| 2021 | 2020 | ||||
|---|---|---|---|---|---|
| Notes | |||||
| Income and endowments | from: | ||||
| Donations and legacies |
|||||
| Charitable activities |
|||||
| Other trading activities |
63,409 | 266,906 | |||
| investments | |||||
| Other income | 46,208 | 2,675 | |||
| Total income | 109,617 | 269,581 | |||
| Ex enditure on: | |||||
| Raising funds | |||||
| Charitable activities |
|||||
| Other Expenditure | 164,407 | 296,937 | |||
| Total resources expended | 164,407 | 296,937 | |||
| Net outgoing resources | before transfers | (54,790) | (27,356) | ||
| Gross transfers between |
funds | ||||
| Other recognised gains |
and losses | ||||
| Revaluation oftangible |
fixed assets | ||||
| Net movement in funds |
(54,790) | (27,356) | |||
| Fund balances at 1 April | 2020 | 62,241 | 89,597 | ||
| Fund balances at 31 March 2021 | 7,451 | 62,241 |
| 2021 | 2020 | ||||||
|---|---|---|---|---|---|---|---|
| Notes | K | ||||||
| Fixed assets | |||||||
| Tangible assets | 332 | 449 | |||||
| Current assets | |||||||
| Stocks | 2,423 | 6,258 | |||||
| Debtors | 1,131 | ||||||
| Cash at bank and | in | hand | 10,645 | 57,836 | |||
| 14,199 | 64,094 | ||||||
| Creditors: amounts | falling due within | ||||||
| one year | (7,080) | (2,302) | |||||
| Net current assets | 7,119 | 61,792 | |||||
| Total assets less | current liabilities | 7,451 | 62,241 | ||||
| Income funds | |||||||
| Unrestricted funds |
7,451 | 62,241 | |||||
| 7,451 | 62,241 |
| Donations | and gifts |
|---|---|
| Legacies | receivable |
| Unrestricted | RestrictedEndowment | RestrictedEndowment | Total | Total | |||
|---|---|---|---|---|---|---|---|
| funds | funds | funds | 2021 | 2020 | |||
| BarSales | 47,048 | 47,048 | 194,146 | ||||
| Hire fees | 2,570 | 2,570 | 16,001 | ||||
| Subscriptions | & Entrance fees | 991 | 991 | 1,920 | |||
| Gaming Machines, |
Pool Table &Juke | ||||||
| Box | 1,164 | 1,164 | 12,402 | ||||
| Entertainment | Fund | 216 | 216 | 853 | |||
| Lottery & Casino | 11,420 | 11,420 | 41,584 | ||||
| Other trading | activities | 63,409 | 63,409 | 266,906 | |||
| Other income | |||||||
| 2021 | 2020 | ||||||
| K | |||||||
| Other income | 46,208 | 2,675 |
| 5 | Details ofCertain items | Details ofCertain items | ofExpediture | ||
|---|---|---|---|---|---|
| 2021 | 2020 | ||||
| Independent | Examiner's | Fees | 520 | 520 | |
| Accountancy | 1,230 | 1,230 | |||
| 1,750 | 1,750 |
| The av | erage monthly number ofemployees during |
the year was. | |
|---|---|---|---|
| 2021 | 2020 | ||
| Number | Number | ||
| Wages | and salaries | 69,312 | 79,312 |
| Social | security costs | 1,805 | |
| Other | pension costs | 1,828 | 2,081 |
| 71,140 | 83,197 |
| Unrestricted | Restricted | Endowment | Total | Total | ||
|---|---|---|---|---|---|---|
| funds | funds | funds | 2021 | 2020 | ||
| Bar Cost | 24,135 | 24,135 | 96,411 | |||
| Wages 8 Salaries | 69,312 | 69,312 | 81,116 | |||
| Nest Pension Costs | 1,828 | 1,828 | 2,081 | |||
| Staff training | ||||||
| Equipment Hire |
4,281 | 4,281 | 10,974 | |||
| TV Channel Rental |
2,449 | 2,449 | 9,165 | |||
| Lottery | 1,988 | 1,988 | 8,066 | |||
| Rent Rates & Insurance | 9,826 | 9,826 | 12,156 | |||
| Light 8 Heat | 10,006 | 10,006 | 13,223 | |||
| Cleaning & Laundry |
9,568 | 9,568 | 12,347 | |||
| Repairs &Renewals | 6,572 | 6,572 | 19,099 | |||
| Gardening | 3,000 | 3,000 | 4,210 | |||
| Telephone, Advertising |
8 Stationery | 1,652 | 1,652 | 3,692 | ||
| Discos, Bands 8 Entertaining | 611 | 611 | 3,307 | |||
| Licences &Subscriptions | 491 | 491 | 1,282 | |||
| Legal 8 Professional | Fees | 1,805 | 1,805 | 1,790 | ||
| Stocktaking | 1,040 | 1,040 | 2,060 | |||
| Accountancy &Bookkeepping |
3,439 | 3,439 | 2,950 | |||
| Bank 8 Card Charges | 2,133 | 2,133 | 4,280 | |||
| Sundry Expenses | 682 | 682 | 903 | |||
| Refuse Collection | 3,005 | 3,005 | 3,571 | |||
| Depreciation | 117 | 117 | 2,925 | |||
| Cash Balance Adjustment | 6,388 | 6,388 | ||||
| Travel Expenses | 80 | 80 | 330 | |||
| Donations | 1,000 | |||||
| 164,40? | 164,407 | 296,937 |
| 8 | Tangible fixed assets | |||||
|---|---|---|---|---|---|---|
| Improvement | Plant I | Fixture and | Total | |||
| to property | machinery | fittngs 8 | ||||
| Equipment | ||||||
| Cost | ||||||
| At 1 April 2020 | 27,787 | 7,093 | 274 | 35,154 | ||
| At 31 March 2021 | 27,787 | 7,093 | 274 | 35,154 | ||
| Depreciation and impairment |
||||||
| At 1 April 2020 | 27,780 | 6,748 | 178 | 34,706 | ||
| Depreciation charged |
in the year | 6 | 86 | 24 | 116 | |
| At 31 March 2021 | 27,786 | 6,834 | 202 | 34,822 | ||
| Carrying amount |
||||||
| At 31 March 2021 | 259 | 72 | 332 | |||
| At 31 March 2020 | 346 | 96 | 449 | |||
| 9 | Stocks | |||||
| 2021 | 2020 | |||||
| Finished goods and goods for resale | 2,423 | 6,258 | ||||
| 10 | Loans and overdrafts | |||||
| 2021 | 2020 | |||||
| Bank loans | 6,500 | |||||
| Payable within one year |
6,500 |
| 11 | Creditors: amounts | Creditors: amounts | falilng due within one year | |||
|---|---|---|---|---|---|---|
| 2021 | 2020 | |||||
| Notes | ||||||
| Bank loans | 10 | 6,500 | ||||
| Other taxation | and social security | 380 | 1,648 | |||
| Other creditors | 279 | |||||
| Accruals and deferred | income | 200 | 375 | |||
| 7,080 | 2,302 |