| 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 |