| Note | 2022 | 2021 | |||
|---|---|---|---|---|---|
| Turnover Less: Operating Costs |
29,424 (14,664) |
26,873 (13,960) |
|||
| Operating Surplus/ |
(Deficit) | 14&760 | 12,913 | ||
| Interest receivable and | other income | 5,666 | 4,441 | ||
| Surplus on Ordinary Taxation |
Activities before | 7 | 20,426 | 17,354 | |
| Taxation on Surplus | on Ordinary | ||||
| Activities | |||||
| Surplus for the Year | 20,426 | 17@54 | |||
| Transfer to: | |||||
| Cyclical Repairs and Maintenance Reserve Extraordinary Repairs Reserve |
(2,510) (17,463) |
(10,604) (-) |
|||
| 453 | f 6,750 |
| 2022 | 2021 | ||||
|---|---|---|---|---|---|
| Surplus for the year | 453 | 6,750 | |||
| Unrealised Surplus/(Deficit) |
on | investments | 1,855 | 11,231 | |
| 2,308 | 17,981 | ||||
| Revenue Reserve at 1 December | 2021 | 147,327 | 129,346 | ||
| Revenue Reserve at 30 November | 2022 | f,149,635 | f.147,327 |
| BALANCE SHKKT | BALANCE SHKKT | |||||
|---|---|---|---|---|---|---|
| AS AT30 NOVEMBER | 2022 | |||||
| Note | ||||||
| Fixed Assets Housing Properties |
672,000 | 672,000 | ||||
| Other Fixed Assets: Equipment Investments |
9 10 |
5,820 154,167 |
6,865 146,940 |
|||
| 83ji987 | 825,805 | |||||
| Debtors | ||||||
| Debtors and Prepayments Cash at Bank and in hand |
11 | 2,862 31678 34,540 |
2,348 35370 37,718 |
|||
| Creditors Amounts falling Due within one year |
12 | {1892) | 32,648 | 1 196 | 36,522 | |
| Net Assets | %864,635 | X862,327 | ||||
| Capital and Reserves | ||||||
| Designated Reserves Revenue Reserves |
13 | 715,000 149,635 |
715,000 147,327 |
|||
| % 864,635 | K862@27 |
| No provision has be therefore exempt. |
en made f | or Corporation Tax as |
the Trust is a regis | tered charity |
|
|---|---|---|---|---|---|
| 2. | Turnover from Lettings |
2022 | 2021 | ||
| Maintenance Contributions Less: Rent Losses from Voids |
29,744 ~320 |
27,656 ~303 |
|||
| g 29,424 | g 26&873 | ||||
| 3. | Operating Costs from Letting |
2022 | 2021 | ||
| Housing Accommodation Heat and Light Insurance |
excluding | hostels (8units) | 424 895 |
333 789 |
|
| Management Sundries, Subscriptions Depreciation Cleaning Council Tax |
4,453 197 1,045 349 274 |
5,166 160 1,045 50 253 |
|||
| Accountancy Independent Examination Secretarial Expenses Routine Maintenance |
390 100 ~6537 |
390 100 127 ~5547 |
|||
| K14,664 | K13,960 |
| 6. | Interest Receivable | and Other Income | |||
|---|---|---|---|---|---|
| 2022 | 2021 | ||||
| Building Society Interest Investment Income |
27 5639 |
17 ~4424 |
|||
| R5&666 | K | 4,441 | |||
| 7. | Surplus on Ordinary | Activities before Taxation | |||
| Surplus on ordinary | activities before taxation is stated after | charging the following: | |||
| 2022 | 2021 | ||||
| Accountancy Fee |
g390 | K390 | |||
| 8 | Fixed Assets | ||||
| Housing Properties | Total | Freehold Land |
Freehold Buildings |
||
| At valuation as at I |
December 2021 and | ||||
| 30November 2022 |
672,000 | 141,120 | 530,880 |
| Historical Cost Information | ||
|---|---|---|
| Buildings | Total | |
| CostofImprovements | 57,047 | 57,047 |
| Housing Association Grant | (4~4330 | (4~4330 |
| K12,717 | g 12,717 |
| Cost | |||||
|---|---|---|---|---|---|
| At 1December 2021 | 10,453 | ||||
| Additions | |||||
| Disposals | |||||
| As at30November | 2022 | 610,453 | |||
| Depreciation | |||||
| At I December 2021 | 3,588 | ||||
| Charge for year | 1,045 | ||||
| Disposals | |||||
| As at 30November | 2022 | 4,633 | |||
| Net Book Value | |||||
| At 30November 2022 | K 5&820 | ||||
| At 30November 2021 |
Z6,865 | ||||
| 10. | Investments | 2022 | 2021 | ||
| UK based investments | |||||
| Market value at 1 | December 2021 | 146,940 | 130,961 | ||
| Additions | 5,372 | 4,748 | |||
| Disposals Unrealised Profit/(Loss) |
in market value | 1,855 | 11,231 | ||
| Market value at30November 2022 |
f154,167 | f 146,940 | |||
| Historical cost at | 30November 2022 | f,39,979 | f.39,979 |
| The | investments all held in the National Association o |
fAlmshouses Common Inve |
stment Fun |
|---|---|---|---|
| 11. | Debtors | 2022 | 2021 |
| Rent Arrears | 66 | 216 | |
| Other Debtors and prepayments | 2796 | 2 132 | |
| 2862 | K2,348 |
| 12. | Creditors; | Amounts fall |
ing due withi | n oue year | |||
|---|---|---|---|---|---|---|---|
| 2022 | 2021 | ||||||
| Accruals | K | 1,892 | I1,196 | ||||
| 13. | Designated | Reserves | |||||
| Cyclical | Extra | Charitable | |||||
| Repairs & | Ordinary | Fund | |||||
| Revaluation | Maint. | Repairs | Property | ||||
| Total | Reserve | Reserve | Reserve | Reserve | |||
| At 1 December 2021 | 715,000 | 659,283 | 23,000 | 20,000 | 12,717 | ||
| Repairs Transfer fiom Income |
(19,973) 19,973 |
(2,510) 2,510 |
(17,463) 17,463 |
||||
| and | Expenditure | Account | |||||
| At 30November | 2022 | j715&000 | %659&283 | %23&000 | %20&000 | f,12&717 |