| Unrestricted | Restricted | Total | Unrestricted | Restricted | Total | |||
|---|---|---|---|---|---|---|---|---|
| funds | funds | funds | funds | |||||
| 2022 | 2022 | 2021 | 2021 | 2021 | ||||
| Notes | 6 | 6 | 6 | 5 | ||||
| Income from: | ||||||||
| Donations and grants |
25,852 | 18,180 | 44,032 | 79,090 | 79,090 | |||
| Charitable activities |
55,109 | 55,109 | 9,897 | 9,897 | ||||
| Investments | 6 | 6 | 88 | 88 | ||||
| Total income | 80,967 | 18,180 | 99,147 | 89,075 | 89,075 | |||
| ~EIt | ||||||||
| Charitable activities |
6 | 63,013 | 14,620 | 77,633 | 72,001 | 11,991 | 83,992 | |
| Net income forthe yearl | ||||||||
| Net movement | in funds | 17,954 | 3,560 | 21,514 | 17,074 | (11,991) | 5,083 | |
| Fund balances | at 1April 2021 | 72,464 | 2,500 | 74,964 | 55,391 | 14,491 | 69,882 | |
| Fund balances | at 31March | |||||||
| 2022 | 90,418 | 6,060 | 96,478 | 72,465 | 2,500 | 74,965 |
| 2022 | 2021 | ||||||
|---|---|---|---|---|---|---|---|
| Notes | 8 | ||||||
| Current assets | |||||||
| Debtors | 10 | 5,888 | 3,048 | ||||
| Cash at bank and | in | hand | 91,093 | 70,804 | |||
| 96,981 | 73,852 | ||||||
| Creditors: amounts | falling due within | ||||||
| one year | (503) | 1,113 | |||||
| Net current assets | 96,478 | 74,965 | |||||
| Income funds | |||||||
| Restricted funds | 12 | 6,060 | 2,500 | ||||
| Unrestricted funds |
90,418 | 72,465 | |||||
| 96,478 | 74,965 |
| Unrestricted | Unrestricted | ||
|---|---|---|---|
| funds | funds | ||
| 2022 2 |
2021f | ||
| Interest | receivable | 88 |
| Dimct | Direct | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| charitable | charitable | |||||||||
| expenditure | expenditure | |||||||||
| 2022 | 2021 | |||||||||
| E | E | |||||||||
| Staff costs | 45,071 | 45,427 | ||||||||
| Share ofsupport costs (see note 7) | 31,854 | 37,857 | ||||||||
| Share ofgovernance | costs (see note | 7) | 708 | 708 | ||||||
| 77,633 | 83,992 | |||||||||
| Analysis by fund |
||||||||||
| Unrestricted | funds | 63,013 | 72,001 | |||||||
| Restricted | funds | 14,620 | 11,991 | |||||||
| 77,633 | 83,992 | |||||||||
| Supportcosts | ||||||||||
| Support | Governance | 2022 | Support costs | Governance | 2021 | |||||
| costs | costs | costs | ||||||||
| E | E | E | E | |||||||
| Rates | 2,198 | 2,198 | (559) | (559) | ||||||
| Heat &light | 3,340 | 3,340 | 772 | 772 | ||||||
| Repairs & |
maintenance | 23,820 | 23,820 | 36,005 | 36,005 | |||||
| Sundry expenses | 1,359 | 1,359 | 1,007 | 1,007 | ||||||
| Legal &professional | 1,137 | 1,137 | 632 | 632 | ||||||
| Independent | examiner | |||||||||
| fees | 708 | 708 | 708 | 708 | ||||||
| 31,854 | 708 | 32,562 | 37,857 | 708 | 38,565 | |||||
| Analysed | between | |||||||||
| Charitable | activities | 31,854 | 708 | 32,562 | 37,857 | 708 | 38,565 |
| 9 | Employees | |||||||
|---|---|---|---|---|---|---|---|---|
| The average | monthly | number employees | during the year was 5part time staff. | |||||
| 2022 | 2021 | |||||||
| Number | Number | |||||||
| Employment | costs | 2022 | 2021 | |||||
| 8 | 8 | |||||||
| Wages and salaries | 45.071 | 45,427 | ||||||
| There were no employees | whose annual | remuneration | was more than 860,000. | |||||
| 10 | Debtors | |||||||
| 2022 | 2021 | |||||||
| Amounts falling due |
within one year: | F | F | |||||
| Trade debtors | 2,130 | 607 | ||||||
| Other debtors | 3,758 | 2,440 | ||||||
| 5,888 | 3,047 | |||||||
| 11 | Creditors: amounts | falling due within | one year | |||||
| 2022 | 2021 | |||||||
| 8 | 5 | |||||||
| Other taxation | and social | security | (22) | |||||
| Trade creditors | 525 | (1,113) | ||||||
| 503 | (1,113) |
| Movement | Movement | in funds | ||||||
|---|---|---|---|---|---|---|---|---|
| in funds | ||||||||
| Balance at | Incoming | Balance at | Incoming | Resources | Balance at | |||
| 1April 2020 | resources | 1April 2021 | resources | expended | 31March | |||
| 6 | 6 | 8 | 8 | 6 | 202II | |||
| Garden | 8,846 | (5,286) | 3,560 | |||||
| Kitchen | 9,334 | (9,334) | ||||||
| Community | Asset Transfer | 2,500 | 2,500 | 2,500 | ||||
| 14,491 | 2,500 | 18,180 | (14,620) | 6,060 | ||||
| 13 | Analysis ofnet assets between funds | |||||||
| Unrestricted | Restricted | Total | Unrestricted | Restricted | Total | |||
| funds | funds | funds | funds | |||||
| 2022 | 2022 | 2022 | 2021 | 2021 | 2021 | |||
| 8 | f | 6 | 8 | |||||
| Fund balances at 31 | ||||||||
| March 2022 | are | |||||||
| represented | by: | |||||||
| Current assets/(liabilities) | 90,418 | 6,060 | 96,478 | 72,464 | 2,500 | 74,964 | ||
| 90,418 | 6,060 | 96,478 | 72,464 | 2,500 | 74,964 |