| Trustees | Gill Bowskill - | Chair | Chair | Chair | |||||
|---|---|---|---|---|---|---|---|---|---|
| Andrew Ward |
- | Treasurer | |||||||
| Alvin Adey - Vice Chair | |||||||||
| Jenny Scott | |||||||||
| Lynn Asquith | |||||||||
| Mohinder Singh |
Ghana | ||||||||
| Natalie Jovanovic | |||||||||
| Balu lad | |||||||||
| Mathew Ward |
|||||||||
| Senior management | team | J Griffiths | |||||||
| M Nicholson (Chief |
Executive | Officer) | |||||||
| Charity number | 700084 | ||||||||
| Company | number | 02221536 | |||||||
| Principal address | Manningham | Mills | Community | Centre | |||||
| The Silk Warehouse, | Lilycroft | Road | |||||||
| Bradford | |||||||||
| BD95BD | |||||||||
| Registered | office | Manningham | Mills | Community | Centre | ||||
| The Silk Warehouse, | Lilycroft | Road | |||||||
| Bradford | |||||||||
| BD95BD | |||||||||
| Independent | examiner | Alison Whalley | FCA | ||||||
| Naylor Wintersgill | Limited | ||||||||
| Carlton House |
|||||||||
| Grammar School Street |
|||||||||
| Bradford | |||||||||
| BD1 4NS | |||||||||
| Bankers | Unity Trust Bank | ||||||||
| P0 Box7193 | |||||||||
| Willenhall | |||||||||
| WV1 9DG | |||||||||
| Barclays Bank | Pic | ||||||||
| 10Market Street | |||||||||
| Bradford | |||||||||
| BD1 1EG |
| Page | |||
|---|---|---|---|
| Trustees' report |
1-12 | ||
| Statement of Trustees' | responsibilities | 13 | |
| Independent examiner's |
report | 14 | |
| Statement offinancial | activities | 15 | |
| Balance sheet | |||
| Statement ofcash flows |
17 | ||
| Notes to the accounts | 18-35 |
| Unrestricted | Restricted | Total | Unrestricted | Restricted | Total | |||
|---|---|---|---|---|---|---|---|---|
| funds | funds | funds | funds | |||||
| Notes | 2022 8 |
2022f | 2022 6 |
2021 6 |
2021 8 |
2021 8 |
||
| In erne and endowme | ts | m: | ||||||
| Donations and legacies |
71,621 | 71,621 | 43,591 | 13,200 | 56,791 | |||
| Charitable activities |
39,082 | 846,280 | 885,362 | 13,320 | 774,664 | 787,984 | ||
| Other trading activities |
33,353 | 33,353 | 875 | 875 | ||||
| Other income | 486 | 486 | ||||||
| Total income | 72,435 | 917,901 | 990,336 | 58,272 | 787,864 | 846,136 | ||
| ~Edit | ||||||||
| Raising funds | 10,560 | 10,560 | ||||||
| Charitable activities |
8 | 92,662 | 905,116 | 997,778 | 59,668 | 800,104 | 859,772 | |
| Total resources | ||||||||
| expended | 92,662 | 915,676 | 1,008,338 | 59,668 | 800,104 | 859,772 | ||
| Gross transfers | between | |||||||
| funds | (8,742) | 8,742 | ||||||
| Net (expenditure)/income | for | |||||||
| the yearl | ||||||||
| Net movement | in funds | (20,227) | 2,225 | (18,002) | (10,138) | (3,498) | (13,636) | |
| Fund balances | at 1 April | |||||||
| 2021 | 26,393 | 38,400 | 64,793 | 36,531 | 41,898 | 78,429 | ||
| Fund balances | at 31 | |||||||
| March 2022 | 6,166 | 40,625 | 46,791 | 26,393 | 38,400 | 64,793 |
| 2022 | 2021 | ||||||
|---|---|---|---|---|---|---|---|
| Notes | 6 | E | |||||
| Fixed assets | |||||||
| Tangible assets | 13 | 62,521 | 20,451 | ||||
| Current assets | |||||||
| Stocks | 14 | 1,762 | 6,500 | ||||
| Debtors | 15 | 123,345 | 85,721 | ||||
| Cash at bank and in | hand | 18,250 | 135,402 | ||||
| 143,357 | 227,623 | ||||||
| Creditors: | amounts | falling due within | |||||
| one year | 16 | (159,087) | (183,281) | ||||
| Net current | (liabilities)/assets | (15,730) | 44,342 | ||||
| Total assets less current liabilities | 46,791 | 64,793 | |||||
| Income funds | |||||||
| Restricted | funds | 18 | 40,625 | 38,400 | |||
| Unrestricted | funds | ||||||
| Designated | funds | 19 | 2,500 | 21,785 | |||
| General unrestricted |
funds | 3,666 | 4,608 | ||||
| 6,166 | 26,393 | ||||||
| 46,791 | 64,793 |
| 2022 | 2021 | ||||||
|---|---|---|---|---|---|---|---|
| Notes | 8 | 6 | |||||
| Cash flows from operating | activities | ||||||
| Cash (absorbed | by)/generated | from | 24 | ||||
| operations | (62,869) | ||||||
| Investing | activities | ||||||
| Purchase | oftangible fixed assets |
(55,660) | (17,424) | ||||
| Proceeds | on disposal oftangible fixed assets |
1,377 | |||||
| Net cash | used | in investing | activities | (54,283) | |||
| Net cash | used | in financing | activities | ||||
| Net (decrease)/increase in |
cash and | cash | |||||
| equivalents | (117,152) | ||||||
| Cash and | cash | equivalents at beginning |
ofyear | 135,402 | |||
| Cash and | cash | equivalents | at end ofyear | 18,250 |
| Restricted | Unrestricted | Restricted | Total | |||
|---|---|---|---|---|---|---|
| funds | funds | funds | ||||
| 2022f | 2021f | 2021f | 2021 f |
|||
| Donations and gifts |
11,344 | 11,344 | ||||
| Grants | 71,621 | 32,247 | 13,200 | 45,447 | ||
| 71,621 | 43,591 | 13,200 | 56,791 | |||
| Grants receivable for | core activities | |||||
| Bradford Metropolitan District Council |
20,000 | 10,000 | 10,000 | |||
| Annette Fox Leukaemia | Research | Fund | 700 | 700 | ||
| Community Action |
7,400 | 5,000 | 5,000 | |||
| Department of Health and Wellbeing |
18,065 | |||||
| Access to Work | 2,247 | 2,247 | ||||
| Inclusion North |
7,500 | 7,500 | ||||
| Power to Change | 20,000 | 20,000 | ||||
| Kickstart | 18,906 | |||||
| Made in Manningham | 5,500 | |||||
| The Craig Charity for Children | 750 | |||||
| The Neighbourly Foundation |
1,000 | |||||
| 71,621 | 32,247 | 13,200 | 45,447 |
| N Ol |
4( | CD OI |
t CO CO |
Ol | CI | «C CO CO |
||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ul | ||||||||||||||||||
| p | ||||||||||||||||||
| 0.»0 Iu0 CD 0 |
(0 I« |
4( | C« CD CD CO |
|||||||||||||||
| '0 00 |
'a g |
(O | ||||||||||||||||
| Il | ||||||||||||||||||
| CD | ||||||||||||||||||
| Q 0 Iu |
ul '0 ' |
C«0 C« |
||||||||||||||||
| tu '«1 |
o a |
|||||||||||||||||
| a 0 tll |
Iu 0 u! |
0I« | 4I | 0! | IA | 0! | CD | IA | ||||||||||
| CO | CO | |||||||||||||||||
| 0»a 0 Iu ' III 0 |
0 0 m f |
N0 | 4l | CD C! |
CI CI |
CI CI Ca |
C! CI |
|||||||||||
| CD | a» «( |
0 4 |
||||||||||||||||
| («4l I«0 I« |
CO CO IA |
«D CO OI |
(0 IA |
«4 CO CD |
CD CO |
|||||||||||||
| IA 01 |
CO | CD | CO | |||||||||||||||
| CO | CO | |||||||||||||||||
| 0 0 CD'00 |
0a | («4( C«0 C« |
(0 CI |
C(t CI |
OI «D p |
Ol C! |
||||||||||||
| tu | ||||||||||||||||||
| dl | ||||||||||||||||||
| CI | (D0 0 |
ulo | N Cl |
tll | CI CI |
C! C! CO |
C! CI CO |
C! C! CO |
||||||||||
| lU zI-z0 O |
lu0 a00 |
Cl O.0 Cl |
N I« Ol I« |
4( | to (0 IA IA Ol |
ul ta CD IA |
co IA |
0! IA CO «1 CD |
CO «1 0! |
Ol DD Ol IA |
CO CD |
|||||||
| COI-z | Cl | |||||||||||||||||
| IU K |
a 0 lu ' |
0 0 |
C«4I (« «I |
|||||||||||||||
| IU I- |
O | ,0 'O «C |
ul E 0 0 |
CV | ||||||||||||||
| V) | ||||||||||||||||||
| LL | ||||||||||||||||||
| LU00I- I- |
Oz z LUXI-0I- |
CI 0 Ul |
ID ID 0 ID ID DD8 |
'00 Gl ul1300 «D 4- 0 |
ul 0 0 |
o | Ot '0 CD ID4!0 «1. 0. 2' CD |
(D aaul C C g 0 D! ID .— 'ul 'g |
||||||||||
| Q LU |
V) LUI-0z |
0 | ID U |
—2 | (9 | 0 | 6! C C ««D |
(D (D CL' |
| '0 IU c c0O |
BN 00 f- (4 |
BN 00 f- (4 |
CD 0 CD Of |
O 0 O CU (O |
C' (tl O I |
(O I (O (0 |
O 0 (A (0 |
rf (O (0 |
O O O (0 |
IA (0 Ol w |
Cl I co CO |
' | 0 0 O I |
(0 Cp m' ff |
|||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| O.»0 at4 (9 0 O 0 ItlC m |
ca | Ot CO(0 |
|||||||||||||||||||||||
| IU | |||||||||||||||||||||||||
| Vf | |||||||||||||||||||||||||
| 4( | |||||||||||||||||||||||||
| IU '0 m ' |
CIa | ||||||||||||||||||||||||
| al O '0 C |
|||||||||||||||||||||||||
| IU U 0 al al Vl |
Cca | 4( | 0 0 O (0 |
IA (0 CD C' |
0 O OO |
0 O0 |
IA CO Ol |
||||||||||||||||||
| at | |||||||||||||||||||||||||
| Q'0 C al /a 0 |
' |
C 0 m |
Ct | 4( | f Ot |
(tf CD 0 Ot |
0 D O Cl |
rf Ctf O I |
(O I (0 (0 |
0 O IA (0 |
CU | ||||||||||||||
| CA | |||||||||||||||||||||||||
| Oc | |||||||||||||||||||||||||
| CI CI ta00 I- (4 |
C(f Ot IA 0 |
O D D D Ctl |
Clct CO Ot |
0 Ct Ot |
' | O CO Pf (0 |
|||||||||||||||||||
| CO | |||||||||||||||||||||||||
| Ct.»0 m (D 0 0 IU C g |
N ca0 N |
4( | Of ct f |
Pf CU |
|||||||||||||||||||||
| at | |||||||||||||||||||||||||
| a | M0 m~O |
N N Ct ca |
al | 00 CO |
CU0 CO |
||||||||||||||||||||
| IJJ | taC | CO CD |
(0 CD |
||||||||||||||||||||||
| zI-z0 U |
Vlat ~ IL '0 at ta vl |
N N0 ca |
4I | ||||||||||||||||||||||
| CJJI-z UJ IUI- |
a | 4 0»0C Ill Am at 0 CI IU |
0 ' m E 0 |
(4 N CI N |
(4 | Ol Clt (0 0 af |
0 O O 0 CV |
(O (0 CD C(l |
CD Ot CD CD |
O 0 CD |
' | lp CA rf CD (tf IA |
|||||||||||||
| C | |||||||||||||||||||||||||
| IJ) | |||||||||||||||||||||||||
| Oz z U. IU I-0I- N UJI-0z |
a a UJz UI U.0 |
m (U 0 ta Gl UO Gl O |
J/I CD '0 S Gt I Gt0 IUc E 0 e 0. |
0 m Cl c Gl 0 0 0 Gt P— 0jJ 0 mct COO Gl E Gl GI X LL Gl CC |
'IOc LL c0 m (II Vt0 IL' |
(D Gl CO'0 Gl 0 cPxa™& 0 OOO CI OA Cl WOW CA O CA ID g 0. Vl /E CU 0 (D 0 m Cl c CL Gl (A Gt O 0 CI Gl mmmm O COO |
c 0 E E O |
0 Gl 13 0 LL c E ID m 4 |
m I/I 0 0 0 c h0 c Ecp E cmc 0 '(D 0 OZ~ G GO 0 pt Gl g c0 0. vt 0 (A C: |
| Unrestricted | Unrestricted | ||||
|---|---|---|---|---|---|
| funds | funds | ||||
| 2022 | 2021 | ||||
| F | 6 | ||||
| Room hire | 33,353 | 875 | |||
| 6 | Other income | ||||
| Total | Total and | ||||
| Unrestricted | |||||
| funds | |||||
| 2021 | |||||
| 6 | |||||
| Other income | 486 | ||||
| 7 | Raising funds | ||||
| Restricted | Total | ||||
| funds | |||||
| 2022 | 2021 | ||||
| 6 | 6 | ||||
| Fundraisin | and | ublicii | |||
| Fundraising | |||||
| 10,560 | |||||
| 10,560 |
| Dl tll0 Ct |
IA Gt |
JA CO |
Pl | IO Ut O |
JA UJ C3I |
CQ Qf |
Gl CD O |
CO Gt |
O | f I |
Ct | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| f—Ctl | CQ | O | JA O |
Q | CQ C3f |
03 IA |
Q CI |
|||||||||||||||||
| CQ | CQ | |||||||||||||||||||||||
| '0 CC 0 0 ID 0 —Q CA |
D 0 m0 0 4ct |
Ql CI Qf |
Pl CO O I |
IO CQ IA C3 |
CO IA CI |
O JA |
CQ CO |
|||||||||||||||||
| Dl | JA | |||||||||||||||||||||||
| I 0 ID ' N 0 |
C3I Ct |
Gt | O | |||||||||||||||||||||
| 'Cf ~ | ||||||||||||||||||||||||
| m U 0 v) ID 33 |
CO CC |
4I | Ct Ct C3 |
CQ | CO CQ C3 |
Ql O I IO |
Ctf | Q | O | Al O CO |
||||||||||||||
| m | ||||||||||||||||||||||||
| P '0 | 0 | CI | 4l | C3I JA |
Q CQ |
I CD |
O | O C |
O CO Ut |
O CO |
IA | C3 | Ct CO |
|||||||||||
| 33 m ID tl |
m E |
CO | GI | O O |
Af I |
Al | CO CO |
CQ IO IA |
CO IO |
|||||||||||||||
| Cf, | ||||||||||||||||||||||||
| m Cu Al 0 O Al |
CQ ch CI |
O IA Al |
IO CD IA |
C3l CO |
O CO |
IQ I CD CD |
CO CO 03 |
IO CAQ0) |
||||||||||||||||
| '0 CL& CCO ID 0 0 —Q 0 CO 4 |
CI Ctt CI |
CC cQ CO IA |
Pl rl |
3I O JA |
Ql CA O CQ |
CQ CA C3l CQ Ct |
Ct Gt CO |
O CO O |
CO CO |
Ut CQ CQ t3J |
||||||||||||||
| 0 ill |
Dl Dl '+ 0. III N m |
Dl ID |
Ql QlC! Ql |
4l | CQ CQ O O CO |
0 | CQ CD CJI |
CD O IA C3I |
CO | CQ CQ |
||||||||||||||
| ZI-Z00 NI-Z |
CC4 | Dl DL0 m m 4 0 Vf m 33 ,& c m |
Qf ttl CI Qf |
Qf | 0 Gl Ut |
Q rC |
' | rf 03 CQ |
Gt CQ CQ |
CQ | JA CQ IO |
|||||||||||||
| LU UjI- |
C3 CCf 0 |
+33 C C 0 m ' Cmmm moE |
Qf Df JO |
4I | CO CO CD CO |
CQ t3I |
C3I Gt |
CQ IOO O |
JA Q CO O |
C Q3 IA |
O IO 3C |
IO CD CO |
||||||||||||
| M | Cf; | C | ||||||||||||||||||||||
| UZ UjZI-0I- M UJI-0 |
CI IQ UI U.0 |
N m 0 ID Ct 3 t m O |
Vl ul 0 0 CA |
N N0 0 ul QI 0 |
ul Ul 0 CD m ) |
e tDt3 0 ID 0. |
DI E CD E 0 VIC0 0 |
th ID m 0 0 |
Dt m 6! th tD |
Dt N VI Ut Vt00 'C0 CD0. Ut 0 Dl h CO |
Gt m0 |
N UJ00 IDI3C ID0 ID 0 ID 0 Dt m CG |
GJ ID C m m ul |
u- D m |
VJ u— th Ndt |
th0 c th m |
| 9 | Support costs | Support costs | |||||||
|---|---|---|---|---|---|---|---|---|---|
| Support | Governance | 2022 | Support | Governance | 2021 | ||||
| costs | costs | costs | costs | ||||||
| 9 | 9 | 5 | f | ||||||
| Staff costs | 106,026 | 106,026 | 100,918 | 100,918 | |||||
| Depreciation | 12,213 | 12,213 | 3,861 | 3,861 | |||||
| Establishment | costs | 65,675 | 65,675 | 58,383 | 58,383 | ||||
| Office costs | 43,330 | 43,330 | 34,730 | 34,730 | |||||
| Travel | 179 | 179 | 12 | 12 | |||||
| Sundry | 2,099 | 2,099 | 1,952 | 1,952 | |||||
| Advertising | and | publicity | 8,724 | 8,724 | 472 | 472 | |||
| Bank charges | 973 | 973 | 374 | 374 | |||||
| Professional | fees | 6,100 | 6,100 | 9,739 | 9,739 | ||||
| Room hire and | meeting | ||||||||
| costs | 793 | 793 | 475 | 475 | |||||
| Independent | examiners | ||||||||
| fees | 3,600 | 3,600 | 3,000 | 3,000 | |||||
| Accountancy | and payroll | 22,463 | 22,463 | 20,012 | 20,012 | ||||
| Trustees expenses | 267 | 267 | |||||||
| 246,112 | 26,330 | 272,442 | 210,916 | 23,012 | 233,928 | ||||
| Analysed between |
|||||||||
| Charitable activities |
246,112 | 26,330 | 272,442 | 210,916 | 23,012 | 233,928 |
| The average monthly number ofemployees during the yea |
r was: | |
|---|---|---|
| 2022 | 2021 | |
| Number | Number | |
| Charitable activities |
15 | 10 |
| Management and administration |
4 | 4 |
| 19 | 14 | |
| Employment costs |
2022 f |
2021f |
| Wages and salaries | 356,610 | 282,076 |
| Social security costs | 22,643 | 17,682 |
| Other pension costs | 5,621 | 4,655 |
| 384,874 | 304,413 |
| 13 | Tangible fixed assets | ||||
|---|---|---|---|---|---|
| Leasehold | Fixtures and | Total | |||
| improvementsf | fittings 8 |
||||
| Cost | |||||
| At 1 April 2021 | 33,970 | 33,970 | |||
| Additions | 16,267 | 39,393 | 55,660 | ||
| Disposals | (8,451) | (8,451) | |||
| At 31 March 2022 | 16,267 | 64,912 | 81,179 | ||
| Depreciation and impairment |
|||||
| At 1 April 2021 | 13,519 | 13,519 | |||
| Depreciation charged |
in the year | 422 | 11,464 | 11,886 | |
| Eliminated in respect ofdisposals |
(6,747) | (6,747) | |||
| At 31 March 2022 | 422 | 18,236 | 18,658 | ||
| Carrying amount |
|||||
| At 31 March 2022 | 15,845 | 46,676 | 62,521 | ||
| At 31 March 2021 | 20,451 | 20,451 | |||
| 14 | Stocks | ||||
| 2022f | 2021 6 |
||||
| Finished goods and goods for resale | 1,762 | 6,500 | |||
| 15 | Debtors | ||||
| 2022 | 2021 | ||||
| Amounts falling due |
within one year: | 6 | 6 | ||
| Trade debtors | 79,364 | 58,468 | |||
| Other debtors | 3,627 | 2,000 | |||
| Prepayments and accrued income |
40,354 | 25,253 | |||
| 123,345 | 85,721 |
| Creditors: am | ounts |
falling due within one year | ||
|---|---|---|---|---|
| 2022 6 |
2021f | |||
| Other taxation | and social security | 6,569 | 5,767 | |
| Trade creditors | 81,325 | 75,222 | ||
| Other creditors | 1,559 | 453 | ||
| Accruals and deferred | income | 69,634 | 101,839 | |
| 159,087 | 183,281 |
| C dl U C |
N N O N C0 |
Q Q Q Q (A |
O O O O |
(0 CI |
|||||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Vlal tu0 |
Gl ID |
m | |||||||||||||||||||||||||||||||||
| Cl.0 Cl.0 0 e CL |
(d 'D L V |
dl Vl V O Vl |
ul V 'O 0L a V ta |
(0 GI IA co |
O EO Cd ul |
O GI CEI |
O O IA (0 |
O Al |
O IA |
CD CD CD CD |
CO (D CD |
VI V! I O |
IA (Et O |
C IA CD CEE (0 |
O O 4 CEE |
O O O Q Pl |
Q Q IA IA |
Dt O |
Q O O IA |
O Q CD |
Q IA |
Q O O |
CD O CD |
||||||||||||
| N | |||||||||||||||||||||||||||||||||||
| 0 5 C0 -a |
+C dl E al 0 2 |
Ul C E0 |
Iu dlV O |
Vl | (0 IA (0 |
O IA (El Gt |
CEI 0! O |
0 O IA (0 |
(A GI Q |
O OO O |
OO | CA IA |
CD 0! IA |
O Q Gt Cd |
Q O O O Cd |
O O IA IA |
Cd (O O |
Q O O IA |
O O 0! |
Q EA Cd Pl |
O O O |
CO O CD CO |
|||||||||||||
| al | |||||||||||||||||||||||||||||||||||
| Vl | C dl |
N 0 |
Vl | O | IA(0 | IA | Cl Cl |
||||||||||||||||||||||||||||
| (a at0 |
V CV L ta 'co |
Cd | Cl | CO | |||||||||||||||||||||||||||||||
| Gl | |||||||||||||||||||||||||||||||||||
| Vl | |||||||||||||||||||||||||||||||||||
| 0 | Ih | Vl | |||||||||||||||||||||||||||||||||
| (a 0'a |
Iuc GI |
||||||||||||||||||||||||||||||||||
| 0 | |||||||||||||||||||||||||||||||||||
| ul e m m0 ta |
N 1- C dl |
Vl V U 0 I |
'O V 0 L" al O x tu |
Vl | CD O (0 |
(0 CEI Gl |
IA (0 O (O |
O O IA (0 |
Q Pl |
Q IA |
Q O CD |
O | CEI O O |
O O O |
ICI (0 Ol |
O O O IA |
O O O (0 |
IA CEI co (El |
EO xt |
O O IA |
Al O IA CO |
(Et CD 1l' |
0 O O IA |
O OO CD |
|||||||||||
| 'Cl | |||||||||||||||||||||||||||||||||||
| dlpx e Dl |
0 5 |
cv c E 8 c |
ul dl O O ta N |
Vl | O IA IA |
CO Cd GI |
Cd CD I 0! Al |
0 O IA CO |
O O VD |
O I |
0 0 0 O EO |
GI GI EO IA |
0 0 0 Cd |
IA (0 Ol rl' |
0 0 0 IA |
0 0 0 (0 |
CO EO (0 |
' | ' | I VI V! |
0 0 IA I |
Cd 0! VI CD CO |
(Et 0! r( rl' |
0 0 O IA |
|||||||||||
| 30 | |||||||||||||||||||||||||||||||||||
| Cl UJ zI-z0 |
0 dl Olc: N «l. E00 |
0 la N dl0 V Cd c ta c NO (a4 |
O O IA |
IA O l |
' | ' | 0 IA (El |
CD CD |
O 0 O |
' | O Dt CO CO |
||||||||||||||||||||||||
| O | Vl | 0 | |||||||||||||||||||||||||||||||||
| V)I-z lU lUI- Il) O lUxI-0I- Io lUI-0z |
O LJ LUO a UJ LU U.0 |
'0 dl I/la! dl 0 Gl 0e 0 N 0C V al e E0 0 0C dl VI e (E.'I- |
C0 E C0C m ED 0 c( O 0 CQ |
Vl 0 Cu (0 0 0 CQ |
ul2 E dl X LL0 |
tD Z Vl 0 P. (0 'EI m 0 |
ED '(I a ca .N 0 |
ul m0 ul D (a &- |
Vl 0 CL E Gl O E E 0 00 0 |
tD0 VlC Ia 0 (mu 2 ul (a0! 00 0'0 0 td al e N I 0 (a LL m U, o (a ED (a 0 M al0 c UE00 Cl 0 ed% CQ CQ |
a! m 0a! dl O. CL ul L 0 0L ED 10 IaC p e0 &0 o~ 00 EDZ |
ta0 Q.e 0 td Gl 0 Dle CD 0 0 'D D la CQe 6 |
0 CL 0 m e Nal 0 Q 0 Z |
C dl Ed! C LQ E O dl Gl '0 Gl dl 0 0! c( O |
dl 0 Gl tD 0 0 Gl CQ |
O O VC Ea E 0 0 |
I0 O ulN dl0 u! dl 2a! (0 0 0 c( |
'D C m0 O V! e O |
Gl al mC Z C e ta W |
Gl0 a Gl dl (A |
20 C dl(0 ED Gl(00 Gl ED 0 Do u- (a CQ |
Z 0 (0 CQ |
0 al M ED o. 0 |
Gl cv Gl E (0 |
00 G! 0 LL 0 Dt ED Z ED |
C m M -X0 |
| Balance at | Transfers | Balance at | Transfers | Balance at | ||
|---|---|---|---|---|---|---|
| 1 April 2020 | 1 April 2021 | 31 March 2022 | ||||
| 8 | 8 | f | 8 | 8 | ||
| Fixed Asset Fund | 5,183 | 14,102 | 19,285 | (19,285) | ||
| Redundancy | 11,084 | (11,084) | ||||
| Memorial | fund | 2,500 | 2,500 | 2,500 | ||
| 18,767 | 3,018 | 21,785 | (19,285) | 2,500 |
| th w m |
N N 0 |
(A N (D O |
0 O IA Ol |
CO cO (O CQ |
IO | NC! | 4I | IA O |
|||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| dlV | |||||||||||||||||||
| mC | hl | ||||||||||||||||||
| ttl dl ul |
Q | (A CQ CD |
ID CQ N 0! |
'U dl V ul |
ul '0 C |
C C« |
III | C!0 CQ CQ |
|||||||||||
| dl | |||||||||||||||||||
| m | |||||||||||||||||||
| N '0 C « C L |
I- C |
(O (O tA CD |
(D (O (D |
00 | dl dlL CD N |
Ih 0C « |
C! | 4l | (A CQ OI 0! |
0 0 IA N |
|||||||||
| ID | dl | ||||||||||||||||||
| E 0 |
x LL( |
CI | |||||||||||||||||
| 0K | E0V0 | O O! (D |
IA | hi m C m Q |
N 0 c « |
C«(0 | 4I | ||||||||||||
| m m V m C |
N O 'N 0 = DL |
0 0 CQ |
IA CO N |
CQ O (O |
N CD |
4l | N IO N (O |
0 CQ IA |
|||||||||||
| m~ | CQ 0 |
O CO |
'U (D V |
N 'U C « |
N | 4I | IA (O CI |
(0 C! |
|||||||||||
| dl | CO | th | |||||||||||||||||
| lhC | dl | ||||||||||||||||||
| dl | |||||||||||||||||||
| '0 C u '~ |
'0L | O O 0 CQ |
CQ (D CD O! IA |
'0 dl td0 UI ul ID |
th '0 C h |
N IU Cd |
4I | CI C! IA |
C! Cl |
||||||||||
| dl | CI | ||||||||||||||||||
| 0 LU ZI-Z0 |
E dl 0 |
x LV m E0V |
tO CQ (O |
QI CO IA |
d! dl L0 &3 |
Ih 0 C u |
N C«C! Cd |
4I | (A CO |
IA IA CQ CQ (A |
|||||||||
| LJ | |||||||||||||||||||
| V)I-Z IU IUI- |
Al Nl CD C«l LJ |
C! t I« mo m c« VC LC dl CL mm m |
N'0 C |
'Ci dl dl th (D h. dl (D |
|||||||||||||||
| V) | C | m | |||||||||||||||||
| dl | 0! | ||||||||||||||||||
| U | UJa a |
8 th |
V ttl |
(h dl |
|||||||||||||||
| LUXI-0I- VJ UlI-0Z |
UJ UJ LL0 |
CO | (h 'U '0 o C (h ID |
u! '0 C th0L dl LL m- c m 0! dl N L dl dl |
N ld Yl 0 th I/I IdC «I C« |
(d N NV (d (d /D t3 LL |
D | (d N u! dl (h th ul m Gl C '0! E L (d I—Lh |
| 2022 | 2021 | |
|---|---|---|
| E | ||
| Within one year | 16,000 | 16,000 |
| Between two and five years | 48,000 | 40,000 |
| In over five years | 60,000 | 60,000 |
| 124,000 | 116,000 |
| 2022 | 2021 | ||||||
|---|---|---|---|---|---|---|---|
| E | E | ||||||
| Aggregate compensation |
74,610 | 62,597 | |||||
| There were no further | related | party transactions | which require disclosure (2021 None). | ||||
| 24 | Cash generated from |
operations | 2022 | 2021 | |||
| E | E | ||||||
| Deficit for the year | (18,002) | (13,636) | |||||
| Adjustments for: |
|||||||
| Loss on disposal oftangible | fixed assets | 327 | |||||
| Depreciation and impairment |
oftangible | fixed assets | 11,886 | 3,861 | |||
| Movements in working |
capital: | ||||||
| Decrease/(increase) in |
stocks | 4,738 | (362) | ||||
| (Increase) in debtors |
(37,624) | (23,029) | |||||
| (Decrease)/increase in |
creditors | (24,194) | 124,240 | ||||
| Cash (absorbed by)/generated from operations |
(62,869) | 91,074 |