| 31.3.23 | 31.3.22 | |||||
|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | |||
| fund | fund | funds | funds | |||
| Notes | ||||||
| INCOME AND ENDOWMENTS FROM | ||||||
| Donations and legacies |
326 | 326 | 10,739 | |||
| Charitable activities |
||||||
| Other | 2,424 | 2,424 | 16,867 | |||
| Other trading activities | 58,030 | 58,030 | 40,926 | |||
| Total | 60,780 | 60,780 | 68,532 | |||
| EXPENDITURE ON | ||||||
| Raising funds | 7,092 | 7,092 | 7,414 | |||
| Charitable activities |
||||||
| Other | 52,283 | 52,283 | 37,083 | |||
| Other | 385 | 385 | ||||
| Total | 59,760 | 59,760 | 44,497 | |||
| NET INCOME | 1,020 | 1,020 | 24,035 | |||
| Other recognised gains/(losses) |
||||||
| Gains on revaluation | offixed assets | 1,323,437 | 1,323,437 | |||
| Net movement in funds |
1,020 | 1,323,437 | 1,324,457 | 24,035 | ||
| RECONCILIATION | OF FUNDS | |||||
| Total funds brought | forward | 73,531 | 515,350 | 588,881 | 564,846 | |
| TOTAL FUNDS CARRIED FORWARD | 74,551 | 1,838,787 | 1,913,338 | 588,881 |
| 31.3.23 | 31.3.22 | ||||
|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | ||
| fund | fund | funds | funds | ||
| Notes | |||||
| FIXEDASSETS | |||||
| Tangible assets | 13,683 | 1,838,787 | 1,852,470 | 530,276 | |
| CURRENT ASSETS | |||||
| Debtors | 5,786 | 5,786 | 5,332 | ||
| Cash at bank | 55,663 | 55,663 | 53,658 | ||
| 61,449 | 61,449 | 58,990 | |||
| CREDITORS | |||||
| Amounts falling due within one year |
(581) | (581) | (385) | ||
| NET CURRENT ASSETS | 60,868 | 60,868 | 58,605 | ||
| TOTAL ASSETSLESSCURRENT | |||||
| LIABILITIES | 74,551 | 1,838,787 | 1,913,338 | 588,881 | |
| NET ASSETS | 74,551 | 1,838,787 | 1,913,338 | 588,881 | |
| FUNDS | 10 | ||||
| Unrestricted funds |
74,551 | 73,531 | |||
| Restricted funds | 1,838,787 | 515,350 | |||
| TOTAL FUNDS | 1,913,338 | 588,881 |
| 31.3.23 | 31.3.22 | ||
|---|---|---|---|
| Fundraising | events | 24,884 | 16,205 |
| Bookings | 33,146 | 24,793 | |
| Magazine | income | (72) | |
| 58,030 | 40,926 |
| 31.3.23 | 31.3.22 | |
|---|---|---|
| Administration | 1 | 1 |
| No employees received emoluments in excess off60,000 |
No employees received emoluments in excess off60,000 |
No employees received emoluments in excess off60,000 |
||
|---|---|---|---|---|
| COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES | ||||
| Unrestricted | Restricted | Total | ||
| fund | fund | funds | ||
| INCOME AND ENDOWMENTS FROM | ||||
| Donations and legacies |
10,739 | 10,739 | ||
| Charitable activities |
||||
| Other | 16,867 | 16,867 | ||
| Other trading activities | 40,926 | 40,926 | ||
| Total | 68,532 | 68,532 | ||
| EXPENDITURE ON | ||||
| Raising funds | 7,414 | 7,414 | ||
| Charitable activities |
||||
| Other | 37,083 | 37,083 | ||
| Total | 44,497 | 44,497 | ||
| NET INCOME | 24,035 | 24,035 | ||
| RECONCILIATION | OF FUNDS | |||
| Total funds brought | forward | 49,496 | 515,350 | 564,846 |
| 6. | COMPARATIVES FOR THE STATEMENT | COMPARATIVES FOR THE STATEMENT | OF FINANCIAL | OF FINANCIAL | ACTIVITIES | - continued | |
|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | |||||
| fund | fund | funds | |||||
| TOTAL FUNDS | CARRIED FORWARD | 73,531 | 515,350 | 588,881 | |||
| 7. | TANGIBLE FIXEDASSETS | ||||||
| Freehold | Plant and | ||||||
| property | machinery | Totals | |||||
| COST OR VALUATION | |||||||
| At 1 April 2022 | 515,350 | 109,195 | 624,545 | ||||
| Additions | 2,904 | 2,904 | |||||
| Revaluations | 1,323,437 | 1,323,437 | |||||
| At 31 March 2023 | 1,838,787 | 112,099 | 1,950,886 | ||||
| DEPRECIATION | |||||||
| At 1 April 2022 | 94,269 | 94,269 | |||||
| Charge for year | 4,147 | 4,147 | |||||
| At 31March 2023 | 98,416 | 98,416 | |||||
| NET BOOK VALUE | |||||||
| At 31 March 2023 | 1,838,787 | 13,683 | 1,852,470 | ||||
| At 31March 2022 | 515,350 | 14,926 | 530,276 | ||||
| Cost or valuation | at 31March 2023 is represented | by: | |||||
| Freehold | Plant and | ||||||
| property | machinery | Totals | |||||
| Valuation in 2023 |
1,323,437 | 1,323,437 | |||||
| Cost | 515,350 | 112,099 | 627,449 | ||||
| 1,838,787 | 112,099 | 1,950,886 | |||||
| 8. | DEBTORS:AMOUNTS FALLING DUE WITHIN ONE | YEAR | |||||
| 31.3.23 | 31.3.22 | ||||||
| Trade debtors | 811 | 1,137 | |||||
| Other debtors | 4,975 | 4,195 | |||||
| 5,786 | 5,332 |
| 9. | CREDITORS: | AMOUNTS | FALLING DUE WITHIN ONE | FALLING DUE WITHIN ONE | YEAR | ||
|---|---|---|---|---|---|---|---|
| 31.3.23 | 31.3.22 | ||||||
| Taxation and social security | 196 | ||||||
| Other creditors | 385 | 385 | |||||
| 581 | 385 | ||||||
| 10. | MOVEMENT | IN FUNDS | |||||
| Net | |||||||
| movement | At | ||||||
| At 1.4.22 | in funds | 31.3.23 | |||||
| Unrestricted funds |
|||||||
| General fund | 73,531 | 1,020 | 74,551 | ||||
| Restricted funds |
|||||||
| Restricted fund | 515,350 | 1,323,437 | 1,838,787 | ||||
| TOTAL FUNDS | 588,881 | 1,324,457 | 1,913,338 | ||||
| Net movement | in funds, included | in the above are as follows: | |||||
| Incoming | Resources | Gains and | Movement | ||||
| resources | expended | losses | in funds | ||||
| Unrestricted funds |
|||||||
| General fund | 60,780 | (59,760) | 1,020 | ||||
| Restricted funds | |||||||
| Restricted fund | 1,323,437 | 1,323,437 | |||||
| TOTAL FUNDS | 60,780 | (59,760) | 1,323,437 | 1,324,457 | |||
| Comparatives | for movement | in | funds | ||||
| Net | |||||||
| movement | At | ||||||
| At 1.4.21 | in funds | 31.3.22 | |||||
| Unrestricted funds |
|||||||
| General fund | 49,496 | 24,035 | 73,531 | ||||
| Restricted funds |
|||||||
| Restricted fund |
515,350 | 515,350 | |||||
| TOTAL FUNDS | 564,846 | 24,035 | 588,881 |
| Incoming | Resources | Movement | ||
|---|---|---|---|---|
| resources | expended | in funds | ||
| Unrestricted | funds | |||
| General fund | 68,532 | (44,497) | 24,035 | |
| TOTAL FUNDS | 68,532 | (44,497) | 24,035 |
| Net | |||
|---|---|---|---|
| movement | At | ||
| At 1.4.21 | in funds | 31.3.23 | |
| Unrestricted funds |
|||
| General fund | 49,496 | 25,055 | 74,551 |
| Restricted funds | |||
| Restricted fund | 515,350 | 1,323,437 | 1,838,787 |
| TOTAL FUNDS | 564,846 | 1,348,492 | 1,913,338 |
| Incoming | Resources | Gains and | Movement | |
|---|---|---|---|---|
| resources | expended | losses | in funds | |
| Unrestricted funds |
||||
| General fund | 129,312 | (104,257) | 25,055 | |
| Restricted funds |
||||
| Restricted fund | 1,323,437 | 1,323,437 | ||
| TOTAL FUNDS | 129,312 | (104,257) | 1,323,437 | 1,348,492 |
| for the Year En | ded 31March 2023 | ||
|---|---|---|---|
| 31.3.23 | 31.3.22 | ||
| INCOME AND ENDOWMENTS | |||
| Donations and |
legacies | ||
| Donations | 326 | 45 | |
| Exceptional items |
10,694 | ||
| 326 | 10,739 | ||
| Other trading | activities | ||
| Fundraising events |
24,884 | 16,205 | |
| Bookings | 33,146 | 24,793 | |
| Magazine income |
(72) | ||
| 58,030 | 40,926 | ||
| Charitable activities |
|||
| Grants | 2,424 | 16,867 | |
| Total incoming | resources | 60,780 | 68,532 |
| EXPENDITURE | |||
| Other trading | activities | ||
| Fundraising event costs |
7,092 | 2,288 | |
| Support costs | |||
| Management | |||
| Wages | 5,109 | 4,741 | |
| Postage and stationery | 598 | 325 | |
| ITexpenses | 120 | (90) | |
| 5,827 | 4,976 | ||
| Other | |||
| Water | 561 | 394 | |
| Insurance | 3,283 | 2,743 | |
| Light and heat | 7,929 | 7,538 | |
| Telephone | 584 | 733 | |
| Repairs and renewals | 26,560 | 19,856 | |
| Sundries | 789 | 460 | |
| Cleaning | 847 | 624 | |
| Bookkeeping | 506 | 469 | |
| Donations | 1.250 | 300 | |
| Depreciation | oftangible fixed assets | 4,147 | 3,731 |
| 46.456 | 36,848 | ||
| Governance | costs | ||
| Accountancy | and legal fees | 385 | 385 |
| Total resources | expended | 59,760 | 44.497 |
| Net income | 1,020 | 24.035 |