| Page | |||
|---|---|---|---|
| Report ofthe Trustees | I | to | 2 |
| Independent Examiner's Report |
|||
| Statement ofFinancial Activities | |||
| Balance Sheet | |||
| Notes to the Financial Statements | 6 | to | 10 |
| Detailed Statement ofFinancial Activities | 11 | to | 12 |
| for the Year Ended 31Marc | h 20 | 21 | |||||
|---|---|---|---|---|---|---|---|
| 31.3.21 | 31.3.20 | ||||||
| Unrestricted | Restricted | Total | Total | ||||
| fund | fund | funds | funds | ||||
| Notes | |||||||
| INCOME AND ENDOWMENTS | FROM | ||||||
| Donations and legacies |
900 | 11,069 | 11,969 | 21,990 | |||
| Charitable activities |
|||||||
| Incoming resources Rom charitable | activities | 83,710 | 83,710 | 115,154 | |||
| Other trading activities | 180 | 180 | 676 | ||||
| Investment income |
22,200 | 22,200 | 18,750 | ||||
| Total | 106,990 | 11,069 | 118,059 | 156,570 | |||
| EXPENDITURE ON | |||||||
| Charitable activities |
|||||||
| Incoming resources &om charitable | activities | 122,888 | 122,888 | 13,291 | |||
| Resources expended charitable |
activities | 82,293 | |||||
| Other | 330 | 9,078 | 9,408 | 21,640 | |||
| Total | 123,218 | 9,078 | 132,296 | 117,224 | |||
| NET INCOME/(EXPENDITURE) | (16,228) | 1,991 | (14,237) | 39,346 | |||
| RECONCILIATION OF FUNDS | |||||||
| Total funds brought forward |
1,411,215 | 2,516 | 1,413,731 | 1,374,385 | |||
| TOTAL FUNDS CARRIED | FORWARD | 1,394,987 | 4,507 | 1,399,494 | 1,413,731 |
| Balance Sheet 31March 2021 |
|||
|---|---|---|---|
| 31.3.21 | 31.3.20 | ||
| Notes | |||
| FIXEDASSETS | |||
| Tangible assets | 1,288,311 | 1,284,656 | |
| CURRENT ASSETS | |||
| Prepayments and accrued income |
2,766 | 2,669 | |
| Cash at bank and in hand | 111,114 | 128,738 | |
| 113,880 | 131,407 | ||
| CREDITORS | |||
| Amounts falling due within one year |
(2,697) | (2,332) | |
| NET CURRENT ASSETS | 111,183 | 129,075 | |
| TOTAL ASSETSLESSCURRENT | |||
| LIABILITIES | 1,399,494 | 1,413,731 | |
| NET ASSETS | 1,399,494 | 1,413,731 | |
| FUNDS | |||
| Unrestricted funds |
1,394,987 | 1,411,215 | |
| Restricted funds | 4,507 | 2,516 | |
| TOTAL FUNDS | 1,399,494 | 1,413,731 |
| 31.3.21 | 31.3.20 |
|---|---|
| 22,200 | 18,750 |
| 31.3.21 | 31.3.20 | |||||
|---|---|---|---|---|---|---|
| Wages and salaries | 55,121 | 55,932 | ||||
| 55,121 | 55,932 | |||||
| The average | monthly | number ofemployees | during the year was as follows: | |||
| 31.3.21 | 31.3.20 | |||||
| Staff | 13 | 9 | ||||
| No employees | received emoluments | in excess off60,000. |
| No employees received emoluments in ex |
cess off60,000. | |||
|---|---|---|---|---|
| TANGIBLE FIXEDASSETS | ||||
| Improvements | Fixtures | |||
| Freehold | to | and | ||
| property | property | fittings | Totals | |
| f, | ||||
| COST | ||||
| At I April 2020 | 1,090,240 | 192,078 | 19,015 | 1,301,333 |
| Additions | 4,371 | 4,371 | ||
| At 31March 2021 | 1,090,240 | 196,449 | 19,015 | 1,305,704 |
| DEPRECIATION | ||||
| At 1 April 2020 | 16,677 | 16,677 | ||
| Charge for year | 716 | 716 | ||
| At 31March 2021 | 17,393 | 17,393 | ||
| NET BOOKVALUE | ||||
| At 31March 2021 | 1,090,240 | 196,449 | 1,622 | 1,288,311 |
| At 31March 2020 | 1,090,240 | 192,078 | 2,338 | 1,284,656 |
| CREDITORS: AMOUNTS FA | LLING DUE WITHIN ONE Y | EAR | ||
|---|---|---|---|---|
| 31.3.21 | 31.3.20 | |||
| Trade creditors Social security and other taxes |
(I) (420) |
442 | ||
| Other creditors | 1,000 | 1,000 | ||
| Wages Payable | 978 | |||
| Accruals | 1,140 | 890 | ||
| 2,697 | 2,332 | |||
| ANALYSIS OFNET ASSETS | BETWEEN FUNDS | |||
| 31.3.21 | 31.3.20 | |||
| Unrestricted | Restricted | Total | Total | |
| fund | fund | funds | funds | |
| Fixed assets | 1,288,311 | 1,288,311 | 1,284,656 | |
| Current assets | 109,373 | 4,507 | 113,880 | 131,407 |
| Current liabilities | (2,697) | (2,697) | (2,332) | |
| 1,394,987 | 4,507 | 1,399,494 | 1,413,731 | |
| MOVEMENT IN FUNDS | ||||
| Net | ||||
| movement | At | |||
| At 1.4.20 | in funds | 31.3.21 | ||
| Unrestricted funds |
||||
| General fund | 1,411,215 | (16,228) | 1,394,987 | |
| Restricted funds | ||||
| Restricted fund | 2,516 | 1,991 | 4,507 | |
| TOTAL FUNDS | 1,413,731 | (14,237) | 1,399,494 | |
| Net movement in funds, included |
in the above are as follows: | |||
| Incoming | Resources | Movement | ||
| resources | expended | in funds | ||
| Unrestricted funds |
||||
| General fund | 106,990 | (123,218) | (16,228) | |
| Restricted funds |
||||
| Restricted fund |
11,069 | (9,078) | 1,991 | |
| TOTAL FUNDS | 118,059 | (132,296) | (14,237) |
| Net | |||||
|---|---|---|---|---|---|
| movement | At | ||||
| At 1.4.19 | in funds | 31.3.20 | |||
| Unrestricted funds |
|||||
| General fund | 1,371,869 | 39,346 | 1,411,215 | ||
| Restricted funds |
|||||
| Restricted fund |
2,516 | 2,516 | |||
| TOTAL FUNDS | 1,374,385 | 39,346 | 1,413,731 | ||
| Comparative net movement |
in funds, included | in the above are as follows: | |||
| Incoming | Resources | Movement | |||
| resources | expended | in funds | |||
| Unrestricted funds |
|||||
| General fund | 134,930 | (95,584) | 39,346 | ||
| Restricted funds | |||||
| Restricted fund | 21,640 | (21,640) | |||
| TOTAL FUNDS | 156,570 | (117,224) | 39,346 | ||
| A current year 12months | and prior year 12months combined position is as follows: | ||||
| Net | |||||
| movement | At | ||||
| At 1.4.19 | in funds | 31.3.21 | |||
| Unrestricted funds |
|||||
| General fund | 1,371,869 | 23,118 | 1,394,987 | ||
| Restricted funds |
|||||
| Restricted fund | 2,516 | 1,991 | 4,507 | ||
| TOTAL FUNDS | 1,374,385 | 25,109 | 1,399,494 |
| Incoming | Resources | Movement | |
|---|---|---|---|
| resources | expended | in funds | |
| Unrestricted funds |
|||
| General fund | 241,920 | (218,802) | 23,118 |
| Restricted funds |
|||
| Restricted fund |
32,709 | (30,718) | 1,991 |
| TOTAL FUNDS | 274,629 | (249,520) | 25,109 |
| 31.3.21 | 31.3.20 | ||
|---|---|---|---|
| INCOME AND ENDOWMENTS | |||
| Donations and legacies |
|||
| Donations | 11,069 | 21,640 | |
| Membership | 900 | 350 | |
| 11,969 | 21,990 | ||
| Other trading activities | |||
| Bookand radio sale | 180 | 676 | |
| Investment income |
|||
| Rents received | 22,200 | 18,750 | |
| Charitable activities |
|||
| Donation | 40,091 | 74,826 | |
| Tuition fees | 37,379 | 40,328 | |
| Grants | 6,240 | ||
| 83,710 | 115,154 | ||
| Total incoming resources | 118,059 | 156,570 | |
| EXPENDITURE | |||
| Charitable activities |
|||
| Wages | 55,121 | 55,932 | |
| Rates and water | 3,464 | 3,824 | |
| Insurance | 2,382 | 2,280 | |
| Light and heat | 5,232 | 7,061 | |
| Telephone | 305 | 479 | |
| Postage and stationery | 250 | 200 | |
| Sundries | 1,350 | 1,020 | |
| Safety and security | 350 | 300 | |
| Repair, maintenance | &cleaning | 2,492 | 617 |
| Cleaning | 490 | 950 | |
| Books, Youth SC, | Exam expense | 4,519 | |
| Ramadhan car park |
facility | 1,500 | 1,500 |
| Madressa consultancy |
21,158 | 13,291 | |
| Madressa contractors | 19,557 | ||
| Personal protective | equipment | 6,497 | |
| Fixtures and fittings | 716 | 1,700 | |
| 120,864 | 93,673 |
| for the Year | Ended 31March 2021 | ||
|---|---|---|---|
| 31.3.21 | 31.3.20 | ||
| Charitable activities |
|||
| Other | |||
| Restricted expenditure | 9,078 | 21,640 | |
| Donation —Charity |
330 | ||
| 9,408 | 21,640 | ||
| Support costs | |||
| Finance | |||
| Bank charges | 634 | 946 | |
| Governance | costs | ||
| Accountancy | and legal fees | 1,390 | 965 |
| Total resources | expended | 132,296 | 117,224 |
| Net (expenditure)/income | (14,237) | 39,346 |