OpenCharities

This text was generated using OCR and may contain errors. Check the original PDF to see the document submitted to the regulator.

2021-05-31-accounts

Charity Registration No. 1089628

KENYA ORPHANS FUND & UGANDA PROJECT

KOFUP

ANNUAL REPORT AND UNAUDITED FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 MAY 2021

KENYA ORPHANS FUND & UGANDA PROJECT KOFUP LEGAL AND ADMINISTRATIVE INFORMATION

Trustees PB White B Bennett O Moore CM O'Keefe SM Fox T Severwright WO Owuor Charity number 1089628 Principal address 68 St. John's Road Westcliff-on-Sea Essex SS0 7JZ Independent examiner Rickard Luckin Limited 1st Floor County House 100 New London Road Chelmsford Essex CM2 0RG

KENYA ORPHANS FUND & UGANDA PROJECT KOFUP CONTENTS

Page
Trustees' report 1 - 4
Statement of trustees' responsibilities 5
Independent examiner's report 6
Statement of financial activities 7 - 8
Balance sheet 9
Statement of cash flows 10
Notes to the financial statements 11 - 19

KENYA ORPHANS FUND & UGANDA PROJECT KOFUP TRUSTEES' REPORT FOR THE YEAR ENDED 31 MAY 2021

The trustees present their annual report and financial statements for the year ended 31 May 2021.

The financial statements have been prepared in accordance with the accounting policies set out in note 1 to the financial statements 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) (effective 1 January 2019)".

Objectives and activities

KOFUP's objects are the relief of poverty, sickness and distress among children and young people living in Kenya and Uganda who are destitute and/or are orphaned by AIDS , by the provision of their basic needs, training and support.

The trustees have paid due regard to guidance issued by the Charity Commission in deciding what activities the charity should undertake.

Achievements and performance

The charity supports local community initiatives to provide for orphans and/or destitute children in Kenya and Uganda. In the year 2020-2021 we supported thirteen programmes, eleven in Kenya and two in Uganda

During this period trustees, unable to visit because of COVID restrictions, maintained constant contact with the projects via ZOOM, phone calls, “facetime” and email. We are satisfied that the grants KOFUP has provided have been used most effectively and continue to make a measurable difference to the lives of many children. We are aware that, as more children are brought to the attention of the projects, the need for effective interventions is growing. The COVID pandemic is creating a huge increase in poverty as well as other issues affecting the health, safety and welfare of children, especially girls.

In Kenya:

We have funded further empowerment and lifeskills workshops for the students, both male and female, facilitated by the Precious Tears Initiative. The aim is to improve life-chances, particularly for the girls, and to address the issues of gender-based violence, early marriage, early childbearing and the exploitation of girls as unpaid domestics or sex-workers.

KENYA ORPHANS FUND & UGANDA PROJECT KOFUP TRUSTEES' REPORT (CONTINUED) FOR THE YEAR ENDED 31 MAY 2021

In Uganda:

The KOFUP charity is managed by the trustees whose aim is to use at least 99% of donations for its charitable purposes. Where possible management and administration expenses are borne personally by the trustees .

KENYA ORPHANS FUND & UGANDA PROJECT KOFUP TRUSTEES' REPORT (CONTINUED) FOR THE YEAR ENDED 31 MAY 2021

We acknowledge with gratitude the immense support and generosity of those who are committed to contributing to KOFUP on a regular basis.

We continue to benefit from the large legacy from Mr Regolo Di Mascio, whose generosity has made it possible for us to enhance our level of support to our projects and support many more orphans and vulnerable children.

In nineteen and a half years up to 31 st May 2021, we have made grants totalling £1,088,300.

In normal (non-pandemic) times, the charity’s fund-raising activities consist of charity meals and art exhibitions organised by the trustees. The charity does not use the services of a professional fund-raiser and has not received any complaints

Financial review

Reserves

The trustees’ policy is to maintain an income reserve of at least £5000, both to provide for emergency relief and to enable continued funding of projects for a period of a few months, in the event of a decline in donation income. This would allow time to redress any income reduction through fundraising activities. Following the receipt of a significant legacy during the period, the reserves policy is under review by the Trustees.

The projects funded by KOFUP are not primarily capital in nature, and require an ongoing commitment to meet the cost of providing basic welfare needs on a regular basis. Grants by KOFUP are paid at varying intervals throughout the year.

As at 31st May 202 1 , unrestricted reserves totalled £2, 9 19, 149 (20 20 : £ 2,719,979 ).

Grant-making

The trustees aim to provide regular grants to help fund the basic welfare requirements of orphaned and/ or destitute children and young people in Kenya and Uganda. Grants may also be paid for emergency relief as well as capital projects which provide or enhance welfare facilities.

Investments selection

The charity’s income reserves are held primarily within various stock investments managed by Nucleus Financial Services . Additionally the charities income is hel d on an interest-bearing account with Cash Bank Limited, to ensure that funds are readily available for making grants.

The trustees have assessed the major risks to which the charity is exposed, and are satisfied that systems are in place to mitigate exposure to the major risks.

Structure, governance and management

The charity is controlled by its governing document, a deed of trust dated 27 October 2001 and constitutes an unincorporated charity.

The trustees who served during the year and up to the date of signature of the financial statements were: PB White

B Bennett

O Moore

CM O'Keefe SM Fox T Severwright WO Owuor

The entitlement to appoint trustees is vested solely in the existing trustees. New trustees are appointed by a resolution of the existing trustees, passed at a special meeting.

KENYA ORPHANS FUND & UGANDA PROJECT KOFUP TRUSTEES' REPORT (CONTINUED) FOR THE YEAR ENDED 31 MAY 2021

The trustees' r eport was approved by the Board of Trustees.

PB White Chair of Trustees

B Bennett Trustee and Treasurer

30 March 2022

KENYA ORPHANS FUND & UGANDA PROJECT KOFUP STATEMENT OF TRUSTEES' RESPONSIBILITIES

FOR THE YEAR ENDED 31 MAY 2021

The trustees are responsible for preparing the Trustees' Report and the financial statements in accordance with applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice).

The law applicable to charities in England and Wales requires the trustees to prepare financial statements for each financial year which give a true and fair view of the state of affairs of the charity and of the incoming resources and application of resources of the charity for that year.

In preparing these financial statements, the trustees are required to:

The trustees are responsible for keeping sufficient accounting records that disclose with reasonable accuracy at any time the financial position of the charity and enable them to ensure that the financial statements comply with the Charities Act 2011, the Charity (Accounts and Reports) Regulations 2008 and the provisions of the trust deed. They are also responsible for safeguarding the assets of the charity and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

KENYA ORPHANS FUND & UGANDA PROJECT KOFUP INDEPENDENT EXAMINER'S REPORT

TO THE TRUSTEES OF KENYA ORPHANS FUND & UGANDA PROJECT

I report to the trustees on my examination of the financial statements of Kenya Orphans Fund & Uganda Project (the charity) for the year ended 31 May 2021.

This report is made solely to the charity’s trustees, as a body, in accordance with section 145 of the Charities Act 2011. My work has been undertaken so that I might state to the charity’s trustees those matters I am required to state to them in this report and for no other purpose. To the fullest extent permitted by law, I do not accept or assume responsibility to anyone other than the charity and the charity’s trustees as a body, for my work, for this report, or for the opinions I have formed

Responsibilities and basis of report

As the trustees of the charity you are responsible for the preparation of the financial statements in accordance with the requirements of the Charities Act 2011 (the 2011 Act).

I report in respect of my examination of the charity’s financial statements carried out under section 145 of the 2011 Act . In carrying out my examination I have followed all the applicable Directions given by the Charity Commission under section 145(5)(b) of the 2011 Act.

An independent examination does not involve gathering all the evidence that would be required in an audit and consequently does not cover all the matters that an auditor considers in giving their opinion on the financial statements. The planning and conduct of an audit goes beyond the limited assurance that an independent examination can provide. Consequently I express no opinion as to whether the financial statements present a ‘true and fair’ view and my report is limited to those specific matters set out in the independent examiner’s statement.

Independent examiner's statement

Since the charity’s gross income exceeded £250,000 your examiner must be a member of a body listed in section 145 of the 2011 Act. I confirm that I am qualified to undertake the examination because I am a member of , which is one of the listed bodies.

I have completed my examination. I confirm that no matters have come to my attention in connection with the examination giving me cause to believe that in any material respect:

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 financial statements to be reached.

Caroline Peters FCA

Rickard Luckin Limited 1st Floor County House 100 New London Road Chelmsford Essex CM2 0RG

Dated: 30 March 2022

KENYA ORPHANS FUND & UGANDA PROJECT KOFUP

STATEMENT OF FINANCIAL ACTIVITIES INCLUDING INCOME AND EXPENDITURE ACCOUNT

FOR THE YEAR ENDED 31 MAY 2021

Unrestricted Unrestricted
funds
funds
general d esignated
2021
2021
Notes
£
£
Income from:
Donations and legacies
4
392,422
1,800
Investments
3
10,981
-
Total income
403,403
1,800
Expenditure on:
Raising funds
5
1,721
-
Charitable activities
6
232,818
5,839
Total resources expended
234,539
5,839
Net gains/(losses) on investments
11
43,582
-
Net incoming resources before transfers
212,446
(4,039)
Total Unrestricted Unrestricted
Restricted
funds
funds
funds
general d esignated
2021
2020
2020
2020
£
£
£
£
394,222
2,821,076
600
-
10,981
-
-
-
405,203
2,821,076
600
-
1,721
-
-
-
238,657
141,201
7,500
-
240,378
141,201
7,500
-
43,582
-
-
-
208,407
2,679,875
(6,900)
-
Total
2020
£
2,821,676
-
2,821,676
-
148,701
148,701
-
2,672,975

KENYA ORPHANS FUND & UGANDA PROJECT KOFUP

STATEMENT OF FINANCIAL ACTIVITIES (CONTINUED) INCLUDING INCOME AND EXPENDITURE ACCOUNT

FOR THE YEAR ENDED 31 MAY 2021

Unrestricted Unrestricted
funds
funds
general d esignated
2021
2021
Notes
£
£
Net incoming resources before transfers
212,446
(4,039)
Gross transfers between funds
(4,039)
4,039
Net incoming resources
208,407
-
Other recognised gains and losses
Other gains or losses
12
(9,237)
-
Net movement in funds
199,170
-
Fund balances at 1 June 2020
2,719,979
-
Fund balances at 31 May 2021
2,919,149
-
Total Unrestricted Unrestricted
Restricted
funds
funds
funds
general d esignated
2021
2020
2020
2020
£
£
£
£
208,407
2,679,875
(6,900)
-
-
(3,400)
6,900
(3,500)
208,407
2,676,475
-
(3,500)
(9,237)
(1,114)
-
-
199,170
2,675,361
-
(3,500)
2,719,979
44,618
-
3,500
2,919,149
2,719,979
-
-
Total
2020
£
2,672,975
-
2,672,975
(1,114)
2,671,861
48,118
2,719,979

The statement of financial activities includes all gains and losses recognised in the year.

All income and expenditure derive from continuing activities.

KENYA ORPHANS FUND & UGANDA PROJECT KOFUP BALANCE SHEET

AS AT 31 MAY 2021

Notes
Fixed assets
Investments
13
Current assets
Debtors
15
Cash at bank and in hand
Creditors: amounts falling due within
one year
16
Net current assets
Total assets less current liabilities
Income funds
Unrestricted funds
2021
£
£
2,028,707
388,001
513,191
901,192
(10,750)
890,442
2,919,149
2,919,149
2,919,149
2020
£
£
-
1,025,768
1,701,711
2,727,479
(7,500)
2,719,979
2,719,979
2,719,979
2,719,979

The financial statements were approved by the Trustees on 30 March 2022

PB White Trustee

B Bennett Trustee

KENYA ORPHANS FUND & UGANDA PROJECT KOFUP STATEMENT OF CASH FLOWS

FOR THE YEAR ENDED 31 MAY 2021

2021
Notes
£
£
Cash flows from operating activities
Cash generated from operations
19
785,624
Investing activities
Purchase of investments
(2,394,374)
Proceeds on disposal of investments
409,249
Investment income received
10,981
Net cash used in investing activities
(1,974,144)
Net cash used in financing activities
-
Net (decrease)/increase in cash and cash
equivalents
(1,188,520)
Cash and cash equivalents at beginning of year
1,701,711
Cash and cash equivalents at end of year
513,191
2020
£
£
1,678,116
-
-
-
-
-
1,678,116
23,595
1,701,711

KENYA ORPHANS FUND & UGANDA PROJECT KOFUP NOTES TO THE FINANCIAL STATEMENTS FOR THE YEAR ENDED 31 MAY 2021

1 Accounting policies

Charity information

Kenya Orphans Fund & Uganda Project is an unincorporated charity.

1.1 Accounting convention

The financial statements have been prepared in accordance with ‘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) (Second Edition)’ and the Financial Reporting Standard applicable in the United Kingdom and Republic of Ireland (FRS 102) and the Charities Act 2011 and UK Generally Accepted Practice as it applies from 1 January 2015.

The financial statements 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 ‘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) (Second Edition)’rather than the Accounting and Reporting by Charities: Statement of Recommended Practice effective from 1 April 2005 which has since been withdrawn

The financial statements are prepared in sterling , which is the functional currency of the charity . Monetary a mounts in these financial statements are rounded to the nearest £.

The financial statements have been prepared under the historical cost convention. The principal accounting policies adopted are set out below.

1.2 Going concern

At the time of approving the financial statements, the trustees have a reasonable expectation that the charity has adequate resources to continue in operational existence for the foreseeable future. Thus the trustees continue to adopt the going concern basis of accounting in preparing the financial statements.

1.3 Charitable funds

Unrestricted funds are available for use at the discretion of the trustees in furtherance of their charitable objectives.

Designated funds comprise funds which have been set aside at the discretion of the trustees for specific purposes. The purposes and uses of the designated funds are set out in the notes to the financial statements .

Restricted funds are subject to specific conditions by donors as to how they may be used. The purposes and uses of the restricted funds are set out in the notes to the financial statements.

1.4 Income

Income is recognised when the charity is legally entitled to it after any performance conditions have been met, the amounts can be measured reliably, and it is probable that income will be received.

Cash donations are recognised on receipt. Other donations are recognised once the charity has been notified of the donation, unless performance conditions require deferral of the amount. Income tax recoverable in relation to donations received under Gift Aid or deeds of covenant is recognised at the time of the donation.

Legacies are recognised on receipt or otherwise if the charity has been notified of an impending distribution, the amount is known, and receipt is expected. If the amount is not known, the legacy is treated as a contingent asset.

KENYA ORPHANS FUND & UGANDA PROJECT KOFUP

NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE YEAR ENDED 31 MAY 2021

1 Accounting policies

(Continued)

1.5 Expenditure

Liabilities are recognised as soon as there is a legal or constructive obligation committing the Charity to the expenditure. All expenditure is accounted for on an accruals basis and has been classified under headings that aggregate all costs related to that category.

Charitable expenditure comprises those costs incurred by the Charity in the delivery of its activities and services for its beneficiaries. It includes both costs that can be allocated directly to such activities and those costs of an indirect nature necessary to support them.

Governance costs are the costs associated with governance arrangements of the charity. These costs are associated with constitutional and statutory requirements.

1.6 Fixed asset investments

Fixed asset investments are initially measured at transaction price excluding transaction costs, and are subsequently measured at fair value at each reporting date. Changes in fair value are recognised in net income/(expenditure) for the year . Transaction costs are expensed as incurred.

1.7 Cash and cash equivalents

Cash and cash equivalents include cash in hand, and deposits held at call with banks .

1.8 Financial instruments

The charity has elected to apply the provisions of Section 11 ‘Basic Financial Instruments’ and Section 12 ‘Other Financial Instruments Issues’ of FRS 102 to all of its financial instruments.

Financial instruments are recognised in the charity 's balance sheet when the charity becomes party to the contractual provisions of the instrument.

Financial assets and liabilities are offset, with the net amounts presented in the financial statements, when there is a legally enforceable right to set off the recognised amounts and there is an intention to settle on a net basis or to realise the asset and settle the liability simultaneously.

Basic financial assets

Basic financial assets, which include debtors and cash and bank balances, are initially measured at transaction price including transaction costs and are subsequently carried at amortised cost using the effective interest method unless the arrangement constitutes a financing transaction, where the transaction is measured at the present value of the future receipts discounted at a market rate of interest. Financial assets classified as receivable within one year are not amortised.

Basic financial liabilities

Basic financial liabilities, including creditors are initially recognised at transaction price unless the arrangement constitutes a financing transaction, where the debt instrument is measured at the present value of the future p aymen ts discounted at a market rate of interest. Financial liabilities classified as payable within one year are not amortised.

Debt instruments are subsequently carried at amortised cost, using the effective interest rate method.

Derecognition of financial liabilities

Financial liabilities are derecognised when the charity ’s contractual obligations expire or are discharged or cancelled.

KENYA ORPHANS FUND & UGANDA PROJECT KOFUP NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE YEAR ENDED 31 MAY 2021

2 Critical accounting estimates and judgements

In the application of the charity’s accounting policies, the trustees are required to make judgements, estimates and assumptions about the carrying amount of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised where the revision affects only that period, or in the period of the revision and future periods where the revision affects both current and future periods.

3 Investments

Unrestricted
funds
general
2021
£
Income from listed investments
10,946
Interest receivable
35
10,981
Total
2020
£
-
-
-

4 Donations and legacies

Unrestricted Unrestricted
funds
funds
general d esignated
2021
2021
£
£
Donations and gifts
30,189
1,800
Legacies receivable
354,236
-
Other
7,997
-
392,422
1,800
Raising funds
Investment management
TotalUnrestricted Unrestricted
funds
funds
general
d esignated
2021
2020
2020
£
£
£
31,989
34,845
600
354,236
2,777,370
-
7,997
8,861
-
394,222
2,821,076
600
Unrestricted
funds
general
2021
£
1,721
1,721
Total
2020
£
35,445
2,777,370
8,861
2,821,676
Total
2020
£
-
-

5 Raising funds

KENYA ORPHANS FUND & UGANDA PROJECT KOFUP NOTES TO THE FINANCIAL STATEMENTS (CONTINUED)

FOR THE YEAR ENDED 31 MAY 2021

5 Raising funds

(Continued)

6 Charitable activities

Grants and Grants and
donations donations
2021 2020
£ £
Grant funding of activities (see note 7) 232,728 141,141
Share of governance costs (see note 8) 5,929 7,560
238,657 148,701
Analysis by fund
Unrestricted funds - general 232,818 141,201
Unrestricted funds - designated 5,839 7,500
238,657 148,701
Grants payable
Grants and Grants and
donations donations
2021 2020
£ £
Grants to institutions:
Atemo Mixed Secondary School (Orphans' bursaries) 19,244 9,050
John Wilson JOWI Foundation 40,810 8,537
Mill Hill Sisters Health (Pandipieri) 11,544 18,650
Precious Tears Initiative (Girls Support Network) 55,796 48,470
RICCDEP (Raroki Programme) 29,871 16,921
St Christina Elite School (Eunice Matogo) 5,432 4,220
St Joseph's Rehabilitation Centre (Luanda) 2,122 2,138
St Lukes Mini Nursery (Slum Kids) 7,551 6,447
St Peter's Catholic Parish 12,223 1,558
Volon Community (Streetkids Project) 7,198 10,831
Kamwokya (Slum Orphans Project) 5,221 12,559
St Miriam Duggan Primary School 4,593 1,760
Other 31,123 -
232,728 141,141
-

7 Grants payable

KENYA ORPHANS FUND & UGANDA PROJECT KOFUP NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE YEAR ENDED 31 MAY 2021

8 Support costs

Support
costs
Governance
costs
£
£
Audit fees
-
3,250
Legal and professional
-
2,589
Bank charges
-
90
-
5,929
Analysed between
Charitable activities
-
5,929
2021
Support
costs
Governance
costs
£
£
£
3,250
-
7,500
2,589
-
-
90
-
60
5,929
-
7,560
5,929
-
7,560
2020
£
7,500
-
60
7,560
7,560

Governance costs includes payments to the independent examiner for the independent examination of £ 3,250 (2020- £ 7,500 for the audit ) .

9 Trustees

None of the trustees (or any persons connected with them) received any remuneration , reimbursed expenses or benefits from the charity during the year.

10 Employees

The average monthly number of employees during the year was:

The average monthly number of employees during the year was:
2021 2020
Number Number
Total - -
There were no employees whose annual remuneration was more than £60,000.
Net gains/(losses) on investments
Unrestricted Total
funds
general
2021 2020
£ £
Revaluation of investments 41,129 -
Gain/(loss) on sale of investments 2,453 -
43,582 -

11 Net gains/(losses) on investments

KENYA ORPHANS FUND & UGANDA PROJECT KOFUP NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE YEAR ENDED 31 MAY 2021

12 Other gains or losses
Unrestricted Unrestricted
funds
funds
general
general
2021
2020
£
£
Foreign exchange gains 9,237
1,114
13 Fixed asset investments
Listed
investments
£
Cost or valuation
At 1 June 2020 -
Additions 2,394,374
Valuation changes 41,129
Disposals (406,796)
At 31 May 2021 2,028,707
Carrying amount
At 31 May 2021 2,028,707
At 31 May 2020 -
14 Financial instruments 2021 2020
£ £
Carrying amount of financial assets
Instruments measured at fair value through profit or loss 2,028,707 -
15 Debtors
2021 2020
Amounts falling due within one year: £ £
Other debtors 388,001 1,025,768

KENYA ORPHANS FUND & UGANDA PROJECT KOFUP NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE YEAR ENDED 31 MAY 2021

16
Creditors: amounts falling due within one year
Trade creditors
Accruals and deferred income
2021
£
7,500
3,250
10,750
2020
£
-
7,500
7,500

KENYA ORPHANS FUND & UGANDA PROJECT KOFUP

NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE YEAR ENDED 31 MAY 2021

17 Analysis of net assets between funds

Unrestricted
funds
Designated
funds
2021
2021
£
£
Fund balances at 31 May 2021 are represented by:
Investments
2,028,707
-
Current assets/(liabilities)
890,442
-
2,919,149
-
TotalUnrestricted
funds
Designated
funds
2021
2020
2020
£
£
£
2,028,707
-
-
890,442
2,719,979
-
2,919,149
2,719,979
-
Restricted
funds
2020
£
-
-
-
Total
2020
£
-
2,719,979
2,719,979

KENYA ORPHANS FUND & UGANDA PROJECT KOFUP NOTES TO THE FINANCIAL STATEMENTS (CONTINUED) FOR THE YEAR ENDED 31 MAY 2021

18 Related party transactions

During the year the charity entered into the following transactions with related parties:

The charity received donations totaling £ 6,900 ( 2020- £6,900) from the trustees of the charity.

One of the trustees provided legal and financial services but no consideration was charged .

19
Cash generated from operations
Surplus for the year
Adjustments for:
Investment income recognised in statement of financial activities
Foreign exchange differences
Gain on disposal of investments
Fair value gains and losses on investments
Movements in working capital:
Decrease/(increase) in debtors
Increase in creditors
Cash generated from operations
2021
2020
£
£
208,407
2,672,975
(10,981)
-
(9,237)
(1,114)
(2,453)
-
(41,129)
-
637,767
(1,001,245)
3,250
7,500
785,624
1,678,116