| 2022f | 2021 | |||
|---|---|---|---|---|
| Income | 82,974 | 78,411 | ||
| Cost ofsales | (11,123) | (3,829) | ||
| Gross surplus | 71,851 | 74,582 | ||
| Administrative | expenses | (20,982) | (15,283) | |
| Operating surplus |
50,869 | 59,299 | ||
| Other interest | payable | and similar expenses | (3,614) | (7,500) |
| Surplus before taxation | 47,255 | 51,799 | ||
| Tax on surplus | ||||
| Surplus forthe financial year | 47,255 | 51,799 |
| 2022 | 2021 | ||||||
|---|---|---|---|---|---|---|---|
| Notes | f. | E | |||||
| Fixed assets | |||||||
| Tangible assets | 1,235,692 | 1,180,790 | |||||
| Current assets | |||||||
| Debtors | 500 | ||||||
| Cash at bank and in hand | 56,279 | 59,748 | |||||
| C' | |||||||
| 56,779 | 59,748 | ||||||
| Creditors: amounts | falling due within | ||||||
| one year | (139,015) | (284,337) | |||||
| Net current liabilities | (82,236) | (224,589) | |||||
| Total assets less current liabilities | 1,153,456 | 956,201 | |||||
| Creditors: amounts | falling due after | ||||||
| more than one year | (150,000) | ||||||
| Net assets | 1,003,456 | 956,201 | |||||
| Reserves | |||||||
| Income and expenditure | account | 1,003,456 | 956,201 | ||||
| Members' funds |
1,003,456 | 956,201 |
| Income and | ||
|---|---|---|
| expenditure | ||
| accountf | ||
| Balance at 1 February 2020 | 904,402 | |
| Year ended 31January 2021: | ||
| Profit and total comprehensive | income for the year | 51,799 |
| Balance at31January 2021 | 956,201 | |
| Year ended 31January 2022: Profit and total comprehensive |
income for the year | 47,255 .'. |
| Balance at 31January 2022 | 1,003,456 |
| 2022 | 2021 | ||||||
|---|---|---|---|---|---|---|---|
| Number | Number | ||||||
| Total | |||||||
| Tangible | fixed assets | ||||||
| Land and | Fixtures, | Total | |||||
| buildings | fittings | & | |||||
| Freehold | equipment | ||||||
| R | |||||||
| Cost | |||||||
| At 1 February | 2021 | 1,180,790 | 26,834 | 1,207,624 | |||
| Additions | 37,171 | 18,731 | 55,902 | ||||
| At 31January | 2022 | 1,217,961 | 45,565 | 1,263,526 | |||
| Depreciation | and impairment | ||||||
| At 1 February | 2021 | 26,834 | 26,834 | ||||
| Depreciation | charged | in the year | 1,000 | 1,000 | |||
| At 31January | 2022 | 27,834 | 27,834 | ||||
| Carrying | amount | ||||||
| At 31January | 2022 | 1,217,961 | 17,731 | 1,235,692 | |||
| At 31 January | 2021 | 1,180,790 | 1,180,790 | ||||
| Debtors | |||||||
| 2022 | 2021 | ||||||
| Amounts | falling due | within one year: | R | ||||
| Donation | pledged | 500 |