| Page | ||||
|---|---|---|---|---|
| Rcport ofthe Trustees | I | to | 5 | |
| Report ofthe Inde peed | ent Auditors | 6 | to | 9 |
| Statement ofFinancial | Activities | 10 | ||
| Balance Sheet | ||||
| Cash Flotv Statcmcnt | 12 | |||
| Notes to the Cash Flow | Statensent | 13 | ||
| Notes to the Flannelet Statentents | 14 | to | 21 |
| 31/3/23 | 31/3/22 | |||||||
|---|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | |||||
| fund | fund | fttiu}s | funds | |||||
| Notes | f. | K | ||||||
| INCOME | AND ENDOWJVIENTS FROM | |||||||
| Donations | nnd legacies | 2 | 267,436 | 2,956,779 | 3,224,215 | 2,826,619 | ||
| investment | income | 292 | 292 | 4,681 | ||||
| Total | 267,728 | 2,956,779 | 3,224,507 | 2,831,300 | ||||
| EXPENDITURE | ON | |||||||
| Raising funds | ||||||||
| Raising donations | and | legacies | 47)908 | 47)908 | 95,651 | |||
| 47,908 | 47,908 | 95,651 | ||||||
| Charitable | activities | |||||||
| Charitable | projects | 2)749)668 | 2,749,668 | 2,314,615 | ||||
| Other | 358)137 | 34,718 | 392)855 | 337,974 | ||||
| Total | 358,137 | 2,832,294 | 3)190,431 | 2,748,240 | ||||
| NET INCOME/(EXPENDITURE) | (90&409) | 124,485 | 34)076 | 83,060 | ||||
| RECONCILIATION | OF FUNDS | |||||||
| Total funds | brought | fonvard | 124,475 | 1,116,718 | 1,241,193 | 1,158,133 | ||
| TOTAL IrUNDS CARRIED FORWARD | 34)066 | 1441)203 | 1,275,269 | 1,241,193 |
| ~BAL | 1)LOE~EET | 1)LOE~EET | |||
|---|---|---|---|---|---|
| A | CH 2023 | ||||
| 31/3/23 | 31/3/22 | ||||
| Notes | |||||
| FIXEDASSETS | |||||
| Tangible assets | 12 | 800 | 1,425 | ||
| CURRENT ASSETS | |||||
| Debtors | 13 | 31,595 | 24,289 | ||
| Cash at bank and in hand | 1,275)455 | 1,267,697 | |||
| 1,307,050 | 1,291,986 | ||||
| CREDITORS | |||||
| Amounts falling due ivithin one year |
(32,581) | (52,218) | |||
| NET CURRENT ASSETS | 1)274,469 | 1,239,768 | |||
| TOTAL ASSETSLESSCURRENT | |||||
| LIABILITIES | 1,275,269 | 1,241,193 | |||
| NET ASSETS | 1,275,269 | 1,241,193 | |||
| FUNDS | 16 | ||||
| Unrestricted funds |
34)065 | 124,475 | |||
| Restricted funds |
1)241,204 | 1,116,718 | |||
| TOTAL FUNDS | 1&275)269 | 1,241,193 |
| ASH FL | TEME | |||||||
|---|---|---|---|---|---|---|---|---|
| F | THE YEAR ENDED 31MARCH 2023 | |||||||
| 31/3/23 | 3I/3/22 | |||||||
| Notes | f. | f, | ||||||
| Cash flows from | operating | activities | ||||||
| Cash genemted from |
operations | 7,466 | 92,897 | |||||
| Net cash ptxivided | by | operating | activities | 7,466 | 92,897 | |||
| Cash flows from | investing | activities | ||||||
| Purchase oftangible | lixed assets | (973) | ||||||
| Interest received | 292 | 4,681 | ||||||
| Net cnsh ptnvided | by | investing | activities | 292 | 3,708 | |||
| Change in cash |
nnd | cash equivalents | In | |||||
| tile i'epol'tltlg pel'loil |
7,758 | 96,605 | ||||||
| Cash and cash equivalents | at | thc | ||||||
| beginning ofthe |
reporting | pciiod | 1,267&697 | 1,171,092 | ||||
| Cash aud cash equivalents | at | the cnd | of | |||||
| the reputing period |
1,275,455 | 1,267,697 |
| ~FR THE YEAR ENDED 31MARCH 2 23 | ~FR THE YEAR ENDED 31MARCH 2 23 | |||||
|---|---|---|---|---|---|---|
| RECONCILIATION | Oli NKT INCOME TO NKT CASH FLOW FROM | OPKRATING ACTIVITIES | ||||
| 31/3/23 | 31/3/22 | |||||
| f. | ||||||
| Net income | for the | reporting | period (as per the Statement ofFinancial | |||
| Activities) | 34&076 | 83,060 | ||||
| Adjustn)eats | for: | |||||
| Depreciation | charges | 625 | 456 | |||
| Interest received | (292) | (4,681) | ||||
| Increase in debtors | (7)306) | (24,084) | ||||
| (Decrease)/increase | in | creditors | (19,637) | 38,146 | ||
| Net cash provided | by | operations | 7&466 | 92,897 | ||
| ANALYSIS | OF CHANGES IN NET FUNDS | |||||
| At 1.4.22 | Cash flo)v | At 31.3.23 | ||||
| g | ||||||
| Nct cash | ||||||
| Cash at bank | and in | hand | 1)267)697 | 7,758 | 1,275)455 | |
| 1,267)697 | 7&758 | 1,275,455 | ||||
| Total | 1)267,697 | 7,758 | 1,275)455 |
| 31/3/23 | 31/3/22 | ||||||
|---|---|---|---|---|---|---|---|
| 8 | |||||||
| Donations | 3,104,291 | 2,636,273 | |||||
| Gig aid | 119,924 | 190,346 | |||||
| 3,224,215 | 2,826,619 | ||||||
| 3. | INVESTMENT | INCOME | |||||
| 31/3/23 | 31/3/22 | ||||||
| f, | |||||||
| Profit on Al Rayan deposits | 292 | 4,681 | |||||
| 4. | RAISING | DONATIONS | AND LEGACIES | ||||
| 31/3/23 | 31/3/22 | ||||||
| Advertising | 47,908 | 95,651 | |||||
| 5. | CHARITABLE | ACTIVITIES COSTS | |||||
| Direct | Support | ||||||
| Costs (see | costs (see | ||||||
| note 6j | note 7) | Totals | |||||
| f. | f. | ||||||
| Charitable | projects | 2)706,062 | 43,606 | 2,749)668 |
| DIRECT COSTS O | F CHA | RITAB | LE ACTIVITIES | |||||
|---|---|---|---|---|---|---|---|---|
| 31/3/23 | 31/3/22 | |||||||
| f. | ||||||||
| Orphan sponsorship |
333,032 | 285,475 | ||||||
| Religious schools' cost | 853)025 | 601,181 | ||||||
| Project stalf ')rages fllltl tmvel |
206)531 | 220,822 | ||||||
| Fresh ivater ivell projects | 45,803 | 42,302 | ||||||
| Mosque construction | pmjects | 73,071 | 293,582 | |||||
| Housing and medical |
aids | 139,549 | 18,332 | |||||
| Qurbani &Rmnadan | projects | 147,409 | 286,134 | |||||
| Helping the poor and | needy | 45,274 | 25,510 | |||||
| Donations to other projects |
251,161 | 48,359 | ||||||
| Floods and emergency | appeal | 9,206 | ||||||
| Academy &Eduction | projects | 43,797 | 146,859 | |||||
| Rat)ma Institute Albania | 567,410 | 336,853 | ||||||
| 2,706,062 | 2,314,615 | |||||||
| 7. | SUPPORT COSTS | |||||||
| Admin | and | |||||||
| other | Governance | |||||||
| costs | costs | Totals | ||||||
| f. | g | f. | ||||||
| Other resouirces expended | 379)860 | 12,995 | 392,855 | |||||
| Charitable pmjects |
43,606 | 43,606 | ||||||
| 423)466 | 12,995 | 436&461 | ||||||
| 8. | AUDITORS' REMUNERATION | |||||||
| 31/3/23 | 31/3/22 | |||||||
| f. | ||||||||
| Fees payable to the charity's | auditors | for the audit ofthe charity's | financial | |||||
| statements | 2,400 | 2,400 |
| sTArr cosTs | F R |
THE Y | EAR E DE 31MARCH 2023 |
||
|---|---|---|---|---|---|
| 31/3/23 | 31/3/22 | ||||
| Wages and salaries | 223,071 | 171,316 | |||
| Social security costs | 12)478 | 8,931 | |||
| Other pension costs | 2)132 | 627 | |||
| 237)681 | 180,874 | ||||
| The average monthly | number ofemployees | during the year tvas as follows: | |||
| 31/3/23 | 31/3/22 | ||||
| Admin, fundraising |
and marketing | 12 | 9 | ||
| No employees received entoluments |
in excess off60,000. | ||||
| COMPARATIVKS | FORTHE STATEMENT OF FINANCIAL ACTIVITIES | ||||
| Unrestricted | Restricted | Total | |||
| fund | I'ufttl | funds | |||
| 8 | f | ||||
| INCOME AND ENDOWMENTS | FROM | ||||
| Donations and legacies |
418,646 | 2,407,973 | 2,826,619 | ||
| Investment income |
4,681 | 4,681 | |||
| Total | 423,327 | 2,407,973 | 2,831,300 | ||
| EXPENDITURE ON | |||||
| Raising funds | |||||
| Raising donations and legacies |
95,651 | 95,651 | |||
| 95,651 | 95,651 | ||||
| Charitable activities |
|||||
| Chm itable projects | 2,314,615 | 2,314,615 | |||
| Other | 302,529 | 35,445 | 337,974 | ||
| Total | 302,529 | 2,445,711 | 2,748,240 | ||
| NKT INCOME/(EXPENDITURE)j | 120,798 | (37,738j | 83,060 | ||
| RECONCILIATION or FUNDS | |||||
| Total funds brought | fonvard | 3,678 | 1,154,455 | 1,158,133 | |
| TOTAL FUNDS CARRIED FORWARD | 124,476 | 1,116,717 | 1,241,193 |
| 12. | TANGIBLE FIXEDASSETS | ||||
|---|---|---|---|---|---|
| Intprovemenis | Fixtures | ||||
| to | and | Computer | |||
| property | fittings | equipment | Totals | ||
| 5 | f. | ||||
| COST | |||||
| At I April 2022 | 13,350 | 4,214 | 18,594 | 36)158 | |
| Disposals | (200) | (200) | |||
| At 31 March 2023 | 13,350 | 4,014 | 18)594 | 35,958 | |
| DEPRECIATION | |||||
| At I April 2022 | 13,350 | 3,881 | 17&502 | 34,733 | |
| Charge for year | 166 | 459 | 625 | ||
| Eliminated on disposal |
(200) | (200) | |||
| At 31 March 2023 | 13,350 | 3,847 | 17,961 | 35,158 | |
| NET BOOILVALUE | |||||
| At 31 March 2023 | 167 | 633 | 800 | ||
| At 31 March 2022 | 333 | 1,092 | 1,425 | ||
| 13. | DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR | ||||
| 31/3/23 | 31/3/22 | ||||
| Paypal A/c | 31,595 | 24,289 | |||
| 14. | CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR | ||||
| 31/3/23 | 31/3/22 | ||||
| Tmde creditors | 6,388 | 42,830 | |||
| Taxation and social security | 4)118 | 3,927 | |||
| Other creditors | 22,075 | 5,461 | |||
| 32)581 | 52,218 |
| ANAL | YSIS OF NKT ASSETS | BETWEEN FUNDS | |||
|---|---|---|---|---|---|
| 31/3/23 | 31/3/22 | ||||
| Unrestricted | Restricted | Total | Total | ||
| fUnd | fUlld | funds | funds | ||
| f. | |||||
| Fixed assets | 800 | 800 | 1,425 | ||
| Cunent | assets | 65,846 | l)241&204 | 1)307,050 | 1,291,986 |
| Cunent | liabilities | (32)581) | (32,581) | (52,218) | |
| 34,065 | 1,241,204 | 1,275,269 | 1,241,193 |
| MOVE | MEN | T IN FUNDS | |||||
|---|---|---|---|---|---|---|---|
| Net | |||||||
| lrlovenlent | At | ||||||
| At 1.4.22 | in funds | 31,3.23 | |||||
| Unrestlicted | funds | ||||||
| General | fund | 124,475 | (90,410) | 34,065 | |||
| Restricted funds |
|||||||
| General | fund | 1,116,718 | 124,486 | 1)241)204 | |||
| TOTAL FUNDS | 1441)193 | 34)076 | 1,275,269 | ||||
| Net movenlent | in funds, included | in the above are as follolvs: | |||||
| Incoming | Resources | Movement | |||||
| resources | expended | in funds | |||||
| g | |||||||
| Unrestricted | funds | ||||||
| General | fund | 267&728 | (358)138) | (90,410) | |||
| Restricted funds |
|||||||
| Gene)el | fund | 2,956,779 | (2,832,293 ) | 1241486 | |||
| TOTAL | FUNDS | 3,224&507 | (3)190,431) | 34,076 | |||
| Comparatives | for movenlent | in | funds | ||||
| Net | |||||||
| movement | At | ||||||
| At 1.4.21 | in funds | 31.3.22 | |||||
| f. | f. | ||||||
| Unrestricted | funds | ||||||
| General | fund | 3,678 | 120,797 | 124,475 | |||
| Restricted funds |
|||||||
| General | fund | 1,154,455 | (37,737) | 1,116,718 | |||
| TOTAL | FUNDS | 1,158,133 | 83,060 | 1,241,193 |
| III coul h1g | Resources | Movement | |||
|---|---|---|---|---|---|
| resources | expended | in funds | |||
| Unrestricted | funds | ||||
| General | fund | 423,327 | (302,530) | 120,797 | |
| Restricted funds |
|||||
| General | fund | 2,407,973 | (2,445,710) | (37,737) | |
| TOTAL | FUNDS | 2,831,300 | (2,748,240) | 83,060 |
| Nct | |||||
|---|---|---|---|---|---|
| movement | At | ||||
| At 1.4.21 | in funds | 31.3.23 | |||
| g | |||||
| Unrestricted | furuls | ||||
| General | fund | 3,678 | 30,387 | 34,065 | |
| Restricted funds |
|||||
| General | fund | 1,154,455 | 86,749 | 1,241,204 | |
| TOTAL | FUNDS | 1,158,133 | 117,136 | 1,275,269 |
| Incoming | Resources | Movement | |||
|---|---|---|---|---|---|
| resources | expended | in funds | |||
| g | |||||
| Unrestricted | funds | ||||
| General | fund | 691,055 | (660,668) | 30,387 | |
| Resh icted furuls | |||||
| General | fund | 5,364,752 | (5,278,003) | 86,749 | |
| TOTAL | FUNDS | 6,055,807 | (5,938,671) | 117,136 |