OpenCharities

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

2022-02-28-accounts

Page
Report ofthe Trustees 1to4
Report ofthe Independent
Auditors
5 to 8
Statement ofFinancial Activities
Statement ofFinancial Position 10
Statement ofCash Flows
Notes to the Statement ofCash Flows
Notes to the Financial Statements 13 to 18
Detailed Statement of Financial Activities 19

28,2.22 28,2.21
Unrestricted Restricted Total Total
fund funds funds funds
as restated
Notes
INCOME AND ENDOWMENTS FROII
Donations and legacies 16,648 1,180,048 1,196,696 953,917
Other trading
activities
433 433 11
Investment income 4
Total 17,081 1,180,048 1,197,129 953,932
EXPENDITURE ON
Raising funds 251 251 321
Charitable activities
Bega Kwa Bega in Uganda 2,207 624,759 626,966 372,131
Other 10,980 10,980 840
Total 13,438 624,759 638,197 373,292
NET INCOME 3,643 555,289 558,932 580,640
RECONCILIATION OF FUNDS
Total funds brought forward 3,383 779,281 782,664 202,024
TOTAL FUNDS CARRIED FORWARD 7,026 1,334,570 1,341,596 782,664
28,2.22 28.2.21
Unrestricted Restricted Total Total
fund funds funds funds
as restated
Notes
CURRENT ASSETS
Debtors 228 1,788 2,016 558,277
Cash at bank 17,598 1,332,782 1,350,380 224,987
17,826 1,334,570 1,352,396 783,264
CREDITORS
Amounts
falling due within one year
12 (10,800) (10,800) (600)
NET CURRENT ASSETS 7,026 1,334,570 1,341,596 782,664
TOTAL ASSETSLESSCURRENT
LIABILITIES 7,026 1,334,570 1,341,596 782,664
NET ASSETS 7,026 1,334,570 1,341,596 782,664
FUNDS 13
Unrestricted
funds
7,026 3,383
Restricted
funds
1,334,570 779,281
TOTAL FUNDS 1,341,596 782,664

28.2.22 28.2.21
as
restated
Notes
Cash flows from operating activities
Cash generated from operations 1,125,393 24,163
Net cash provided by operating
activities
1,125,393 24,163
Cash flows from investing activities
Interest received
Net cash provided by investing
activities
Change
in cash
and cash equivalents
in the reporting period 1,125,393 24,167
Cash and cash equivalents at the
beginning
ofthe
reporting period 224,987 200,820
Cash and cash equivalents at the end
ofthe reporting period 1,350,380 224,987

RECONCILIATION
OF NET I NCOIIE TO NET CASH FLOW FROM OPERATING ACT IVITIES
28.2.22 28.2.21
as
restated
F F
Net income for the reporting period (as per the Statement of
Financial Activities) 558,932 580,640
Adjustments
for:
Interest received (4)
Decrease/(increase) in debtors 556,261 (556,473)
Increase
in creditors
10,200
Net cash provided by operations 1,125,393 24,163

ANALYSIS OF CHANGES
IN NET F
UNDS
At 1.3.21 Cash flow At 28.2.22
F
Net cash
Cash at bank 224,987 1,125,393 1,350,380
224,987 1,125,393 1,350,380
Total 224,987 1,125,393 1,350,380

Financial Activiti Activiti es
in administrative
expen
es
in administrative
expen
es
in administrative
expen
ses.
Cash and cash uivalents
Cash and cash equivalents in the Statement of Financial Position comprise cash at bank and in
hand
and short term deposits with an original maturity date of three months or less. Bank overdrafts
are
disclosed within creditors on the Statement of Financial Position.
DONATIONS AND LEGACIES
28.2.22 28.2.21
as
restated
F
Donations 19,154 386,890
Gift aid 2,035 4,371
Grants 1,175,507 562,656
1,196,696 953,917
Grants received, included in the above, are as follows:
28.2.22 28.2.21
as
restated
E
Grant
1,175,507 562,656

3. OTHER TRADING ACTIVITIES OTHER TRADING ACTIVITIES OTHER TRADING ACTIVITIES
28.2.22 28.2.21
as
restated
F
Fundraising events 433 11
4. INVESTMENT INCOIIE
28.2.22 28.2.21
as
restated
F F
Deposit account interest 4
S. RAISING FUNDS
Raising donations
and legacies
28.2.22 28.2.21
as
restated
Sundries 251 321
6. CHARITABLE ACTIVITIES COSTS
Grant
funding
of
activIes
(see note
7)
Bega Kwa Bega in Uganda 626,966
7. GRANTS PAYABLE
28.2.22 28.2.21
as
restated
F
Bega Kwa Bega in Uganda 626,966 372,131
The total grants paid to institutions during the year was as follows:
28.2,22 28.2.21
as
restated
F
Bega Kwa Bega Limited (a charity registered in Uganda) 626,966 372,131

Governance
Finance costs
f
Totals
Other resources expended 180 10,800 10,980

been restated to include the income and the debtor amounting
tof553
the income and the debtor amounting
tof553
,906.
11. DEBTORS:AMOUNTS FALLING DUE WITHIN ONE YEAR
28.2.22 28.2.21
as
restated
F
Trade debtors 553,906
Other debtors 2,016 4,371
2,016 558,277
12. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
28.2.22 28.2.21
as
restated
f
Other creditors 10,800 600

MOVEMENT
IN FU
NDS
Net
movement At
At 1.3.21 in funds 28.2.22
F F
Unrestricted
funds
General
fund
3,383 3,643 7,026
Restricted funds
Bega Kwa Bega Uganda Admin 83,028 241,029 324,057
School Construction Project 694,354 302,615 996,969
Education 8 Sponsorship 1,899 11,645 13,544
779,281 555,289 1,334,570
TOTAL FUNDS 782,664 558,932 1,341,596
Net movement
in funds,
included in the above are as follows:
Incoming Resources Movement
resources expended in funds
F F
Unrestricted
funds
General
fund
17,081 (13,438) 3,643
Restricted funds
Bega Kwa Bega Uganda Admin 305,986 (64,957) 241,029
School Construction Project 861,167 (558,552) 302,615
Education
&Sponsorship
12,145 (500) 11,645
Water 750 (750)
1,180,048 (624,759) 555,289
TOTAL FUNDS 1,197,129 (638,197) 558,932

Comparati ve s
for
move ment
in fund
s
Net Transfers
At movement between At
29.2,20 in funds funds 28.2.21
F F
Unrestricted funds
General fund 27,529 50,323 (74,469) 3,383
Restricted funds
Bega Kwa Bega Uganda Admin 174,495 (91,467) 83,028
School Construction Project 553,906 140,448 694,354
Education 8 Sponsorship (23,589) 25,488 1,899
174,495 530,317 74,469 779,281
TOTAL FUNDS 202,024 580,640 782,664

Compar ative net mo vement
in funds,
included
in the above are as follows :
Incoming Resources Movement
resources expended
f
in funds
Unrestricted funds
General fund 87,988 (37,665) 50,323
Restricted funds
School Construction Project 553,906 553,906
Education
&
Sponsorship 312,038 (335,627) (23,589)
865,944 (335,627) 530,317
TOTAL FUNDS 953,932 (373,292) 580,640

28.2.22 28.2.21
as restated
F
INCOIIE AND ENDOWMENTS
Donations
and legacies
Donations 19,154 386,890
Gift aid 2,035 4,371
Grants 1,175,507 562,656
1,196,696 953,917
Other trading activities
Fundraising
events
433
Investment
income
Deposit account interest
Total incoming resources 1,197,129 953,932
EXPENDITURE
Raising donations
and legacies
Sundries 251 321
Charitable
activities
Grants to Uganda 626,966 372,131
Support costs
Finance
Bank charges 180 240
Governance costs
Auditors'
remuneration
10,800
Accountancy and legal fees 600
10,800 600
Total resources expended 638,197 373,292
Net income 558,932 580,640