| 2022 | 2021 | ||
|---|---|---|---|
| 6 | 6 | ||
| Shop Sales Donations |
130,307 67,254 |
53,635 90,222 |
|
| Collection Tins | 3,815 | 2,166 | |
| Income from Charitable | events | 55,340 | 4,526 |
| Grant Income | 5,911 | 79,242 | |
| Rents received | 6,040 | 6,200 | |
| Total | 268,667 | 235,991 | |
| Expenditure Events |
11,402 | 7,797 | |
| Wages and salaries Shop and office expenses Professional fees |
96,737 40,206 1,440 |
34,875 47,919 900 |
|
| Travel expenses Rent |
9,892 25,850 |
8,671 | |
| Merchandise | 5,998 | 8,050 | |
| Direct support, assistance and small equipment Bank charges Depreciation |
29,383 1,395 10,108 232,411 |
15,248 678 7,175 131,313 |
|
| Net income/(expenditure) | 36,256 | 104,678 |
| 2 | Tangible fixed asse | ts | ||
|---|---|---|---|---|
| Plant and | ||||
| machinery | ||||
| etc | ||||
| 6 | ||||
| Cost | ||||
| At1 June2021 | 56,753 | |||
| Additions | 15,784 | |||
| At 31 May 2022 | 72,537 | |||
| Depreciation | ||||
| At 1 June 2021 | 12,393 | |||
| Charge for the year | 10,108 | |||
| At 31 May 2022 | 22,501 | |||
| Net book value | ||||
| At 31 May 2022 | 50,036 | |||
| At 31 May 2021 | 44,360 | |||
| 3 | Cash atbank | 2022 | 2021 | |
| 6 | 6 | |||
| Current account | 273,247 | 242,628 | ||
| Petty Cash | 898 | 1,253 | ||
| Paypal | 571 | 3,353 | ||
| 274,716 | 247,234 | |||
| 4 | Creditorsr amounts | falling due within one year | 2022 | 2021 |
| 6 | 6 | |||
| Trade creditors | 7,276 | |||
| Taxation and social | security costs | 1,107 | 662 | |
| Other creditors | 2,344 | 2,649 | ||
| 10,727 | 3,311 |
| as at 31 May 2 | 022 | ||||||
|---|---|---|---|---|---|---|---|
| Notes | 2022f | 2021 6 |
|||||
| Fixed assets | |||||||
| Tangible assets | 50,036 | 44,360 | |||||
| Current assets | |||||||
| Stocks | 2,100 | 2,100 | |||||
| Debtors | 1,080 | ||||||
| Cash at bank and in | hand | 3 | 274,716 | 247,234 | |||
| 277,896 | 249,334 | ||||||
| Creditors: amounts | falling due | ||||||
| within one year | 4 | (10,727) | (3,311) | ||||
| Net current assets/(liabilities) | 267,169 | 246,023 | |||||
| Total assets less current | |||||||
| liabilities | 317,205 | 290,383 | |||||
| Reserves | |||||||
| Brought forward | unrestricted | 235,250 | 130,572 | ||||
| Restricted income fund |
45,698 | 55,133 | |||||
| Net income/(expenditure) | 36,257 | 104,678 | |||||
| Total funds | 317,205 | 290,383 |