |
| EXPENDITURE ON |
|
|
|
| Raising funds |
|
|
1,560 |
| Charitable |
activities |
|
|
| Grant to organisation |
|
|
62,500 |
| Other |
|
|
3,120 |
| Total |
|
|
67,180 |
| S. |
COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACflVITIES - continued |
|
|
|
|
|
Unrestricted |
|
|
|
fund |
|
|
|
E |
|
NET INCOME/(EXPENDITURE) |
|
(62,166) |
|
RECONCIUATION OF FUNDS |
|
|
|
Total funds brought forward |
|
562,697 |
|
TOTAL FUNDS CARRIED FORWARD |
|
500,529 |
| 6. |
TANGIBLE FIXEDASSETS |
|
|
|
|
|
Freehold |
|
|
|
property |
|
|
|
E |
|
COST |
|
|
|
At 1January 2022 |
|
500,000 |
|
Disposals |
|
(60,000) |
|
At 31December 2022 |
|
|
|
NET BOOK VALUE |
|
|
|
At 31December 2022 |
|
|
|
At 31December 2021 |
|
|
| 7. |
DEBTORS:AMOUNTS FALUNG DUE AFTER MORE THAN ONE YEAR |
|
|
|
|
2022 |
2021 |
|
|
E |
E |
|
Other debtors |
29,000 |
|
| 8. |
CREDITORS: |
AMOUNTS FALUNG |
AMOUNTS FALUNG |
AMOUNTS FALUNG |
DUE WITHIN ONE YEAR |
|
|
|
|
|
|
|
|
|
|
2022 |
2021 |
|
|
|
|
|
|
|
E |
E |
|
Other creditors |
|
|
|
|
|
1,2&0 |
520 |
| 9. |
MOVEMENT |
IN |
FUNDS |
|
|
|
|
|
|
|
|
|
|
|
|
Net |
|
|
|
|
|
|
|
|
movement |
At |
|
|
|
|
|
|
At 1/1/22 |
in funds |
31/12/22 |
|
|
|
|
|
|
E |
E |
E |
|
Unrestricted |
funds |
|
|
|
|
|
|
|
General fund |
|
|
|
|
500,529 |
(29,470) |
471,059 |
|
TOTAL FUNDS |
|
|
|
|
500,529 |
(29,470) |
471,059 |
|
Net movement |
|
in funds, included |
|
m the above are as follows; |
|
|
|
|
|
|
|
|
|
Incoming |
Resources |
Movement |
|
|
|
|
|
|
resources |
expended |
in funds |
|
|
|
|
|
|
E |
E |
E |
|
Unrestricted |
funds |
|
|
|
|
|
|
|
General fund |
|
|
|
|
16,488 |
(45,958) |
(29,470) |
|
TOTALFUNDS |
|
|
|
|
16,488 |
(45,958) |
(29,470) |
|
Comparatives |
for movement |
|
in |
funds |
|
|
|
|
|
|
|
|
|
|
Net |
|
|
|
|
|
|
|
|
movement |
At |
|
|
|
|
|
|
At 1/1/21 |
in funds |
31/12/21 |
|
|
|
|
|
|
E |
E |
E |
|
Unrestricted |
funds |
|
|
|
|
|
|
|
General fund |
|
|
|
|
562,697 |
(62,16&) |
500,529 |
|
TOTAL FUNDS |
|
|
|
|
562,697 |
(62,168) |
500,529 |
|
|
Incoming |
Resources |
Movement |
|
|
resources |
expended |
in funds |
|
|
E |
E |
E |
| Unrestricted |
funds |
|
|
|
| Generalfund |
|
5,012 |
(67,180) |
(62,168) |
| TOTAL FUNDS |
|
5,012 |
(67,180) |
(62,168) |
|
|
|
Net |
|
|
|
|
movement |
At |
|
|
At 1/1/21 |
in funds |
31/12/22 |
|
|
E |
E |
E |
| Unrestricted |
funds |
|
|
|
| General fund |
|
562,697 |
(91,638) |
471,059 |
| TOTAL FUNDS |
|
562,697 |
(91,638) |
471,059 |
|
|
Incoming |
Resources |
Movement |
|
|
resources |
expended |
in funds |
|
|
E |
E |
E |
| Unrestricted |
funds |
|
|
|
| General fund |
|
21,500 |
(113,138) |
(91,638) |
| TOTAL FUNDS |
|
21,500 |
(113,138) |
(91,638) |
|
|
2022 |
2021 |
|
|
E |
E |
| INCOME AND |
ENDOWMENTS |
|
|
Investment income |
|
|
|
| Rents received |
|
16,485 |
5,000 |
| Deposit account interest |
|
3 |
12 |
|
|
16,4gg |
5,012 |
| Total incoming |
resources |
16,48& |
5,012 |
| EXPENDITURE |
|
|
|
| Other trading |
activities |
|
|
| Loss on sale oftangible fixed assets |
|
|
|
| Charitable activities |
|
|
|
| Grants to institutions |
|
23,000 |
62,500 |
| Support costs |
|
|
|
| Governance |
costs |
|
|
| Accountancy |
and legal fees |
6,554 |
3,120 |
| Publicity and |
awareness |
12,154 |
1,560 |
|
|
20,708 |
4,680 |
| Total resources expended |
|
45,956 |
67,180 |
| Net expenditure |
|
(29,470) |
(62,168) |