REGISTERED CHARITY NUMBER: 1057862
Unaudited Financial Statements for the Year Ended 31 December 2021
for
Rainbow Trust Africa
The Rowleys Partnership Ltd Chartered Accountants Charnwood House Harcourt Way Meridian Business Park Leicester Leicestershire LE19 1WP
Rainbow Trust Africa
Contents of the Financial Statements for the Year Ended 31 December 2021
| Page | |
|---|---|
| Reference and Administrative Details | 1 |
| Report of the Trustees | 2 to 6 |
| Independent Examiner's Report | 7 |
| Statement of Financial Activities | 8 |
| Balance Sheet | 9 |
| Notes to the Financial Statements | 10 to 19 |
| Detailed Statement of Financial Activities | 20 to 21 |
Rainbow Trust Africa
Reference and Administrative Details for the Year Ended 31 December 2021
TRUSTEES R A Eagle (Chairman) D Burton T Eagle Treasurer J Watts PRINCIPAL ADDRESS c/o Mr Andrew Eagle Josiah Hincks Solicitors 22 De Montfort Street Leicester LE1 7GB
REGISTERED CHARITY NUMBER 1057862
INDEPENDENT EXAMINER The Rowleys Partnership Ltd Chartered Accountants Charnwood House Harcourt Way Meridian Business Park Leicester Leicestershire LE19 1WP
Page 1
Rainbow Trust Africa
Report of the Trustees for the Year Ended 31 December 2021
The trustees present their report with the financial statements of the charity for the year ended 31 December 2021. The trustees have adopted the provisions of Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) (effective 1 January 2019).
The financial statements have been prepared in accordance with the accounting policies set out in the notes to the accounts and comply with the charity's governing document, the Charities Act 2011 and Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) published in October 2019.
OBJECTIVES AND ACTIVITIES
Objectives and aims
The objects of the charity, as stated in its declaration of trust, are:
-
To promote and enhance the welfare of needy communities in Africa - The relief of persons who are in conditions of need, hardship or distress, or who are aged and sick
-
The advancement of education on the basis of Christian principles
-
To increase opportunities in gaining employment
-
To assist with improving standards of health care
The policies adopted to further the objects of the charity are:
-
Running the Rainbow Africa Centre in Livingstone, Zambia
-
Running a Pre-school and Primary School at the Centre
-
Providing skills training
Public benefit
The trustees have had regard to the Charity Commission guidance on public benefit.
Volunteers
The charity is grateful for the commitment of its volunteers who are involved in all aspects of the charity's operations.
Page 2
Rainbow Trust Africa
Report of the Trustees for the Year Ended 31 December 2021
ACHIEVEMENT AND PERFORMANCE Charitable activities
How the charity delivers public benefit.
Developments in 2021
The world is gradually easing COVID-19 restrictions and the virus is causing less of a hindrance to progress at Rainbow Trust Africa (RTA) than in the previous two years. However, we still are faced with precautions and costs pertaining to its spread prevention.
The intended school expansion is almost complete and in 2021 we completed our first year of Grade 11 tuition. 2022 will see the start of Grade 12.
All church properties are in reasonable order and the work in the 5 villages continues and expands.
On the Muzoka site the Grannies accommodation continues to house Monica Muchinou and Inonge Mubiana who live happily in their new homes. Potentially, other units are planned.
Support for needy Grannies continued through the provision of food and house repairs and we now support 16 ladies and gentlemen plus the Old Peoples Home in Livingstone.
The project to refurbish the existing accommodation on site continues. Further phases await funding. The funding for this project has been raised by specific gifts for the purpose. Further maintenance programs for all areas are on-going.
Food provision to six villages continues with Mealie Meal being supplied. Our significant US sponsor continued to support our efforts and donated significant funds to the project. The sponsor also supports our monthly provision of food supplies to the staff and children at the school.
The Breakfast Club now supports 30 pupils who, if not for the project, would come to school hungry. This project is funded by specific donations from a church in Leicestershire.
Under the direction of Head teacher Janet Shamboko, The King's School enjoyed continuing success, and despite the continued issue of the COVID pandemic, we still enjoy a superb pass rate for the Grade 7 external examination. This was again the best result by any school in Livingstone. In addition almost all Grade 9 pupils gained secondary school places.
2021 will see the school moving to full secondary provision. We do not foresee any delay to the planned expansion, despite the pandemic. The new Science block was started and completed mid 2022.
The Sponsored Child programme has remained reasonably static since 2020, again we will look to expand this provision once we are able to run our full programme again. There are still 100 benefitting from this programme.
On site in Livingstone: It is the Trust's intention to pursue the installation of Solar products to make the property more sustainable. This is subject to quality Solar installations and funds being available.
Fundraising activities
The charity relies on voluntary donations from churches and individuals for its income. The charity does not employ professional fundraising bodies.
Page 3
Rainbow Trust Africa
Report of the Trustees for the Year Ended 31 December 2021
FINANCIAL REVIEW
Income generation
In total, the charity's gross income reduced from £407,514 to £163,613. The charity's main sources of income are in the form of donations received and gift aid reclaimed together with the income generated in Zambia. In 2021, the charity also received specific, restricted gifts from a US sponsor to provide food to villages and other food related provisions.
Resources expended and services
The charity's expenditure for the year was £179,237 (2020: £216,366), of which £182,768 was expended at the Livingstone Centre in Zambia (2020: £192,087). £103,195 of this was spent on salaries employing the staff who further the work of the charity in Zambia (2020: £116,492).
Tangible fixed assets and depreciation
There were additions to fixed assets amounting £8,659 in the year belonging to the School Fund.
Investment policy and objectives
The charity has adopted a policy of periodically investing in an interest bearing account with Indo Zambia Bank (IZB) in Zambia.
Reserves policy
The trustees are responsible for setting a reserves policy taking into account the administrative overheads of the charity.
Donations made to the charity for a specific purpose have to be recorded as restricted funds because the usage is specified by the donors. All other funds may be referred to as unrestricted funds. At 31 December 2021 the level of reserves held in restricted funds amounted to £114,618.
The level of reserves held in unrestricted funds at 31 December 2021 amounted to £424,221 which is considered sufficient to ensure that future calls upon the charity can be met.
Restricted funds
Restricted funds were held during the year for the following purposes:
Child Sponsorship/School Fund - set up to provide for the education, clothing and subsistence of a number of children attending the Rainbow Pre-School and King's School. 3/8ths of the non-attributable centre costs are allocated to this project.
Village Outreach - set up with the dual purpose of taking evangelism and medical care into the villages surrounding Livingstone, Zambia.
Granny Fund - set up to support grannies who are looking after children whose parents have died from Aids/HIV.
Church Development - Roof/Meeting Place - monies raised to support the re-building and repairs to the various church buildings supported.
New Guest House (Burton House) - This is a restricted fund for the purpose of building an additional accommodation building on the site in Livingstone which is for the use of the trustees who carry out work at the base. This project is now complete.
Page 4
Rainbow Trust Africa
Report of the Trustees for the Year Ended 31 December 2021
FUTURE PLANS
The trustees anticipate further involvement of short term teams visiting to assist and support our work. The need for assistance includes general maintenance on the Livingstone and Muzoka sites and the growth and nurturing of village churches as well as support for the needy Grannies and medical outreach to remote villages.
New projects will include the further development of additional purpose built duplex homes for several of the Grannies on the secure Muzoka site. This initiative has been driven by the increase in unwelcome interference, theft and vandalism of a number of such homes in Livingstone.
The major single project in the next two years will be the school expansion as described above.
The project to refurbish the existing accommodation on site continues throughout the year. The funding for this project has been raised by specific gifts for the purpose. There is now in place an on-going maintenance programme for all buildings on our complexes at Livingstone and Muzoka, this will continue. Bookings for our accommodation in 2020 ceased due to COVID-19.
A significant programme for the Livingstone centre is the installation of solar power on site (see above). We envisage that this will continue in the form of further site lighting and office provision.
STRUCTURE, GOVERNANCE AND MANAGEMENT Governing document
The charity is controlled by its governing document, a deed of trust dated 20 November 1995, and constitutes an unincorporated charity.
Recruitment and appointment of new trustees
Trustees are selected by the other members of the trustee board. Trustees serve a term of four years after which they may submit themselves for re-election.
In selecting the new trustees, they seek to identify people who regularly attend events and functions organised by the charity and are willing to volunteer to help to raise funds on behalf of the charity. Potential trustees are invited to attend trustees' meeting as observers and are given more details of the charity's aims and activities and if all agree, they are then proposed as new trustees at a subsequent trustees' meeting. This process allows due consideration of the persons eligibility, personal competence, specialist knowledge and skills.
Organisational structure
The charity trustees are responsible for the general control and management of the charity. All the trustees give their time freely and receive no remuneration or other benefit but are reimbursed for their expenses. Notwithstanding his resignation in 2020, Mr. Ewart Crowther remains active with the charity's work in Zambia and is still remunerated for this. The amounts paid in respect of ministry fees and expenses are in accordance with the trust deed.
Page 5
Rainbow Trust Africa
Report of the Trustees for the Year Ended 31 December 2021
STRUCTURE, GOVERNANCE AND MANAGEMENT Governance and internal control
The systems of internal control are designed to provide reasonable but not absolute assurance against material misstatement or loss. They include:
-
A strategic plan and an annual budget approved by the trustees;
-
Regular consideration by the trustees of financial results and variances from budget:
-
Delegation of authority and segregation of duties;
-
Identification and management of risk.
The trustees have reviewed the adequacy of the charity's internal controls and are pleased to report that the charity's financial controls, in particular, conform with guidelines issued by the Charity Commission.
Induction and training of new trustees
The new trustees are introduced to their new roles and given copies of the trust deed and guide to the policies and procedures adopted by the charity. Publications from the Charity Commission are also provided including the guidance on charities and public benefit, thus ensuring that the new trustees are aware of the scope of their responsibilities under the Charities Act. The process adopted by the charity is that the new trustees work with the existing trustees assisting on particular activities and projects run by the charity. Once the new trustees has gained enough experience then they are given task of leading particular activity and project and accordingly reporting progress at the trustees' meeting.
Risk management
The trustees have assessed the risks the charity faces and have drawn up a risk plan which identifies the major risks by area of activity, the nature of those risks, the likelihood of those risks happening and the measures taken to manage them. The trustees review the risk plan regularly at their meetings. The trustees are satisfied that systems are in place or arrangements are in hand to manage the risks that have been identified. Systems are also in place to review the charity's finances and these are supported by the review of the charity's policies on a regular basis.
Approved by order of the board of trustees on 26 October 2022 and signed on its behalf by:
Andrew Ea le g
.............................................signed on 26/10/2022, 20:15:04 BST ..... R A Eagle (Chairman) - Trustee
Page 6
Independent Examiner's Report to the Trustees of Rainbow Trust Africa
Independent examiner's report to the trustees of Rainbow Trust Africa
I report to the charity trustees on my examination of the accounts of Rainbow Trust Africa (the Trust) for the year ended 31 December 2021.
Responsibilities and basis of report
As the charity trustees of the Trust you are responsible for the preparation of the accounts in accordance with the requirements of the Charities Act 2011 ('the Act').
I report in respect of my examination of the Trust's accounts carried out under section 145 of the Act and in carrying out my examination I have followed all applicable Directions given by the Charity Commission under section 145(5)(b) of the Act.
Independent examiner's statement
I have completed my examination. I confirm that no material matters have come to my attention in connection with the examination giving me cause to believe that in any material respect:
-
accounting records were not kept in respect of the Trust as required by section 130 of the Act; or 2. the accounts do not accord with those records; or
-
the accounts do not comply with the applicable requirements concerning the form and content of accounts set out in the Charities (Accounts and Reports) Regulations 2008 other than any requirement that the accounts give a true and fair view which is not a matter considered as part of an independent examination.
I have no concerns and have come across no other matters in connection with the examination to which attention should be drawn in this report in order to enable a proper understanding of the accounts to be reached.
Paula Swann-Jones
signed on 27/10/2022, 08:49:41 BST
Mrs P Swann-Jones FCA ICAEW The Rowleys Partnership Ltd Chartered Accountants Charnwood House Harcourt Way Meridian Business Park Leicester Leicestershire LE19 1WP
Date: 26 October 2022
Page 7
Rainbow Trust Africa
Statement of Financial Activities for the Year Ended 31 December 2021
| Unrestricted fund Notes £ INCOME AND ENDOWMENTS FROM Donations and legacies 2 55,355 Other trading activities 3 - Total 55,355 EXPENDITURE ON Charitable activities 4 Livingstone Centre 3,826 Other Charitable Expenditure 7,332 Other 6 (13,405) Total (2,247) NET INCOME/(EXPENDITURE) 57,602 Transfers between funds 15 (22,164) Net movement in funds 35,438 RECONCILIATION OF FUNDS Total funds brought forward 388,783 TOTAL FUNDS CARRIED FORWARD 424,221 |
Restricted funds £ 27,664 80,594 108,258 178,942 2,542 - 181,484 (73,226) 22,164 (51,062) 165,680 114,618 |
31.12.21 31.12.20 Total Total funds funds £ £ 83,019 340,717 80,594 66,797 163,613 407,514 182,768 192,087 9,874 10,698 (13,405) 13,581 179,237 216,366 (15,624) 191,148 - - (15,624) 191,148 554,463 363,315 538,839 554,463 |
|---|---|---|
The notes form part of these financial statements
Page 8
Rainbow Trust Africa
Balance Sheet 31 December 2021
| Notes FIXED ASSETS Tangible assets 10 CURRENT ASSETS Stocks 11 Debtors 12 Cash at bank CREDITORS Amounts falling due within one year 13 NET CURRENT ASSETS TOTAL ASSETS LESS CURRENT LIABILITIES NET ASSETS FUNDS 15 Unrestricted funds Restricted funds TOTAL FUNDS |
31.12.21 £ 351,114 - 41,492 172,114 213,606 (25,881) 187,725 538,839 538,839 424,221 114,618 538,839 |
31.12.20 £ 352,663 24 24,645 203,038 227,707 (25,907) 201,800 554,463 554,463 388,783 165,680 554,463 |
|---|---|---|
26 October 2022 and were signed on its behalf by:
Andrew Ea le g
............................................. signed on 26/10/2022, 20:15:04 BST R A Eagle (Chairman) - Trustee
The notes form part of these financial statements
Page 9
Rainbow Trust Africa Notes to the Financial Statements for the Year Ended 31 December 2021
1. ACCOUNTING POLICIES
Basis of preparing the financial statements
The financial statements of the charity, which is a public benefit entity under FRS 102, have been prepared in accordance with the Charities SORP (FRS 102) 'Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) (effective 1 January 2019)', Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and the Charities Act 2011. The financial statements have been prepared under the historical cost convention.
Rainbow Trust Africa is an unincorporated charity registered in England and Wales. The address of the charity is given in the charity information on page 1 of these financial statements.
The accounts have been prepared to give a 'true and fair' view and have departed from the Charities (Accounts and Reports) Regulations 2008 only to the extent required to provide a 'true and fair view'. This departure has involved following the Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland issued in October 2019 rather than the Accounting and Reporting by Charities: Statement of Recommended Practice effective from 1 April 2005 which has since been withdrawn.
The significant accounting policies applied in the preparation of these financial statements are set out below. These policies have been consistently applied to all years presented unless otherwise stated.
Income
All income is recognised in the Statement of Financial Activities once the charity has entitlement to the funds, it is probable that the income will be received and the amount can be measured reliably.
No amounts are included in the financial statements for services donated by volunteers.
For legacies, entitlement is the earlier of the charity being notified of an impending distribution or the legacy being received. At this point income is recognised. On occasion legacies will be notified to the charity however it is not possible to measure the amount expected to be distributed. On these occasions, the legacy is treated as a contingent asset and disclosed.
Income from trading activities includes income earned from school and accommodation fees and is recognised when it has been received.
Expenditure
Liabilities are recognised as expenditure as soon as there is a legal or constructive obligation committing the charity to that expenditure, it is probable that a transfer of economic benefits will be required in settlement and the amount of the obligation can be measured reliably. Expenditure is accounted for on an accruals basis and has been classified under headings that aggregate all cost related to the category. Where costs cannot be directly attributed to particular headings they have been allocated to activities on a basis consistent with the use of resources.
Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.
continued...
Page 10
Rainbow Trust Africa
Notes to the Financial Statements - continued for the Year Ended 31 December 2021
1. ACCOUNTING POLICIES - continued
Tangible fixed assets
| Freehold property | - 2% on cost |
|---|---|
| Fixtures and fittings | - 25% on cost |
| Motor vehicles | - 25% on cost |
Tangible fixed assets are stated at cost less depreciation. Assets are capitalised where they can be used for more than one year and cost over £250.
Stocks
Stocks are stated at the lower of cost and estimated selling price less costs to complete and sell.
Taxation
The charity is exempt from tax on its charitable activities. Expenses are inclusive of VAT where applicable.
Fund accounting
Unrestricted funds can be used in accordance with the charitable objectives at the discretion of the trustees.
Restricted funds can only be used for particular restricted purposes within the objects of the charity. Restrictions arise when specified by the donor or when funds are raised for particular restricted purposes.
Further explanation of the nature and purpose of each fund is included in the notes to the financial statements.
Foreign currencies
Assets and liabilities in foreign currencies are translated into sterling at the rates of exchange ruling at the balance sheet date. Transactions in foreign currencies are translated into sterling at the rate of exchange ruling at the date of transaction. Exchange differences are taken into account in arriving at the operating result.
Cash and cash equivalents
Cash and cash equivalents comprise cash in hand and cash on deposit.
Going concern
The financial statements have been prepared on a going concern basis as the trustees believe that no material uncertainties exist. The trustees have considered the level of funds held and the expected level of income and expenditure for 12 months from authorising these financial statements. The budgeted income and expenditure is sufficient with the level of reserves for the charity to be able to continue as a going concern.
Debtors and creditors receivable/payable within one year
Debtors and creditors with no stated interest rate and receivable or payable within one year are recorded at transaction price. Any losses arising from impairment are recognised in expenditure.
continued...
Page 11
Rainbow Trust Africa
Notes to the Financial Statements - continued for the Year Ended 31 December 2021
2. DONATIONS AND LEGACIES
| Unrestricted funds £ Donations 40,355 Gift aid 15,000 Legacies - 55,355 OTHER TRADING ACTIVITIES School fees Accommodation fees |
31.12.21 Restricted Total funds funds £ £ 27,664 68,019 - 15,000 - - 27,664 83,019 Restricted funds £ 80,343 251 80,594 |
31.12.21 Restricted Total funds funds £ £ 27,664 68,019 - 15,000 - - 27,664 83,019 Restricted funds £ 80,343 251 80,594 |
Unrestricted Restricted funds funds £ £ 68,921 29,796 15,000 - 227,000 - 310,921 29,796 31.12.21 Total Restricted funds funds £ £ 80,343 66,675 251 122 80,594 66,797 |
Unrestricted Restricted funds funds £ £ 68,921 29,796 15,000 - 227,000 - 310,921 29,796 31.12.21 Total Restricted funds funds £ £ 80,343 66,675 251 122 80,594 66,797 |
31.12.20 Total funds £ 98,717 15,000 227,000 340,717 31.12.20 Total funds £ 66,675 122 66,797 |
|---|---|---|---|---|---|
| 31.12.21 Total funds £ 80,343 251 80,594 |
|||||
3. OTHER TRADING ACTIVITIES
4. CHARITABLE ACTIVITIES COSTS
| CHARITABLE ACTIVITIES COSTS | |
|---|---|
| Direct | |
| Costs (see | |
| note 5) | |
| £ | |
| Livingstone Centre | 182,768 |
| Other Charitable Expenditure | 9,874 |
| 192,642 |
continued...
Page 12
Rainbow Trust Africa
Notes to the Financial Statements - continued for the Year Ended 31 December 2021
5. DIRECT COSTS OF CHARITABLE ACTIVITIES
| 31.12.21 | 31.12.21 | 31.12.21 | 31.12.20 | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Unrestricted |
Restricted | Total |
|||||
| funds | funds |
funds | funds | funds | funds | |||||
| £ | £ | £ | £ | £ | £ | |||||
| Staff costs | - | 103,195 | 103,195 | - | 116,492 | 116,492 | ||||
| Repairs | - | 13,371 | 13,371 | - | 1,619 | 1,619 | ||||
| Insurance | 2,945 | - | 2,945 | 1,503 |
- | 1,503 | ||||
| Heat, light and rates | - | 8,842 | 8,842 | - | 6,583 | 6,583 | ||||
| Telephone | - | 659 | 659 | - | 714 | 714 | ||||
| Postage and stationery | - | 5,868 | 5,868 | - | 635 | 635 | ||||
| Vehicle costs | - | 8,786 | 8,786 | 690 | 9,805 | 10,495 | ||||
| Sundries | - | 7,044 | 7,044 | - | 5,640 | 5,640 | ||||
| School expenses | - | 2,339 | 2,339 | - | 1,196 | 1,196 | ||||
| Subsistence | - | 22,456 | 22,456 | - | 38,596 | 38,596 | ||||
| Travel costs | 4,387 | - | 4,387 | 6,191 |
- | 6,191 | ||||
| Child sponsorship | ||||||||||
| expenses | - | 2,542 | 2,542 | - | 3,004 | 3,004 | ||||
| Depreciation | 3,826 | 6,382 | 10,208 | 3,908 |
6,209 | 10,117 | ||||
| 11,158 | 181,484 | 192,642 | 12,292 |
190,493 | 202,785 | |||||
| OTHER | ||||||||||
| 31.12.21 | 31.12.20 | |||||||||
| Unrestricted | Total | Unrestricted | Total | |||||||
| funds | funds | funds | funds | |||||||
| £ | £ | £ | £ | |||||||
| Bank charges | 548 | 548 | 462 | 462 | ||||||
| Ministry fees | 19,956 | 19,956 | 19,956 | 19,956 | ||||||
| Marketing | 216 | 216 | 216 | 216 | ||||||
| Foreign exchange (gain)/loss | (39,721) | (39,721) |
(12,857) | (12,857) | ||||||
| Independent examiner's fees | 4,080 | 4,080 | 3,954 | 3,954 | ||||||
| Accountancy fees (Zambia) | 1,516 | 1,516 | 1,850 | 1,850 | ||||||
| (13,405) | (13,405) | 13,581 | 13,581 |
6. OTHER
continued...
Page 13
Rainbow Trust Africa
Notes to the Financial Statements - continued for the Year Ended 31 December 2021
7. TRUSTEES' REMUNERATION AND BENEFITS
During the year, no trustee (2020: one) was engaged in remunerated ministry. The trustee who had resigned in 2020, has still continued to do ministry work in Zambia.
The amount paid in respect of ministry fees and expenses, in accordance with the trust deed, was £19,956 (2020: £19,956). No amount was paid to any trustee for the services of being a trustee.
Trustees' expenses
One trustee (2020: one) was reimbursed for flights and travel expenses totalling £4,387 (2020: £6,191).
8. STAFF COSTS
The total remuneration paid to the staff employed at the Livingstone Centre amounted to £103,195 (2020: £116,492).
The average monthly number of employees during the year was as follows:
| 31.12.21 | 31.12.20 | |
|---|---|---|
| Livingstone Centre staff | 75 | 76 |
No employees received emoluments in excess of £60,000.
9. AMOUNTS PAYABLE TO INDEPENDENT EXAMINER
The amount paid to the independent examiner for the independent examination was £1,632 (2020: £1,545) and £2,448 (2020: £2,409) for other accountancy services.
continued...
Page 14
Rainbow Trust Africa
Notes to the Financial Statements - continued for the Year Ended 31 December 2021
10. TANGIBLE FIXED ASSETS
| Freehold property £ COST At 1 January 2021 491,307 Additions 8,659 At 31 December 2021 499,966 DEPRECIATION At 1 January 2021 139,064 Charge for year 9,999 At 31 December 2021 149,063 NET BOOK VALUE At 31 December 2021 350,903 At 31 December 2020 352,243 11. STOCKS Stocks 12. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR Trade debtors Tax |
Fixtures and fittings £ 35,850 - 35,850 35,430 209 35,639 211 420 |
Motor vehicles £ 33,296 - 33,296 33,296 - 33,296 - - 31.12.21 £ - 31.12.21 £ 11,492 30,000 41,492 |
Totals £ 560,453 8,659 569,112 207,790 10,208 217,998 351,114 352,663 31.12.20 £ 24 31.12.20 £ 9,645 15,000 24,645 |
|---|---|---|---|
continued...
Page 15
Rainbow Trust Africa
Notes to the Financial Statements - continued for the Year Ended 31 December 2021
13. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
| Other creditors 14. ANALYSIS OF NET ASSETS BETWEEN FUNDS Unrestricted fund £ Fixed assets 118,256 Current assets 313,999 Current liabilities (8,034) 424,221 |
Restricted funds £ 232,858 (100,393) (17,847) 114,618 |
31.12.21 £ 25,881 25,881 31.12.21 Total funds £ 351,114 213,606 (25,881) 538,839 |
31.12.20 £ 25,907 25,907 31.12.20 Total funds £ 352,663 227,707 (25,907) 554,463 |
|---|---|---|---|
continued...
Page 16
Rainbow Trust Africa
Notes to the Financial Statements - continued for the Year Ended 31 December 2021
15. MOVEMENT IN FUNDS
| Net movement At 1.1.21 in funds £ £ Unrestricted funds General fund 388,783 57,602 Restricted funds Child Sponsorship/Library 91,653 (48,142) Health Centre Fund - (7,260) Grannies Fund 26,466 (2,145) Accommodation Fund - (14,904) New Guest House (Burton House) 44,224 (482) Accommodation Upgrades 2,366 - Church Roof/Meeting Place 971 (293) 165,680 (73,226) TOTAL FUNDS 554,463 (15,624) Net movement in funds, included in the above are as follows: Incoming resources £ Unrestricted funds General fund 55,355 Restricted funds Child Sponsorship/Library 102,943 Health Centre Fund 5,064 Grannies Fund - Accommodation Fund 251 New Guest House (Burton House) - Church Roof/Meeting Place - 108,258 TOTAL FUNDS 163,613 |
Transfers between At funds 31.12.21 £ £ (22,164) 424,221 - 43,511 7,260 - - 24,321 14,904 - - 43,742 - 2,366 - 678 22,164 114,618 - 538,839 Resources Movement expended in funds £ £ 2,247 57,602 (151,085) (48,142) (12,324) (7,260) (2,145) (2,145) (15,155) (14,904) (482) (482) (293) (293) (181,484) (73,226) (179,237) (15,624) |
|---|---|
continued...
Page 17
Rainbow Trust Africa
Notes to the Financial Statements - continued for the Year Ended 31 December 2021
15. MOVEMENT IN FUNDS - continued
Comparatives for movement in funds
| Unrestricted funds General fund Restricted funds Child Sponsorship/Library Health Centre Fund Grannies Fund Accommodation Fund New Guest House (Burton House) Accommodation Upgrades Church Roof/Meeting Place TOTAL FUNDS |
At 1.1.20 £ 142,601 142,801 1,280 28,297 - 44,706 2,366 1,264 220,714 363,315 |
Net movement in funds £ 285,048 (51,148) (24,519) (1,831) (15,627) (482) - (293) (93,900) 191,148 |
Transfers between funds £ (38,866) - 23,239 - 15,627 - - - 38,866 - |
At 31.12.20 £ 388,783 91,653 - 26,466 - 44,224 2,366 971 165,680 554,463 |
|---|---|---|---|---|
Comparative net movement in funds, included in the above are as follows:
| Unrestricted funds General fund Restricted funds Child Sponsorship/Library Health Centre Fund Grannies Fund Accommodation Fund New Guest House (Burton House) Church Roof/Meeting Place TOTAL FUNDS |
Incoming resources £ 310,921 91,001 5,470 - 122 - - 96,593 407,514 |
Resources Movement expended in funds £ £ (25,873) 285,048 (142,149) (51,148) (29,989) (24,519) (1,831) (1,831) (15,749) (15,627) (482) (482) (293) (293) (190,493) (93,900) (216,366) 191,148 |
|---|---|---|
Transfers amounting to £22,164 were made from unrestricted funds to restricted funds to cover the overspend in these funds.
Details of the restricted funds are included in the Trustees Report.
continued...
Page 18
Rainbow Trust Africa
Notes to the Financial Statements - continued for the Year Ended 31 December 2021
16. EMPLOYEE BENEFIT OBLIGATIONS
The charity makes contributions to a defined contribution pension scheme for the benefit of its employees. A provision of £16,000 for pension contributions is included in accruals (2020: £16,000).
The original contracts of employment were replaced with short term contracts with specific pension terms. The cost of the contributions are written off against profits in the year they are payable.
17. RELATED PARTY DISCLOSURES
During the year £6,258 (2020: £11,710) of donations were received without conditions from trustees.
Page 19