| Page | ||||
|---|---|---|---|---|
| Chairman's | statement | |||
| Trustees' | report | 2-10 | ||
| Independent examiner's |
report | |||
| Statement | offinancial | activities | 12 | |
| Balance sheet | ||||
| Notes to | the financial | statements | 14-20 |
| Unrestricted | Unrestricted | ||
|---|---|---|---|
| funds | funds | ||
| 2022 | 2021 | ||
| Notes | f | f | |
| Income from: | |||
| Donations and legades Charitable activities |
25,976 4,614 |
23,562 | |
| Investments | 1 | ||
| Total income | 30,591 | 23,562 | |
| ~E«de | |||
| Charitable activities |
6 | 22,970 | 10,258 |
| Net income for the year/ Net movement in funds |
7,621 | 13,304 | |
| Fund balances at 1 Apnl 2021 |
13,304 | ||
| Fund balances at 31 March 2022 | 20,925 | 13,304 |
| 2022 | 2021 | ||||||
|---|---|---|---|---|---|---|---|
| Notes | f | ||||||
| Fixed assets | |||||||
| Tangible assets | 10 | 571 | 808 | ||||
| Current assets | |||||||
| Debtors | 3,118 | 328 | |||||
| Cash at bank | and in | hand | 20,371 | 12,702 | |||
| 23,489 | 13,030 | ||||||
| Creditors: amounts | falling due within | ||||||
| one year | 12 | (3,135) | (534) | ||||
| Net current assets | 20,354 | 12,496 | |||||
| Total assets | less current liabilities | 20,925 | 13,304 | ||||
| Income funds | |||||||
| Unrestricted | funds | 20,925 | 13,304 | ||||
| 20,925 | 13,304 |
| Unrestricted | Unrestricted | ||||
|---|---|---|---|---|---|
| funds | funds | ||||
| 2022 | 2021 | ||||
| E | |||||
| Donations Grants |
and gifts | 360 25,616 |
23,562 | ||
| 25,976 | 23,562 | ||||
| 4 | Charitable | activities | |||
| 2021 | |||||
| 2022 | |||||
| 6 | |||||
| Membership | fees | 4,614 |
| 5 | Investments | ||||
|---|---|---|---|---|---|
| Unrestricted | Total | ||||
| funds | |||||
| 2022 | 2021 | ||||
| 6 | 5 | ||||
| Interest receivable | |||||
| 6 | Charitable activities |
||||
| 2022 | 2021 | ||||
| 8 | |||||
| Staff costs | 19,481 | 6,405 | |||
| Depreciation Stafftraining Insurance |
and impairment | 237 106 402 |
138 498 230 |
||
| Subscriptions Repairs and maintenance Advertising Printing and stationery Travelling expenses |
648 559 |
237 248 30 508 59 |
|||
| 21,433 | 8,353 | ||||
| Share ofsupport costs (see note 7) Share ofgovernance costs (see note 7) |
1,027 510 |
1,443 462 |
|||
| 22,970 | 10,258 |
| Support costs | |||||
|---|---|---|---|---|---|
| Support | Governance | 2022 | 2021 | ||
| costs | costs | ||||
| f | E | ||||
| Bank charges Telephone and internet Payroll fees Hospitality Room hire |
25 334 501 137 30 |
25 334 501 137 30 |
1,345 98 |
||
| Independent Examiner's |
fees | 510 | 510 | 462 | |
| 1,027 | 510 | 1,537 | 1,905 | ||
| Analysed between Charitable actinnties |
1,027 | 510 | 1,537 | 1,905 |
| The average | monthly number of employees during th |
e year was: | |
|---|---|---|---|
| 2022 | 2021 | ||
| Number | Number | ||
| Employment | costs | 2022 5 |
2021 E |
| Wages and salaries Other pension costs |
18,850 631 |
6,100 305 |
|
| 19,481 | 6,405 |
| 10 | Tangible fixed assets | ||||
|---|---|---|---|---|---|
| Computers | |||||
| 6 | |||||
| Cost | |||||
| At 1 April 2021 | 946 | ||||
| At 31 March 2022 | 946 | ||||
| Depreciation and impairment |
|||||
| At 1 April 2021 | 138 | ||||
| Depreciation charged |
in the year | 237 | |||
| At 31 March 2022 | 375 | ||||
| Carrying amount |
|||||
| At 31 March 2022 | 571 | ||||
| At 31 March 2021 | 808 | ||||
| 11 | Debtors | ||||
| 2022 | 2021 | ||||
| Amounts falling due |
within one year: | 8 | |||
| Trade debtors | 2,542 | ||||
| Other debtors | 576 | 328 | |||
| 3,118 | 328 | ||||
| 12 | Creditors: amounts | falling due within one year | |||
| 2022 | 2021 | ||||
| Notes | 6 | 8 | |||
| Deferred income | 13 | 2,542 | |||
| Trade creditors | 30 | ||||
| Accruals and deferred | income | 593 | 504 | ||
| 3,135 | 534 | ||||
| 13 | Deferred income | ||||
| 2022 | 2021 | ||||
| 8 | |||||
| Otherdeferred incom |
e | 2,542 |
| 2022 | 2021 | ||||
|---|---|---|---|---|---|
| E | |||||
| Deferred | income is | included | within: | ||
| Current | liabilities | 2,542 | |||
| Movements in the year: |
|||||
| Deferred | income at | 1 April 2021 | |||
| Resources deferred | in the year | 2,542 | |||
| Deferred | income at | 31 March | 2022 | 2,542 |