| Incoming Resources |
Incoming Resources |
||||||
|---|---|---|---|---|---|---|---|
| Subscriptions | 750 | 520 | |||||
| Donations | 1,675 | 1,395 | |||||
| Grants | 19,526 | 35,583 | |||||
| Activities | 11,741 | 5,997 | |||||
| Hire of Facilities | 1,388 | 110 | |||||
| Total | 35'080 | 43,605 | |||||
| Resources Expended | |||||||
| Salaries | 16,097 | 20,862 | |||||
| Purchases | 3,576 | 7,061 | |||||
| Other Expenses | 24,267 | 13,895 | |||||
| Total | 43,940 | 41,819 | |||||
| Net Operating | Surplus/Deficit | (8,860) | 1,786 | ||||
| Depreciation | 14,062 | 14,062 | |||||
| Total Surplus/ | Deficit | (22,922) | (12,276) | ||||
| Fund Balances | brought | fwd | 176,054 | 188,330 | |||
| Surplus/Deficit | (22,922) | (12,276) | |||||
| Fund Balances | carried | fwd | 153,132 | 176'054 | |||
| Balance Sheet | 31/03/2022 | 31/03/2021 | |||||
| Fixed Assets | |||||||
| Tangible Assets | 96,252 | 110,314 | |||||
| Current Assets | |||||||
| Stocks | 50 | 188 | |||||
| Bank Current Accounts | 16,117 | 31,123 | |||||
| Building Fund Account |
43,556 | 46,788 | |||||
| Cash in Hand | 268 | 499 | |||||
| Debtors | 1,186 | 330 | |||||
| Prepayments | 853 | 0 | |||||
| Total | 62,030 | 78,927 | |||||
| Current Liabilities |
|||||||
| Creditors | 5,128 | 13,187 | |||||
| Paye & Ni | 22 | 0 | |||||
| Total | 5,150 | 13,187 | |||||
| Net Current Assets | 56,880 | 65,740 | |||||
| Net Assets | 153,132 | 176,054 | |||||
| Represented by |
|||||||
| Building, Equipment |
and General | Funds | 153,132 | 176,054 | |||
| Total Accumulated | Funds | 153,132 | 176,054 |
| Staff Costs | 2022 | 2021 | ||||||
|---|---|---|---|---|---|---|---|---|
| Total costs | of staff salaries and | Nl | was | 16,097 | 20, | 862 | ||
| The average | number of employees | was | 3 | 4 | ||||
| Tangible Fixed Assets | Building | and | Equipment | |||||
| Cost b/f | 423,047 | |||||||
| Additions | 0 | |||||||
| Depreciation | b/f | 312,733 | ||||||
| Charge for year | 14,062 | 326,795 | ||||||
| Net Book value at 31st March | 96,252 | |||||||
| Creditors | 2021 | 2021 | ||||||
| Grants spanning |
across financial | years | 4,912 | 13,i87 | ||||
| Paye Er Ni |
22 | 0 |