| Unrestricted | Restricted | Total | Total | ||||
|---|---|---|---|---|---|---|---|
| Notes | Funds | Funds | 2023 | 2022 | |||
| 6 | F | ||||||
| Income and Endowments | |||||||
| Incoming Resources from | |||||||
| Generated Funds: |
|||||||
| Donations and Legacies |
|||||||
| Donations | 1,964 | 1,964 | 2,390 | ||||
| Gift aid | 342 | 342 | 465 | ||||
| Sale ofbooks | 0 | 0 | 198 | ||||
| Grants | 0 | 0 | 3,089 | ||||
| Income from Investments: | |||||||
| Bank Interest | 258 | 258 | 52 | ||||
| 2,564 | 2,564 | 6,194 | |||||
| Income from Charitable Activities |
2 | 39,315 | 39,315 | 37,274 | |||
| Total Income and Endowments | 41,879 | 41,879 | 43,469 | ||||
| ~Edit | |||||||
| Expenditure on Raising Funds |
3 | 387 | 387 | 0 | |||
| Expenditure on Governance |
4 | 976 | 976 | 919 | |||
| Expenditure on Charitable |
Activities | 5 | 46,348 | 125 | 46,473 | 37,212 | |
| ~tt iE* dit |
47,711 | 125 | 47,836 | 38,131 | |||
| Net Income) Ex enditure |
resources | ||||||
| before transfers | (5,832) | (125) | (5,957) | 5,338 | |||
| Transfers between funds |
|||||||
| Net Movement in Funds |
(5,832) | (125) | (5,957) | 5,338 | |||
| Balance as at 1stSe tember | 2022 | 85,272 | 3,089 | 88,361 | 83,023 | ||
| Balance as at 31stAu ust 2023 | 79,440 | 2,964 | 82,404 | 88,361 |
| JOSEPH COWEN LIFELONG | |||||
|---|---|---|---|---|---|
| LEARNING CENTRE CIO | |||||
| BALANCE SHEET AS AT | |||||
| 31August 2023 | 2023 | 2022 | |||
| FIXEDASSETS | |||||
| Tangible Assets (Note 7) | 780 | 601 | |||
| CURRENT ASSETS | |||||
| Debtors (note 8) | 0 | 0 | |||
| Cash at Bank and in Hand |
96,089 | 98,024 | |||
| 96,089 | 98,024 | ||||
| CREDITORS: AMOUNTS FALLING DUE |
|||||
| WITHIN ONE YEAR (Note 9) | 14,465 | 10,264 | |||
| NET CURRENT ASSETS | 81,624 | 87,760 | |||
| NET ASSETS | 82,404 | 88,361 | |||
| CAPITAL AND RESERVES | |||||
| Unrestricted Funds (Note 10) |
79,440 | 85,272 | |||
| Restricted Funds (Note 10) |
2,964 | 3,089 | |||
| 82,404 | 88,361 | ||||
| These financial statements | were approved | by the Trustees | on | 2.r D~ | z-o~ |
| and were signed on its behalf by: | |||||
| Z yj I. (,L,n |
| Unrestricted | Restricted | Total | Total | |||
|---|---|---|---|---|---|---|
| Funds f. |
Funds F |
2023f | 2022f | |||
| Subscriptions | 39,315 | 39,315 | 37,275 | |||
| Income from events | 0 | 0 | 0 | |||
| 39,315 | 39,315 | 37,275 | ||||
| 3 | EXPENDITURE ON RAISING FUNDS | Unrestricted | Restricted | Total | Total | |
| Fundsf | Funds F |
2023f | 2022 F |
|||
| Member development | 387 | 0 | 387 | |||
| 387 | 387 | |||||
| 4 | EXPENDITURE ON GOVERNANCE | Unrestricted | Restricted | Total | Total | |
| Funds | Fundsf | 2023 | 2022 | |||
| Payroll and independent | examination | 976 | 0 | 976 | 919 | |
| 976 | 976 | 919 | ||||
| 5 | EXPENDITURE ON CHARITABLE ACTIVITIES | |||||
| Unrestricted | Restricted | Total | Total | |||
| Funds | Funds | 2023 | 2022 | |||
| f | ||||||
| Tutors | 21,910 | 90 | 22,000 | 18,318 | ||
| Room Hire | 8,379 | 35 | 8,414 | 4,385 | ||
| Telephones | 105 | 0 | 105 | 0 | ||
| General Insurances | 758 | 0 | 758 | 714 | ||
| Annual IT Support |
718 | 0 | 718 | 709 | ||
| Office Rent | 1,212 | 0 | 1,212 | 260 | ||
| Salary Costs | 12,355 | 0 | 12,355 | 11,764 | ||
| Stationery and Office Supplies |
95 | 0 | 95 | 0 | ||
| Bank charges | 62 | 0 | 62 | 72 | ||
| Sundry Expenses | 504 | 0 | 504 | 826 | ||
| Depreciation | 250 | 0 | 250 | 164 | ||
| 46,348 | 125 | 46,473 | 37,212 | |||
| 6 | STAFF COSTS | |||||
| Total | Total | |||||
| 2023f | 2022 | |||||
| Wages and Salaries | 11,658 | 11,098 | ||||
| Employer's Nl |
0 | 0 | ||||
| Pension Contributions | 697 | 666 | ||||
| 12,355 | 11,764 |
==> picture [128 x 10] intentionally omitted <==
==> picture [92 x 8] intentionally omitted <==
| 7 | TANGIBLE FIXEDASSET | S | ||||
|---|---|---|---|---|---|---|
| IT | Other | |||||
| Equipment f |
Equipment F |
Total 6 |
||||
| COST | ||||||
| As at 1 September 2022 Additions in the Year Disposals in the Year As at 31August 2023 |
1,907 429 (1,086) 1,250 |
1,696 0 (1,570) 126 |
3,603 429 ~2,666) 1,376 |
|||
| DEPRECIATION | ||||||
| As at 1 September 2022 | 1,352 | 1,650 | 3,002 | |||
| Disposals in the Year |
(1,086) | (1,570) | (2,656) | |||
| Charge for the Year | 225 | 25 | 250 | |||
| As at 31August 2023 | 491 | 105 | 596 | |||
| NET BOOK VALUE | ||||||
| As at 31August 2023 | 759 | 21 | 780 | |||
| As at 31August 2022 | 555 | 46 | 601 | |||
| 8 | DEBTORS | 2023 | 2022 | |||
| E | 8 | |||||
| Prepayments | 0 | 0 | ||||
| 9 | CREDITORS: Aly(OUNTS | FALLING DUE | 2023 | 2022 | ||
| WITHIN ONE YEAR | F | |||||
| Deferred Income |
13,210 | 9,090 | ||||
| Accruals | 1,255 | 1,174 | ||||
| 14,465 | 10,264 |
| INOVEIIENTS OF FUND | S | ||||
|---|---|---|---|---|---|
| Balance at | Transter | Incoming | Resources | Balance at | |
| 1 Sept 2022 | Between | Resources | expended | 31 August 2023 | |
| Funds | |||||
| 8 | 8 | 8 | |||
| General Funds | |||||
| Unrestricted Funds |
59,395 | 0 | 41,879 | 47,463 | 53,811 |
| Designated Funds |
25,877 | 0 | 0 | 248 | 25,629 |
| Total General Funds | 85,272 | 0 | 41,879 | 47,711 | 79,440 |
| Restricted Funds | |||||
| Restricted funds | 3,089 | 0 | 0 | 125 | 2,964 |
| Total Restricted Funds | 3,089 | 0 | 0 | 125 | 2,964 |
| Total Funds | 88,361 | 0 | 41,879 | 47,836 | 82,404 |