| Statement ofFinancial Activities. | Statement ofFinancial Activities. | Statement ofFinancial Activities. | Statement ofFinancial Activities. | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| forthe year ended 30th June | 2023 | |||||||||
| Current year | General | Designated | Restricted | Total 2023 | Total 2022 | |||||
| Fund | Funds | Funds | ||||||||
| Income and endowments | from: | Notes | ||||||||
| Donations and legacies: |
||||||||||
| Donations and Trust Income |
371,667 | 44,803 | 71,981 | 488,451 | 336,781 | |||||
| Legacies | 81,974 | 117,000 | 198,974 | 438,351 | ||||||
| Covenanted Salaries, |
Pensions and | Benefits | 162,757 | 3,130 | 165,887 | 304,779 | ||||
| Investments: | ||||||||||
| Interest and Investment | Income | 50,357 | 50,357 | 31,977 | ||||||
| Property rentai income | 21,355 | 21,355 | 19,721 | |||||||
| Charitable Activities: |
||||||||||
| Engagements | 9,841 | 9,841 | 13,677 | |||||||
| Other: | ||||||||||
| Renewable Energy Incentives |
31,854 | 31,854 | 20,193 | |||||||
| Surplus on disposal ofVehicles | ||||||||||
| Stewardship Income |
59,629 | 59,629 | 76,705 | |||||||
| Miscellaneous Income |
1,620 | 1,620 | 35,023 | |||||||
| Other trading activities: | ||||||||||
| Shop Sales | 3a | 36,656 | 36,656 | 35,457 | ||||||
| Total income | 684,487 | 129,907 | 250,231 | 1,064,624 | 1,312,663 | |||||
| Expenditure on: |
||||||||||
| Raising funds: | ||||||||||
| Shop and Publication costs | 3b | 8,718 | 8,718 | 9,056 | ||||||
| Costs ofManaging Investment |
properties | 0 | 0 | 2,823 | ||||||
| Charitable Activities |
4a | 587,824 | 154,176 | 76,455 | 818,455 | 813,235 | ||||
| Total resources expended | 596,542 | 154,176 | 76,455 | 827,173 | 825,115 | |||||
| Net incoming/(outgoing) | resources befote gains/(losses) | 87,945 | (24,270) | 173,776 | 237,451 | 487,549 | ||||
| on investments | ||||||||||
| Revaluation Gain on Investment |
Properties | 7 | ||||||||
| Net Unrealised (Losses)/Gains |
on Investments | 10b | (16,117) | (16,117) | (34,184) | |||||
| Net Realised (Losses)lGains on |
Investments | 11 | ||||||||
| Net incoming/outgoing resources before transfers |
87,945 | (40,387) | 173,776 | 221,334 | 453,365 | |||||
| Transfers between funds | during Year | |||||||||
| Development - Building Improvements, |
Vehides 8 Equipment | 6 | (4,820) | 11,558 | (6,738) | |||||
| Transfers from Restricted |
to Designated | 12a | 0 | |||||||
| Others | 12a | (8,396) | 10,796 | (2,400) | ||||||
| 74,728 | (18,033) | 164,638 | 221,334 | 453,365 | ||||||
| Transfers at Year End | ||||||||||
| Income Tithe | 12a | (20,000) | 20,000 | |||||||
| Transferred to/from Restricted |
Funds | 12a | (5,650) | 5,650 | ||||||
| Transfer to/from General Fund |
12a | (2,500) | 2,500 | |||||||
| Net Movement in Funds |
46,578 | 4,467 | 170,288 | 221,334 | 453,365 | |||||
| Balances brought forward |
(1/7/22) | 375,709 | 6,576,683 | 125,524 | 7,077,916 | 6,624,552 | ||||
| Balances carried forward | (30/6/23) | 422,287 | 6,581,150 | 295,812 | 7,299,250 | 7,077,917 |
| BROTHERS OF THE FIRSTORDER OF THE SOCIETY OF | BROTHERS OF THE FIRSTORDER OF THE SOCIETY OF | BROTHERS OF THE FIRSTORDER OF THE SOCIETY OF | SAINT | FRANCIS. | ||||
|---|---|---|---|---|---|---|---|---|
| (European Province) - Registered | Charity No: 236484. | |||||||
| Statement ofFinancial Acgvities. | ||||||||
| for the year ended 30th dune 2022 | ||||||||
| Prior year | General | Designated | Restricted | Total 2022 | Total 2021 | |||
| Fund | Funds | Funds | ||||||
| Income and endowments from: |
Notes | |||||||
| Donations and legacies: |
||||||||
| Donations and Trust Income |
321,031 | 3,000 | 12,750 | 338,781 | 251,660 | |||
| Legacies | 438,351 | 438,351 | 164,998 | |||||
| Covenanted Salaries, Pensions |
and | Benefits | 297,886 | 1,330 | 5,563 | 304,779 | 147,750 | |
| Investments: | ||||||||
| Interest and Investment Income |
9 | 31,977 | 31,977 | 26,650 | ||||
| Property rental income | 19,721 | 19,721 | 23,384 | |||||
| Charitable Activities: |
||||||||
| Engagements | 13,027 | 850 | 13,677 | 17,114 | ||||
| Other. | ||||||||
| Renewable Energy Incentives |
20,193 | 20,193 | 24,940 | |||||
| Surplus on disposal ofVehides | ||||||||
| Stewardship Income |
78,705 | 76,705 | 19,169 | |||||
| Miscellaneous Income |
18,952 | 16,071 | 35,023 | 12,2SO | ||||
| Other trading activities: | ||||||||
| Shop Sales | 35,457 | 24,676 | ||||||
| Total income | 758,243 | 442,681 | 111,739 | 1,312,663 | 712,633 | |||
| Expenditure on: |
||||||||
| Raising funds: | ||||||||
| Shop and Publication costs |
3b | 9,056 | 9,056 | 4,805 | ||||
| Costs of Managing Investment properties |
2,823 | 2,823 | 747 | |||||
| Charitable Activities |
4a | 525,927 | 146,673 | 140,635 | 813,235 | 893,107 | ||
| Total resources expended | 537,807 | 146,673 | 140,635 | 825,115 | 898,659 | |||
| Net incoming/(outgoing) resources before |
220,436 | 296,009 | (28,896) | 487,549 | (186,026) | |||
| gains/(losses) on investments |
||||||||
| Revaluation Gain on Investment Properties |
7 | |||||||
| Net Unrealised (Losses)/Gains on Investments |
10b | (34,184) | (34,'I84) | 100,100 | ||||
| Net Realised (Losses)/Gains on Investments |
11 | |||||||
| Net incoming/outgoing resources |
before transfers | 220,436 | 261,825 - | 28,896 | 453,365 | (85,926) | ||
| Transfers between funds during Year |
||||||||
| Development- Building Improvements, |
Vehides &Equipmen | 6 | (5,310) | 5,310 | ||||
| Transfers from Restricted to Designated | 12a | 27,831 | (27,631) | |||||
| Others | 12a | 130,9S4) | 128,210 | 2,784 | ||||
| 84,132 | 422,978 | (53,743) | 453,365 | (85,926) | ||||
| Transfers at Year End | ||||||||
| Income Tithe | 12a | (20,000) | 20,000 | |||||
| Transfer to/from General Fund |
12a | (2,000) | 2,000 | |||||
| Net Movement in Funds |
67,132 | 434,976 | (48,743) | 453,365 | (85,928) | |||
| Balances brought forward (1/7/21) | 308,577 | 6,141,707 | 174,267 | 6,824,552 | 6,710,478 | |||
| Balances carried forward (30/8/22) |
375,709 | 6,576,683 | 125,524 | 7,077,918 | 6,624.552 |
| {European Province) - Regi | ste | red Charity |
No: 236464. | |||||
|---|---|---|---|---|---|---|---|---|
| Statement ofCash Flows | ||||||||
| for the year ended 30th June 2023 | ||||||||
| 2023 | 2022 | |||||||
| Notes | F | |||||||
| Cash flows from operating | activities | |||||||
| Cash generated from/(absorbed by) operations |
17 | 580,408 | 236,829 | |||||
| Cash flows from Investing | activities | |||||||
| Purchase oftangible fixed | assets | (17,316) | (32,941) | |||||
| Investment additions |
480,000 | 240,000 | ||||||
| Interest received | 7,545 | 1,509 | ||||||
| Dividends received |
42,813 | 30,468 | ||||||
| Net cash used in investing | activities | (446,958) | (240,964) | |||||
| Net increase/(decrease) | in cash and cash equivalents | 133,450 | (4,136) | |||||
| Cash and cash equivalents | at beginning | ofyear | 359,283 | 363,419 | ||||
| Cash and cash equivalents | at end ofyear | 492,733 | 359,283 | |||||
| Relating to: | ||||||||
| Bank balances and short | term deposits | 492,733 | 359,283 |
| 1 | Accounting Policies (continued) |
||||||
|---|---|---|---|---|---|---|---|
| Donagoiis | |||||||
| SSFgratefully acknowledges the support received from its wel-wtshers. Donations are received both |
in | monetary form |
and | in the | |||
| form ofgoods and services provided without charge or at below normal commercial rates. Monetary donations, |
including | legacies, | |||||
| are induded in these accounts when notTiied to the Society and when such amount is quanbfiable. Non-monetary |
gills are excluded | ||||||
| from the accounts. | |||||||
| The Brothers have never made any charge for short-term guests and rebeatants in our Friaries |
so | this imporiant | and | highly | |||
| appreciated part of our income is included within Voluntaty Income in the Accounts under the heading "Donations |
and | Trust | |||||
| Income". | |||||||
| Investments | |||||||
| Investments in the Central Board of Finance Investment funds are initially measured at transaction |
price excluding | transacbon | |||||
| costs, and are subsequently measured at fair value at each reporting date. Changes in fair value are |
recognised | in net | |||||
| incoming/outgoing resources before transfers. Transaction costs are recorded as expenses as they are incurred. |
Unquoted | ||||||
| investments are valued by the trustees. The cost ofthese investments is stated in note 9. |
|||||||
| Current Assets | |||||||
| Stocks are stated at the lower ofcost and net realisable value. | |||||||
| Leasin and Hire Purchase Commitments |
|||||||
| Leases are dassitied as finance leases whenever the terms ofthe lease transfer substantially all the risks |
and rewards of | ownership | |||||
| to the lessees. A8 other leases are dassiTied as operating leases. | |||||||
| Assets held under hire purchase contracts and finance leases are recognised as tangible assets atthe |
lower ofthe assets fair | value | |||||
| at the date ofinception and the present value ofthe minimum lease payments. The related liability is |
included in |
the balance | sheet | ||||
| as a finance lease obligation. Lease payments are treated as consisting ofcapital and interest elements. |
The interest is | charged to | |||||
| net income/(expenditure) forthe year soas to produce a constant periodic rate ofinterest on the remaining |
balance ofthe | liabiTity. | |||||
| ~RI I t |
|||||||
| The Society has elected to apply the provisions of Section 11 "Basic Financial instruments and |
Section 12 "other Financial | ||||||
| Instruments ofFRS102to all ofits financial instruments. |
|||||||
| Financial instruments are recognised in the Society's balance sheet when the Society becomes parly |
to the contractual | provisions | |||||
| ofthe instmment. | |||||||
| Financial assets and liabilities are offset, with the net amounts presented in the tinancial statement, |
when | there | is a | legally | |||
| enforceabie right to set offthe recognised amounts and there is an intention to settle on a net basis or |
to realise the asset and | setge | |||||
| the liability simultaneously. | |||||||
| Basic Financial Assets | |||||||
| Basic financial assets, which include debtors and cash and bank balances, are initially measured |
at | transaction price including |
|||||
| transac5on costs and are subsequently cerned at amortised cost using the effective interest method |
untess | the arrangement | |||||
| constitutes a financing transaction, where the transaction is measured at the present value of ths future receipts discounted |
at a | ||||||
| market rate ofinterest. Financial assets ciassiTied as receivable within one year are not amorlised. |
|||||||
| Basic Financial Liabilities |
|||||||
| Basic financial IiabiliTies, including creditors and bank loans are initially recognised at transaction price unless |
the arrangement | ||||||
| constitutes a financing transaction, where the debt instrument is measured at the present value ofthe future payments |
discounted | ||||||
| ata market rate ofinterest. Financial liabilNes classilied as payable within one year are not amortised. |
|||||||
| Debt instruments are subsequently cerned at amorlised cost, using the effective interest rate method. |
|||||||
| Trade creditors are obligations to pay for goods or services that have been acquired in the ordinaiy |
course | of operations | from | ||||
| suppliers. Amounts payable are ctassiTied as cunent liabilities ifpayment is due within one year orless. Ifnot, they are presented as |
|||||||
| non-current liabiliTies. Trade creditors are recognised initially at transaction price and subsequently |
measured | at amortissd | cost | ||||
| using the effective interest method. | |||||||
| Dereco niTion ofFinancial Liabilities |
|||||||
| Financial liabilities are discharged when the Society's contractual obligations expire or are cancelled. |
|||||||
| Crigical Accountin Estimates and Areas ofJud ements |
|||||||
| In the application of the Society's accounting policies, the Trustees are required to make judgements, |
estimates | and assumptions | |||||
| about the carrying amount ofassets and gabilities that are not readily apparent from other sources. The |
estimates and |
associated | |||||
| assumpfions are based on historical experience and other factors that are considered to be relevant. |
Actual results may | differ from | |||||
| these estimates. | |||||||
| The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting |
esfimates | are recognised in |
|||||
| the period in which the estimate is revised where the revision affects only that period, or in ths period |
of the revision | and | future | ||||
| periods where the revision affects both current and future periods. |
| Notes toths Accounts | Notes toths Accounts | Notes toths Accounts | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| for the Year ended | 30th June 2023 | isores | ||||||||
| Depreciation | Toad 2023 | Total 2022 | ||||||||
| 2.Analysis ofResources expended". | ||||||||||
| Raising funds | ||||||||||
| Shop and Pubgcation | costs | 3b | 8,718 | 8,718 | 9,058 | |||||
| Chayitable ActiviTies |
4a | 20,649 | 680,216 | 117,590 | 818,455 | 813,235 | ||||
| Totalrssciimes used |
20,849 | 888,934 | 117,590 | 827,173 | 822,292 | |||||
| 3.Other trading activities | ||||||||||
| sa.Shop and Publications | Total 2023 | Total 2022 | ||||||||
| Income | ||||||||||
| Shop sales | 17,838 | 18,413 | ||||||||
| Royalties snd Book | Sales | 1,412 | 891 | |||||||
| 19,250 | 19,310 | |||||||||
| Franciscan Magazine |
Income | 17,408 | 18,147 | |||||||
| 36,656 | 35,457 | |||||||||
| 3b.Shop and Pubgcation | Total 2023 | Total2022 | ||||||||
| Cost ofshop sales | 8 | 8 | ||||||||
| Opening stock |
815 | 800 | ||||||||
| Pumhnses and Direct |
Overheads | 5,317 | 6,101 | |||||||
| Less Closing Stock | (919) | 815 | ||||||||
| 5,212 | 6,088 | |||||||||
| Franciscan Magazine |
Expenditure | 3,506 | 2,970 | |||||||
| 8718 | 9,056 | |||||||||
| 4a.Charttstds Activities |
||||||||||
| Designated | Tolal2023 | Total 2022 | ||||||||
| Funds | Funds | Restricted Funds | ||||||||
| 8 | f. | |||||||||
| Occupancy Costs | 231,313 | 3,376 | 39,014 | 273,703 | 261,600 | |||||
| Food | 78,452 | 78,452 | 69,448 | |||||||
| Brothers' Expenses | 76.097 | 76,097 | 33,089 | |||||||
| Brothers' Formafion | 7,693 | 4,095 | 11,788 | 9,959 | ||||||
| Brothenr Care | 9,165 | 9,165 | 3,215 | |||||||
| Promotion ofReligious |
Life | 330 | 3,693 | 4,023 | 1,753 | |||||
| Chapel | 4,375 | 4,375 | 5,559 | |||||||
| Travel and Transport | 27,040 | 27,040 | 30,292 | |||||||
| Gifts and Donations | 13 | 29,384 | 21.548 | 50,930 | 48,122 | |||||
| Equipment | 9,180 | 9,180 | 9,885 | |||||||
| Stalf Costs | 4c | 20,649 | 20,649 | 15,498 | ||||||
| Volunteer Expenses | 28,401 | 28,401 | 29,919 | |||||||
| Postage and Telephone | 21,675 | 21,675 | 21,906 | |||||||
| Printing, Stationery |
and | Offlce | 15,966 | 15,966 | 15,963 | |||||
| Safeguarding | 232 | 232 | 2,197 | |||||||
| Other: Non-wcumng | 139 | 139 | 882 | |||||||
| Rural Payment Agency |
Costs | 25,883 | 25,663 | 75,588 | ||||||
| Forestry costs | 3,990 | 3,990 | 25,946 | |||||||
| Alnmouth Chalet |
||||||||||
| Professional Fess | 2,500 | 2,500 | 210 | |||||||
| Bank Charges | 1,950 | 1,950 | 1,556 | |||||||
| 552,877 | 38,586 | 76,455 | 865,918 | 682,544 | ||||||
| Depreciation - Equipment | 5 | 8,773 | 8,773 | 1,550 | ||||||
| -Buildings | -Freehold | 5 | 91,632 | 91,632 | 93,421 | |||||
| -Buildings | -Leasehold | 5 | ||||||||
| -Vehides | 5 | 4,303 | 4,303 | 6,518 | ||||||
| -Renewable | Energy | 14,883 | 14,883 | 14.602 | ||||||
| -Loss Oil | disposal | 5 | ||||||||
| -Impairment | 5 | |||||||||
| Governance costs |
4b | 34,947 | 34,947 | 34,602 | ||||||
| 587,824 | 154,176 | 76,455 | 818,455 | 813,235 | ||||||
| Analysis by fund- |
prior year | |||||||||
| General Funds | 525,927 | |||||||||
| Designated Funds |
146,673 | |||||||||
| Restricted Funds | 140,635 |
| BROTHERS | OF THE FIRSTORDER | OF THE FIRSTORDER | OF THE FIRSTORDER | OFTHE SOCIETY | OF SAINT FRANCIB. | OF SAINT FRANCIB. | OF SAINT FRANCIB. | ||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (European Province) - | Registered | Charity Noi 236464. | |||||||||||
| Notes tothe | Accounts | ||||||||||||
| forthe year ended 30th June, 2023 | |||||||||||||
| Toad 2023 | Total 2022 | ||||||||||||
| 4b.governance Costs |
|||||||||||||
| Auditors Rsmunma5on |
- Audit Fee | 9,000 | 8,000 | ||||||||||
| -Accountancy | 5 Other services | 14,016 | 14,272 | ||||||||||
| —Professional | &Legaf Fees | 3,920 | |||||||||||
| -Clmpter expenses | 8,011 | 12,330 | |||||||||||
| 4a.Staff Costs | 2023 | 2022 | |||||||||||
| Wages | 20,649 | 15,498 | |||||||||||
| The average | monthly number ofemployees was 1 (2022-1).No employee |
received benegts ofover 560,000. | |||||||||||
| 5.Fixed Assets | Renewable | Properges | |||||||||||
| Energy | Equipment | Freehold | Leasehold | Vehicles | Total 2023 | ||||||||
| CosVVsluagon | at 1stJuly 2022 | 87,479 | 8,628,810 | 83,112 | 9,091,433 | ||||||||
| AddNansrlmpravements | 5,758 | 6,738 | 17,316 | ||||||||||
| Impairment | |||||||||||||
| Disposals | |||||||||||||
| Transfers | |||||||||||||
| At30thJune | 2023 | 297,790 | 94,217 | 8,633,831 | 83,112 | 9,108.749 | |||||||
| Depreciagon | at 1stJuly | 2022 | 103,151 | 79,777 | 4,051,182 | 78,431 | 4,312,540 | ||||||
| Depreciation | charge for | the year | 14,883 | 6,773 | 91,632 | 4,303 | 117,590 | ||||||
| Impairment | |||||||||||||
| Deprecisaon | on Disposels | ||||||||||||
| Transfers | |||||||||||||
| At 30th June | 2023 | 118,034 | 86,550 | 4,142,814 | 4,430,130 | ||||||||
| Net BookValue | |||||||||||||
| At 30th June 2023 | 179,756 | 7,667 | 4.490,817 | 378 | 4,678,619 | ||||||||
| At1stJuly 2022 | 188,881 | 7,702 | 4,577,628 | 4,681 | 4,778,893 | ||||||||
| Ths Brothers | have reviewed the canylng value afthe freehold pmperges | at | the year end and are afthe opinion that these are | fairly slated and that no pravisions | for iiiyalrment | are necxwsary. | |||||||
| Ths Brothers | reviewed the canying | value ofthe leasehold | properties at | the | previous year end and deemed that an impalmwnt | ofthe properly was necessary to | ensure that it is | fairly slated. |
| 6.Transfers - Building Improvements, | 6.Transfers - Building Improvements, | Vehicles &Equipment | Designated | Restricted | Total 2023 | |
|---|---|---|---|---|---|---|
| Fund | Funds | Funds | ||||
| Cast of Buikfing Improvsmmas | in year | (4,820) | 4,820 | |||
| Cost ofVehicles purchased in |
year | 0 | ||||
| Cast ofRenswabls Energy purchased |
in year | |||||
| Cost ofEquipment purchased |
in year | 6,738 | (6,738) | |||
| (4,820) | 11,558 | (8,738) |
| 2023 f |
2022f | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| FairValue | ||||||||||||
| At1 July2022 | 450,000 | 450,000 | ||||||||||
| Revaluations | ||||||||||||
| At30June 2023 | 450000 | 450000 | ||||||||||
| Ifinvestment properdes were stated on a historical |
cost basis rather | than afair value basis, the | amounts | would | have been as follows: | |||||||
| 2023 | ||||||||||||
| Cost Accumulated depreciation Camjing amount |
154,160 ~n, 828 88221 |
|||||||||||
| A property previously treated as |
Freehold Properhes | was transferred | to Investmsnt | ProperEes | in 2019reflecting | its change ofuse. | ||||||
| The fair value ofthe Investment | Properties have been amved at by | reference | to market | evidence | oftransaction | prices for similar properties. | ||||||
| In the Trustees opinion the Fair value at 30June 2023reflects the investment | Properties | current | market | value. | ||||||||
| ILcapital snd MaJor Repair and other | commltrnards | |||||||||||
| In June 2023, the budget for Ete Enancisl year to | 30th June 2024 | was presented | and | discussed | at the | Provincial | Chapter. The folhwlng capital and major repair |
|||||
| commitments were agreed: |
||||||||||||
| 2023 | 2022 | |||||||||||
| f | f | |||||||||||
| Alnmouth Friary |
41,200 | 47,738 | ||||||||||
| Birmingham | 40,000 | 7,094 | ||||||||||
| Canterbury, Wincheap |
||||||||||||
| Glasshampton Monastery |
39,185 | 30,900 | ||||||||||
| Hilfield Friary | 21,530 | 22,029 | ||||||||||
| Leeds | 1,000 | |||||||||||
| Plaistow, Balsam Street |
356,808 | 18,360 | ||||||||||
| Plaistow, Croiton Road |
||||||||||||
| Fvovincial | 20,000 | 10,000 | ||||||||||
| 518,503 | 137,721 |
| al | N «f |
IO al |
IO | Ct al I0 |
O o N |
44 «1 Cl Ct I |
«4 4l 44 «4 |
Cl0E | 5 0 |
-g0 | |||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| IC | C | p | |||||||||||||||||||||||||||||||
| Cl | |||||||||||||||||||||||||||||||||
| Zl W |
L | ||||||||||||||||||||||||||||||||
| Ol | O C |
C«I C |
«I «1 C |
88 | 000 | Cl0 8K |
E | ||||||||||||||||||||||||||
| Ct | |||||||||||||||||||||||||||||||||
| Ct | 0 | ||||||||||||||||||||||||||||||||
| ~4 | O00 | 8 al |
CI «I I W |
40 Clt |
al Ct |
Cl 4I Cl |
'O „m, «L E W |
||||||||||||||||||||||||||
| Cl | Cl | Ol | |||||||||||||||||||||||||||||||
| IC | |||||||||||||||||||||||||||||||||
| 5 | |||||||||||||||||||||||||||||||||
| Pf | al | Ct | 0 | 4l'E | |||||||||||||||||||||||||||||
| ml | |||||||||||||||||||||||||||||||||
| 2 | |||||||||||||||||||||||||||||||||
| Pl | «I 04 |
C «1 IC00 |
at | 440 IO |
IL Yl O IL IO IO0 Cl |
ClgZ | E Ia —E CI80 0 0 g 0 «L E 0 E Ia 0 al al |
8 0Z 0 5 80 |
«I 0 E IL fi |
||||||||||||||||||||||||
| Ol | O «1 8 |
Cl | t Ia0 |
C | Ia 0 N I O |
at 40 N «tIa |
IhCIa | 148 Ia ~- Ct «\E g Yl 44 Ia |
EE8 0 0E E |
~8 Cl 0 Cl5 N 00C CI 0 5 oe |
IC 8 0Zll 5 IL |
'5 E8 E 0 8 |
|||||||||||||||||||||
| 44 | N | «1 Ia 04 |
IO «I C «I IO |
E0 0 N 4Ill |
aa8 0 8 la ja E |
Cl O O |
X | Z, E E |
g 3 0 00 |
IL0 N E Ct 0 |
'5 2 IL E 0 ja |
||||||||||||||||||||||
| Cl IC W 44 Q N.N al |
C Cl 0 |
ILD | 8 g Z &Z -h «4 N |
3s 0It DSC |
L 0 |
Ci .E 00 0 02% D9 0 |
|||||||||||||||||||||||||||
| g W N 0 |
Ia 0 44 0 |
IL DO |
«4 | ON W |
«I «1 IO 00 IC Cl0 Ol Ct0l 0 |
CtN Ct |
O N IO |
I O IO at |
Ia Cl ClC 0 8g Z 0 0 0. OO IC Ia 00 E Cl 8 45 IO C 0 &8 |
e 0 0 II E 0 5 IL0 S Yl «0 B~ «I g'E 0 4: g |
al 0 E Cl N Fa p IL N g 0 3 Cl o 3 0 |
C 0 YL E Ia at S 0 R 8 00C 'I 4 E 0 11 L |
00 0 8 0 '8 gIa & E DS c at Z e g E 14 III 00 Zg p «: Ia0 C ZD 0 IL O |
8 m«L C. CI 0 ,08 E E '$ ~ S5: DDO 0 0 09 0 E 'tlC |
Cl al E g Jl 8 E 0 g Cl al0 E E 0 al 0 E D ES D DLg |
8 IZL $m E W E Ie 0 0 E 5 0 0 0 8C i EN N 0 0 11 D L C 0 |
E =- It 0 «I 0 N 0 E W O 4 |
||||||||||||||||
| g | I | 0 | |||||||||||||||||||||||||||||||
| 0 0 |
Ia 0 IL OI |
g 0 g |
0 C E |
C 0 |
0 5 |
E jl0 |
N 0l0 0 4 g ZOC |
P | N Cf g) Riz |
C N 8 C(E 44k CCC EEE I- I- I- |
IL VI 0 5P at g L E 'II PEP |
Nm 'D Spi O&0 Eyg gal 0 |
'Z 5 |
IL N Z «L |
IL N (g F~ Cl Ct ZZ |
'P IL0 0Q E Ia |
0 0 D III IL IO IO |
C | IL OI Ia IS |
'0 IL O. |
DC & |
0 C 0 4 a! K |
C Ia & |
| DI | Cl | IO al |
D | 8 la |
ta 8 |
0 0 |
0 0 0 |
C4at ID N |
ID 8 |
0 15 |
0 | |||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| la0 | O | la | ||||||||||||||||||||||||||||
| 0 CD 8O. |
g 0 |
0 E | ||||||||||||||||||||||||||||
| al | ||||||||||||||||||||||||||||||
| 2t0 | OQ | |||||||||||||||||||||||||||||
| W | al 8 la |
Cl 4 |
al | ICa | 9 ai |
8 I" |
E Tl4l |
g | e 0 O 4 Clc |
|||||||||||||||||||||
| 3 | ID CoE O |
|||||||||||||||||||||||||||||
| Ee | ||||||||||||||||||||||||||||||
| Caal CI |
I al I 44 |
g | g Ca E E0 0 |
'P 0 |
||||||||||||||||||||||||||
| c«8 o al |
c« 0 at |
0. 8O IL |
Tl. 0 |
g Ca'8 |
8 0» O |
|||||||||||||||||||||||||
| CO | ||||||||||||||||||||||||||||||
| Clt3 | ||||||||||||||||||||||||||||||
| W | 44 | 04 | 04 | ca Ia |
ig Vl |
k 0'0 |
4l 8t | |||||||||||||||||||||||
| 14 la3 4 |
E g |
E3 | 8 '3 »8 'g 8 38 0 0 '0 48 |
8 | ||||||||||||||||||||||||||
| O | al | 'Cl | ||||||||||||||||||||||||||||
| W DI |
O 8 QI al |
ca CD CD |
C« | 44al | I I« |
08 | I C« |
0 8 Pl al al |
N R N o |
g la 8 3 0 ~C 01 ID 4I c atN 0 0 E cll 8 Ow ~ Cl at al 4'8 3'p0 0c lac 0 |
E E m Ol0 4I 0 al Cl E E O 1l DI al E IL al al la 3 =Z 0 0 0o 8 4I 0 0 B aa g al o 8g |
Z al R. '8 » CD c 0 8 CL 6 CD e 0 |
tc0 14c I 0 m D al 4C C g |
g e 3 0 p 8= 0 Ol Co 4I 3 0+-4 O 0 3 CO L8 O y E«g E 08 O 0 @Eco |
0 8 —8' k8 ID g CD at E |
8 g 30. 3 g4I 00 E Ig . 8 0 e&3 CL Z 8 IL E 8 gcg C N OZ» |
||||||||||||||
| kvla O. Z ct EO |
c al 44 0 »» 4 |
4I 0 0 '8 |
I, Ct 4k Ol 0 =8 |
0 & |
Ot '8 0c 0 O 'C e co |
ol xj g P |
ce V E8 8 |
8 0 O „88 tc 0008 0 0 0 |
||||||||||||||||||||||
| Ia | 0 | 00 8 |
al 8 la0c gg O O 38 &g |
S 4IE |
y E 0 OE IL |
al EES |
8p. g 8 0 e «8 |
al 8 0 E gf c 0 «C «C |
E E 8 8 388 al D 0 0 c c 3 '3 '2 |
|||||||||||||||||||||
| '8 | '0 | |||||||||||||||||||||||||||||
| gi': O Ol at —,'g3 ~ "'8 0 's 8) |
000 | 0 P |
4 g 0 |
g | k8j-- 3-0 NEEE ~j Hh |
8 CD 8f( la 0 0 4I 4I |
N ID D 8'E e E(5 |
CDct O 0 III I |
CL | O. zg SE ZZ |
'Cl 0 g 8 0 |
ILc 0 8 g X |
IL E |
|||||||||||||||||
| 0 O. |
Z | 0 I- |
mkPP | 8 | gm3 | Ie | » | K«»R |
| Notes to the Accounts for the year to 30th June 2023 |
Notes to the Accounts for the year to 30th June 2023 |
Notes to the Accounts for the year to 30th June 2023 |
Notes to the Accounts for the year to 30th June 2023 |
|||
|---|---|---|---|---|---|---|
| 17.Cash generated from operating activities |
2023 | 2022 | ||||
| Surplus for the year | 221,334 | 453,365 | ||||
| Adjustments for: |
||||||
| interest received | (7,544) | (1,509) | ||||
| Dividends received |
(42,813) | (30,468) | ||||
| Fair value gains and losses on | investments | 16,117 | 34,184 | |||
| Depreciation and impairment oftangible |
fixed assets | 117,590 | 116,089 | |||
| Deficit/(Surplus) on disposal of |
Vehicles | |||||
| Movements in working capital: |
||||||
| Decrease/(increase) in stocks |
(605) | 2,485 | ||||
| Decrease/(increase) in debtors |
283,407 | (350,205) | ||||
| (Decrease)/increase in creditors |
(7,078) | 12,887 | ||||
| Cash generated from/(absorbed |
by) operating | activities | 580,408 | 236,828 | ||
| 18.Financial Instruments | 2023 | 2022 | ||||
| Carrying amount offinancial |
assets | |||||
| Debt instruments measured at amortised cost |
611,889 | 895,296 | ||||
| Equity instruments measured |
at cost less impairment | 1,528,400 2,140,288 |
1,064,517 1,959,813 |
|||
| Carrying amount offinancial Measured at amortised cost |
liabilities | 15,309 | 23,388 |