| 2022 | 2021 | |
|---|---|---|
| E | ||
| Donations | 122,445 | 77,533 |
| Cost of sales | (2,450) | (3,252) |
| Gross profit | 119,995 | 74,28'I |
| Administrative expenses |
(66,222) | (51,767) |
| Other operating income |
3,567 | |
| Operating profit |
53,773 | 26,081 |
| interest receivable | 4 | |
| Interest payable | (3,994) | (3,242) |
| Profit before taxation | 49,779 | 22,843 |
| Tax on profit | ||
| Profit for the financial year | 49,779 | 22,843 |
| as at 31 March | 20 | 22 | |||||
|---|---|---|---|---|---|---|---|
| Notes | 2022 | 2021 | |||||
| E | |||||||
| Fixed assets | |||||||
| Tangible assets | 3,085,551 | 3,086,581 | |||||
| Current assets | |||||||
| Cash at bank and | in hand | 39,460 | 30,111 | ||||
| Creditors: amounts | falling due | ||||||
| within one year | 3 | (55,344) | (55,224) | ||||
| Net current liabilities |
(15,884) | (25, 'i 13) | |||||
| Total assets less | current | ||||||
| liabilities | 3,069,667 | 3,061,468 | |||||
| Creditors: amounts | falling due | ||||||
| after more than one | year | (304,045) | (345,625) | ||||
| Net assets | 2,765,622 | 2,715,843 | |||||
| Capital and reserves | |||||||
| Profit and loss account | 2,765,622 | 2,715,843 | |||||
| Total funds | 2,765,622 | 2,715,843 |
for the year ended |
31 March 2 |
022 | ||||
|---|---|---|---|---|---|---|
| Share | Share | Re- | Profit | Total | ||
| capital | premium | valuation | and loss | |||
| reserve | account | |||||
| E | E | E | ||||
| At 1 April 2020 | 2,693,000 | 2,693,000 | ||||
| Profit for the financial | year | 22,843 | 22,843 | |||
| At 31 March 2021 | 2,715,843 | 2,715,843 | ||||
| At 1 April 2021 | 2,715,843 | 2,715,843 | ||||
| Profit for the financial | year | 49,779 | 49,779 | |||
| At 31 March 2022 | 2,765,622 | 2,765,622 |
| Freehold | buildings | over 50years |
|---|---|---|
| Leasehold | land and buildings | over the lease term |
| Plant and | machinery | over 5 years |
| Fixtures, | fittings, tools and equipment | over 5years |
| 2 | Tangible fixed assets | Tangible fixed assets | |||
|---|---|---|---|---|---|
| Plant and | |||||
| Land and | machinery | ||||
| buildings | etc | Total | |||
| K | |||||
| Cost | |||||
| At 1 April 2021 | 3,079,716 | 46,075 | 3,125,791 | ||
| At 31 March 2022 | 3,079,716 | 46,075 | 3,125,79'I | ||
| Depreciation | |||||
| At 1 April 2021 | 39,210 | 39,210 | |||
| Charge for the year | 1,030 | 1,030 | |||
| At 31 March 2022 | 40,240 | 40,240 | |||
| Net book valve | |||||
| At 31 March 2022 | 3,079,716 | 5,835 | 3,085,551 | ||
| At 31 March 2021 | 3,079,716 | 6,865 | 3,086,581 | ||
| 3 | Creditors: amounts | falling due within one year | 2022 | 2021 | |
| Bank loans and overdrafts | 54,624 | 54,624 | |||
| Trade creditors | 720 | 600 | |||
| 55,344 | 55,224 | ||||
| 4 | Creditors: amounts | falling due after one year | 2022 | 2021 | |
| E | |||||
| Bank loans | 304,045 | 345,625 |
| This schedule | does not form part ofthe statutor | y accounts |
|
|---|---|---|---|
| 2022 | 2021 | ||
| F | |||
| Donations | 122,445 | 77,533 | |
| Cost ofsales | (2,450) | (3,252) | |
| Gross profit | 119,995 | 74,281 | |
| Administrative | expenses | (66,222) | (51,767) |
| Other operating | income | 3,567 | |
| Operating profit |
53,773 | 26,081 | |
| Interest receivable | 4 | ||
| Interest payable | (3,994) | (3,242) | |
| Profit before tax | 49,779 | 22,843 |
| This schedule d | oes not | form part of the statutory a | ccounts | |
|---|---|---|---|---|
| 2022 | 2021 | |||
| E | ||||
| Donations | ||||
| Donations | 122,445 | 77,533 | ||
| Cost ofsales | ||||
| Subcontractor costs |
2,450 | 3,252 | ||
| Administrative | expenses | |||
| Employee costs; | ||||
| Wages and salaries | 20,415 | 8,917 | ||
| 20,415 | 8,917 | |||
| Premises costs: | ||||
| Light and heat | 22,987 | 25,815 | ||
| Cleaning | 1,675 | 835 | ||
| 24,662 | 26,650 | |||
| General administrative |
expenses: | |||
| Telephone and fax |
751 | 726 | ||
| Subscriptions | 536 | |||
| Bank charges | 508 | 454 | ||
| Insurance | 3,356 | 3,088 | ||
| Equipment expensed |
1,110 | 5,629 | ||
| Repairs and | maintenance | 11,634 | 4,252 | |
| Depreciation | 1,030 | 1,211 | ||
| 18,925 | 15,360 | |||
| Legal and professional | costs: | |||
| Accountancy | fees | 720 | 840 | |
| Other legal and professional | 1,500 | |||
| 2,220 | 840 | |||
| 66,222 | 51,767 | |||
| Other operating | income | |||
| Other operating | income | 3,567 |