| Note | Unrestricted | Rssutctsd | Total | Total | |||
|---|---|---|---|---|---|---|---|
| funds | funds | 2022 | 2021 | ||||
| f | |||||||
| Income from: | |||||||
| Donations, grants and legacies |
17,806 | 17,806 | 13,758 | ||||
| Charitable activities |
63,821 | 1,865 | 65,686 | 23,755 | |||
| Total income | 63,821 | 19,671 | 83,492 | 37,513 | |||
| Expeaditure on: |
|||||||
| Raising funds Charitable activities |
13,777 34,501 |
11,180 | 13,777 45,681 |
3,174 26,648 |
|||
| Total expenditure | 5 | 48,278 | 11,180 | 59,458 | 29,822 | ||
| Net (expeaditare) | income | 15,543 | 8,491 | 24,034 | 7,691 | ||
| Transfers between | fuads | ||||||
| Net movement in funds for tbe year |
15,543 | 8,491 | 24,034 | 7,691 | |||
| Reconciliation offunds | |||||||
| Total funds brought | forward | 7,691 | 7,691 | ||||
| Total feeds carried forward | 23,234 | 8,491 | 31,725 | 7,691 |
| Doantlons, grants and legacies |
Uarcstrictsa | Total | Total | |||
| rends f |
2022 8 |
2021f | ||||
| North Tyneside Council - HAF funding | 10,430 | 10,430 | 3,189 | |||
| Community Foundation |
4,876 | 4,876 | ||||
| CareTech Foundation | 2,500 | 2,500 | ||||
| National Lottery |
6,736 | |||||
| NTC Capacity Fund | 833 | |||||
| Ecclesiastical | 1,000 | |||||
| Arnold Clark | 1,000 | |||||
| Persimmon | 1,000 | |||||
| 17,806 | 17,806 | 13,758 | ||||
| Income from charitable | activities | Total | Total | |||
| 2022 | 2021 | |||||
| 8 | f | |||||
| Classes | 23,541 | 23,541 | 11,547 | |||
| Outside classes | 3,580 | 3,580 | ||||
| True Colours Ball | 7,546 | 7,546 | ||||
| Fundraising - general | 16,870 | 16,870 | 5,588 | |||
| Fundrai sing - panto | 8,965 | 8,965 | ||||
| Fundraising -Annsbelte's |
Rainbow | 1,865 | 1,865 | |||
| Outreach | 2,034 | |||||
| Saleofmemhandise | 1,560 | 1,560 | 1,113 | |||
| Other events | 1,759 | 1,759 | 593 | |||
| Transfer Som Unincorporated | Association | 2,880 | ||||
| 63,821 | 1,865 | 65,686 | 23,755 |
| 5. | Total expeaditure | nstrtag | Casrtteats | Total | Total | ||
|---|---|---|---|---|---|---|---|
| resell | 2022 | 2021 | |||||
| Direct costs | 8 | 8 | |||||
| Teaching Contractors | 17,969 | 17,969 | 4,225 | ||||
| Class materials and equipment |
2,795 | 2,795 | 7,200 | ||||
| True Colours Ball costs | 8,443 | 8,443 | |||||
| Additional event costs |
15,350 | 15,350 | 6,604 | ||||
| Room hire | 4,766 | 4,766 | 4,644 | ||||
| Sundry expenses | 1,006 | 715 | 1,721 | 912 | |||
| Merchandise and promotion |
costs | 4,328 | 4,328 | 3,174 | |||
| Entertainment | 1,680 | 1,680 | |||||
| Support costs | |||||||
| insurance | 446 | 446 | 830 | ||||
| Office costs | 738 | 738 | 1,047 | ||||
| Travel expenses | 489 | 489 | 1,186 | ||||
| Depreciation | 183 | 183 | |||||
| Governance costs |
|||||||
| Independent examination |
costs | 550 | 550 | ||||
| 13,777 | 45,681 | 59,458 | 29,822 |
| 6. | Taaglble Sxed assets | Flxtarm | ||||
| and cqutpmcat | Total | |||||
| Cast | 0 | |||||
| At 3November 2021 | ||||||
| Additions | 554 | 554 | ||||
| At 31October 2022 | 554 | 554 | ||||
| Depredation | ||||||
| At 3 November 2021 | ||||||
| Charge for the year | 183 | 183 | ||||
| At 31October 2022 | 183 | 183 | ||||
| Net book value | ||||||
| At 31October 2022 | 371 | 371 | ||||
| At 3November 2021 | ||||||
| 7. | Debtors | 2022 | 2021 | |||
| 8 | f | |||||
| CereTech Foundation | 2,500 | |||||
| 8. | Creditors: amounts falling due withia one year |
2022 | 2021 | |||
| 8 | ||||||
| Accruels | 400 | |||||
| 9. | Restricted income funds | Movement | ||||
| Balaace | in resources: | Balance | ||||
| 2021 | Income | Expenditure f |
Transfer' | 2022 8 |
||
| NTC Holiday activities and food pmgremme | 10,430 | (10,430) | ||||
| Commuaity Foundation |
750 | (750) | ||||
| Community Foundation |
4,126 | 4,126 | ||||
| Annabelle's gambow |
1,865 | 1,865 | ||||
| CareTech Foundation | 2,500 | 2,500 | ||||
| 19,671 | (11,180) | 8,491 |