| 2023 | 2022 | |||||
|---|---|---|---|---|---|---|
| Unrestricted | Total | |||||
| fund | funds | |||||
| Notes | ||||||
| INCOME | AND, ENDOWMENTS FROM | |||||
| Donations | and legacies | 5,809 | 20,937 | |||
| Other trading activities | 24,186 | 15,539 | ||||
| Investment | income | 2 | ||||
| Total | 29,997 | 36,476 | ||||
| EXPENDITURE | ON | |||||
| Raising funds | 34,789 | |||||
| Other | 22,110 | 17,717 | ||||
| Total | 22,110 | 52,506 | ||||
| NET INCOME/(EXPENDITURE) | 7,887 | (16,030) | ||||
| RECONCILIATION | OF FUNDS | |||||
| Total funds | brought | forward | 51485 | 67,615 | ||
| TOTAL FUNDS CARRIED FORWARD | 59,472 | 51,585 |
| 2023 | 2022 | ||
|---|---|---|---|
| Unrestricted | Total | ||
| fund | funds | ||
| Notes | |||
| FII(EDASSETS | |||
| Tangible assets | 47„t)07 | 47,907 | |
| CURRENT ASSETS | |||
| Debtors | 2405 | 200 | |
| Cash atbank | 14472 | 6,446 | |
| 16,477 | 6,646 | ||
| CREDITORS | |||
| Amounts falling due within one year |
10 | (4 rt12) | (2,968) |
| NET CURRENT ASSETS | 11465 | 3,678 | |
| TOTAL ASSETSLESSCURRENT | |||
| LIABILITIES | 59,472 | 51,585 | |
| NET ASSETS | 59,472 | 51,585 | |
| FUNDS | |||
| Unrestricted funds |
59,472 | 51,585 | |
| TOTAL FUNDS | 59,472 | 51,585 |
| There were no trustees' expenses paid for the year ended 31March 2023 nor forthe year ended 31March 2022. | There were no trustees' expenses paid for the year ended 31March 2023 nor forthe year ended 31March 2022. | There were no trustees' expenses paid for the year ended 31March 2023 nor forthe year ended 31March 2022. | There were no trustees' expenses paid for the year ended 31March 2023 nor forthe year ended 31March 2022. | There were no trustees' expenses paid for the year ended 31March 2023 nor forthe year ended 31March 2022. | |
|---|---|---|---|---|---|
| 6. | STAFFCOSTS | ||||
| The average monthly | number ofemployees | during the year was as follows: | |||
| 2023 | 2022 | ||||
| The average monthly | nmnber ofemployees | I | 3 | ||
| No employees received emolmnents | in excess off60,000. | ||||
| 7. | COMPARATIVES | FORTHK STATEMENT OFFINANCIAL ACTIVITIES | |||
| Unrestricted | |||||
| fund | |||||
| INCOME AND ENDOWMENTS | FROM | ||||
| Donations and legacies |
20,937 | ||||
| Other trading activities | 15,539 | ||||
| Total | 36,476 | ||||
| EXPENDITURE ON | |||||
| Raising funds | 34,789 | ||||
| Other | 17,717 | ||||
| Total | 52,506 |
| 7. | COMPARATIVES FORTHE STATEMENT OFFINANCIAL ACTIVITIES - continued | COMPARATIVES FORTHE STATEMENT OFFINANCIAL ACTIVITIES - continued | |
|---|---|---|---|
| Unrestricted | |||
| fund | |||
| NET INCOMEt(EXPENDITURE) | (16,030) | ||
| RECONCILIATION OF FUNDS | |||
| Total funds brought forward |
67,615 | ||
| TOTAL FUNDS CARRIED FORWARD | 51,585 | ||
| 8. | TANGIBLE FIXEDASSETS | ||
| Freehold | |||
| property | |||
| COST | |||
| At 1 April 2022 aud 31March 2023 | 47,907 | ||
| NET BOOKVALUE | |||
| At 31March 2023 | 47,907 | ||
| At 31March 2022 | 47,907 | ||
| DEBTORS:AMOUNTS FALLING DUE WITHIN ONE YEAR | |||
| 2023 I |
2022 I |
||
| Trade debtors | 2405 | 200 | |
| 10. | CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR | ||
| 2023I | 2022 | ||
| Social security aud other taxes | 1&923 | 1,359 | |
| Accruals and deferred income | 492 | 492 | |
| Accrued expenses | 2,497 | 1,117 | |
| 4,912 | 2,968 |
| MOVEMENT | IN FUNDS | |||||
|---|---|---|---|---|---|---|
| Net | ||||||
| movement | At | |||||
| At 1.4.22 | in funds | 31.3.23 | ||||
| Unrestricted | funds | |||||
| General fund | 51,585 | 7,8S7 | 59,472 | |||
| TOTAL FUNDS | 51,585 | 7,887 | 59,472 | |||
| Net movement | in funds, included in the above | are as follows: | ||||
| Incoming | Resources | Movement | ||||
| resources | expended | in funds | ||||
| Unrestricted | funds | |||||
| General fund | 29,997 | (22,110) | 7,887 | |||
| TOTAL FUNDS | 29,997 | (22,110) | 7,887 | |||
| Comparatives | for movement | in funds | ||||
| Net | ||||||
| movement | At | |||||
| At 1.4.21 | in funds | 31.3.22 | ||||
| Unrestricted | funds | |||||
| General fund | 67,615 | (16,030) | 51,585 | |||
| TOTAL FUNDS | 67,615 | (16,030) | 51,585 | |||
| Comparative | net movement | in | funds, included | in the above are as follows: | ||
| Incoming | Resources | Movement | ||||
| resources | expended | in funds | ||||
| Unrestricted | funds | |||||
| General fund | 36,476 | (52,506) | (16,030) | |||
| TOTAL FUNDS | 36,476 | (52,506) | (16,030) |
| Net | ||||
|---|---|---|---|---|
| movement | At | |||
| At 1.4.21 | in funds | 31.3.23 | ||
| Unrestricted | funds | |||
| General fund | 67,615 | (8,143) | 59,472 | |
| TOTAL FUNDS | 67,615 | (8,143) | 59,472 |
| Incoming | Resources | Movement | ||
|---|---|---|---|---|
| resources | expended | in funds | ||
| Unrestricted | funds | |||
| General fund | 66,473 | (74,616) | (8,143) | |
| TOTAL FUNDS | 66,473 | (74,616) | (8,143) |
| 2023 | 2022 | ||
|---|---|---|---|
| INCOME AND ENDOWMENTS | |||
| Donations and |
legacies | ||
| Grants | 5/09 | 8,110 | |
| JRSGrant | 11,327 | ||
| CCBCGrant | 1,500 | ||
| 5809 | 20,937 | ||
| Other trading activities | |||
| Room hire | 24,186 | 15,539 | |
| Investment income |
|||
| Deposit account | interest | ||
| Total incoming | resources | 29,997 | 36,476 |
| EXPENDITURE | |||
| Support costs | |||
| Management | |||
| Wages | 5,023 | 14,975 | |
| Other | |||
| Rates and water | I/25 | (44) | |
| Insurance | 1,647 | 1,636 | |
| Light and heat | 3,800 | 3,712 | |
| Telephone | 859 | 1,116 | |
| Sundries | I@93 | 554 | |
| Repairs and renewals | 3,668 | 27,815 | |
| Catering | 2,429 | ||
| 15321 | 34,789 | ||
| Governance costs |
|||
| Accountancy | and legal fees | 1318 | 1,116 |
| PayroB fees | 422 | 504 | |
| Professional Fees | 26 | 1,122 | |
| 1,766 | 2,742 | ||
| Tots!resources | expended | 22&110 | 52,506 |
| Net income/(expenditure) | 7,887 | (16,030) |