| 2022 | 2021 | ||||||
|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | ||||
| fund | fuilds | funds | funds | ||||
| Notes | E | ||||||
| INCOME | AND ENDOWMENTS FROM | ||||||
| Donations | and legacies | 7,972 | (1) | 7,971 | 8,218 | ||
| Charitable | activities | ||||||
| Charitable | 1,000 | 43,664 | 44,664 | 34,589 | |||
| 8,972 | 43,663 | 52,635 | 42,807 | ||||
| EXPENDITURE ON | |||||||
| Charitable | activities | ||||||
| Charitable | 7,730 | 52,432 | 60,162 | 27,927 | |||
| NET INCOME/(EXPENDITURE) | 1,242 | (8,769) | (7,527) | 14,880 | |||
| Transfers | between funds |
(280) | 280 | ||||
| Net movement in funds |
962 | (8,489) | (7,527) | 14,880 | |||
| RECONCILIATION | OF FUNDS | ||||||
| Total funds | brought forward | 10,113 | 19,855 | 29,968 | 15,088 | ||
| TOTAL FUNDS CARRIED FORWARD | 11,075 | 11,366 | 22,441 | 29,968 |
| 2022 | 2021 | ||||
|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | ||
| fund | funds | fllllds | funds | ||
| Notes | |||||
| FIXEDASSETS | |||||
| Tangible assets | 249 | 249 | 499 | ||
| CURRENT ASSETS | |||||
| Debtors | 313 | 313 | 9 | ||
| Cash at bank and in hand | 10,698 | 15,125 | 25,823 | 30,970 | |
| 11,011 | 15,125 | 26,136 | 30,979 | ||
| CREDITORS | |||||
| Amounts falling due within one year |
(185) | (3,759) | (3,944) | (1,510) | |
| NET CURRENT ASSETS | 10,826 | 11,366 | 22,192 | 29,469 | |
| TOTAL ASSETSLESSCURRENT | |||||
| LIABILITIES | 11,075 | 11,366 | 22,441 | 29,968 | |
| NET ASSETS | 11,075 | 11,366 | 22,441 | 29,968 | |
| FUNDS | |||||
| Unrestricted funds |
11,075 | 10,113 | |||
| Restricted funds | 11,366 | 19,855 | |||
| TOTAL FUNDS | 22,441 | 29,968 |
| 2021 | ||||
|---|---|---|---|---|
| Gross Wage | K25,584 | f,18,720 | ||
| Employer NIC Cost | f.1,011 | 6164 | ||
| Employer Pension Cost | f.0 | f,0 | ||
| Total | K26,595 | f18,884 | ||
| The average monthly | number ofemployees | during the year was as follows: | ||
| 2022 | 2021 | |||
| Employees | 2 | 2 |
| 5. | COMPARATIVKS | FOR THK STATEMENT OF FINANCIAL ACTIVITIES | FOR THK STATEMENT OF FINANCIAL ACTIVITIES | FOR THK STATEMENT OF FINANCIAL ACTIVITIES | ||
|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | ||||
| fund | funds | funds | ||||
| INCOME AND ENDOWMENTS FROM | ||||||
| Donations and legacies |
8,218 | 8,218 | ||||
| Charitable activities |
||||||
| Charitable | 34,589 | 34,589 | ||||
| Total | 8,218 | 34,589 | 42,807 | |||
| EXPENDITURE ON | ||||||
| Charitable activities |
||||||
| Charitable | 1,853 | 26,074 | 27,927 | |||
| NET INCOME | 6,365 | 8,515 | ||||
| RECONCILIATION | OF FUNDS | |||||
| Total funds brought | forward | 3,748 | 11,340 | 15,088 | ||
| TOTAL FUNDS CARRIED FORWARD | 10,113 | 19,855 | 29,968 | |||
| 6. | TANGIBLE FIXEDASSETS | |||||
| Computer | ||||||
| equipment | ||||||
| COST | ||||||
| At 29 October 2021 | and 28 October 2022 | |||||
| DEPRECIATION | ||||||
| At 29 October 2021 | 499 | |||||
| Charge for year | 250 | |||||
| At 28 October 2022 | 749 | |||||
| NKT BOOKVALUE | ||||||
| At 28 October 2022 | 249 | |||||
| At 28 October 2021 | 499 |
| 7. | DEBTORS: | AMOUNTS FALL | ING DUE WITHIN ONK Y | EAR | |||
|---|---|---|---|---|---|---|---|
| 2022 | 2021 | ||||||
| Other debtors | 9 | ||||||
| Prepayments | 313 | ||||||
| 313 | |||||||
| 8. | CREDITORS: AMOUNTS FALLING DUK WITHIN ONK | YEAR | |||||
| 2022 | 2021 | ||||||
| Social security and other taxes | 194 | 9 | |||||
| Accruals and | deferred income | 3,750 | 1,501 | ||||
| 3,944 | 1,510 | ||||||
| 9. | MOVEMENT IN FUNDS | ||||||
| Net | Transfers | ||||||
| At | movement | between | At | ||||
| 29.10.21 | in | funds | funds | 28.10.22 | |||
| f. | |||||||
| Unrestricted | funds | ||||||
| General fund | 10,113 | 1,242 | (280) | 11,075 | |||
| Restricted funds | |||||||
| Big Lottery | 19,448 | (10,083) | 9,365 | ||||
| COVID-19 | 407 | (407) | |||||
| Rank Foundation | 382 | 382 | |||||
| Symposium | 305 | 305 | |||||
| Two Ridings | 1,314 | 1,314 | |||||
| 19,855 | (8,769) | 280 | 11,366 | ||||
| TOTAL FUNDS | 29,968 | (7,527) | 22,441 | ||||
| Net movement | in funds, included | in the above are as follows; | |||||
| Incoming | Resources | Movement | |||||
| resources | expended | in funds | |||||
| Unrestricted | funds | ||||||
| General fund | 8,972 | (7,730) | 1,242 | ||||
| Restricted funds |
|||||||
| BigLottery | 35,413 | (45,496) | (10,083) | ||||
| Two Ridings | 8,250 | (6,936) | 1,314 | ||||
| 43,663 | (52,432) | (8,769) | |||||
| TOTAL FUNDS | 52,635 | (60,162) | (7,527) |
| Net | ||||
|---|---|---|---|---|
| At | movement | At | ||
| 29.10.20 | in funds | 28.10.21 | ||
| Unrestricted | funds | |||
| General fund | 3,748 | 6,365 | 10,113 | |
| Restricted funds | ||||
| Big Lottery | 10,892 | 8,556 | 19,448 | |
| COVID-19 | 448 | (41) | 407 | |
| 11,340 | 8,515 | 19,855 | ||
| TOTAL FUNDS | 15,088 | 14,880 | 29,968 |
| Incoming | Resources | Movement | |||
|---|---|---|---|---|---|
| resources | expended | in funds | |||
| Unrestricted | funds | ||||
| General fund | 8,218 | (1,853) | 6,365 | ||
| Restricted | funds | ||||
| BigLottery | 34,589 | (26,033) | 8,556 | ||
| COVID-19 | (41) | (41) | |||
| 34,589 | (26,074) | 8,515 | |||
| TOTAL FUNDS | 42,807 | (27,927) | 14,880 |
| Net | Transfers | |||||||
|---|---|---|---|---|---|---|---|---|
| At | movement | between | At | |||||
| 29.10.20 | in funds | funds | 28.10.22 | |||||
| Unrestricted | funds | |||||||
| General fund | 3,748 | 7,607 | (280) | 11,075 | ||||
| Restricted funds |
||||||||
| BigLottery | 10,892 | (1,527) | 9,365 | |||||
| COVID-19 | 448 | {41) | (407) | |||||
| Rank Foundation | 382 | 382 | ||||||
| Symposium | 305 | 305 | ||||||
| Two Ridings | 1,314 | 1,314 | ||||||
| 11,340 | (254) | 280 | 11,366 | |||||
| TOTAL FUNDS | 15,088 | 7,353 | 22,441 | |||||
| A current year | 12 months | and prior year 12 months | combined | net movement | in | funds, included | in the above | a |
| as follows: | ||||||||
| Incoming | Resources | Movement | ||||||
| resources | expended | in funds | ||||||
| Unrestricted | funds | |||||||
| General fund | 17,190 | (9,583) | 7,607 | |||||
| Restricted funds |
||||||||
| BigLottery | 70,002 | {71,529) | (1,527) | |||||
| COUID-19 | (41) | (41) | ||||||
| Two Ridings | 8,250 | (6,936) | 1,314 | |||||
| 78,252 | (78,506) | (254) | ||||||
| TOTAL FUNDS | 95,442 | (88,089) | 7,353 |
| 2022 | |||
|---|---|---|---|
| INCOME AND ENDOWMENTS | |||
| Donations and |
legacies | ||
| Donations | 7,971 | 8,218 | |
| Charitable activities |
|||
| Grants | 44,664 | 34,589 | |
| Total incoming | resources | 52,635 | 42,807 |
| EXPENDITURE | |||
| Charitable activities |
|||
| Wages | 25,584 | 18,720 | |
| Rent | 4,035 | 2,225 | |
| insurance | 313 | 129 | |
| Light and heat | 40 | ||
| Postage and stationery | 16 | 77 | |
| Advertising | 2,252 | 668 | |
| Sundries | 183 | 19 | |
| OAice Costs | 1,366 | 952 | |
| Professional Fees |
4,854 | 144 | |
| Activity Costs | 7,788 | 2,071 | |
| TI'sluing | 4,258 | 848 | |
| Mileage/Travel | 1,037 | 675 | |
| Research | 731 | ||
| Symposium | 7,200 | ||
| Computer equipment |
250 | ||
| 59,867 | 26,817 | ||
| Support costs | |||
| Finance | |||
| Bank charges | |||
| Governance | costs | ||
| Accountancy | and legal fees | 1,110 | |
| Total resources | expended | 60,162 | 27,927 |
| Net {expenditure)/income | (7,527) | 14,880 |