| Unrestricted | Restricted | Total | Tota I | ||
|---|---|---|---|---|---|
| funds | funds | ||||
| 31.12.21 | 31.12.21 | 31.12.21 | 31.12.20 | ||
| E | E | E | E | ||
| INCOME FROM CHARITABLE ACTIVITIES | |||||
| Voluntary income |
5,192 | 5,192 | 11,178 | ||
| Courses & retreats | 79,119 | 79,119 | 101,849 | ||
| Accommodation income |
15,800 | 15,800 | 33,092 | ||
| Gift shop | 10,877 | 10,877 | 15,819 | ||
| Other Income | 322 | 322 | 518 | ||
| TOTAL INCOMING RESOURCES |
111,310 | 111,310 | 162,456 | ||
| EXPENDITURE ON CHARITABLE ACTIVITIES | |||||
| Sponsorship | 23,417 | 23,417 | 17,392 | ||
| Courses &Retreats | 16,893 | 16,893 | 25,084 | ||
| Accommodation expense |
151,457 | 151,457 | 102,713 | ||
| Gift shop | 5,139 | 5,139 | 7,010 | ||
| TOTAL RESOURCES EXPENDED | 196,906 | 196,906 | 152,199 | ||
| Surplus/(Deficit) for the year |
(85,596) | -85,596 | 10,257 | ||
| Profit on Sale of Freehold Property | (Note 2) | 586,755 | 586,755 | ||
| Net movement in resources |
501,159 | 501,159 | 10,257 | ||
| Reconciliation of Funds |
|||||
| Net Incoming Resources | 501,159 | 501,159 | 10,257 | ||
| Funds Brought Forward 01.01.21 | 533,782 | 7,906 | 541,688 | 531,431 | |
| Funds Carried Forward 31.12.21 | 1,034,941 | 7,906 | 1,042,847 | 541,688 |
| KADAMPA | MEDITATION | MEDITATION | CENTRE LONDON | |||
|---|---|---|---|---|---|---|
| (COMPANY | LIMITED | BYGUARANTEE) | ||||
| BALANCE SHEET AS AT DECEMBER 31"2021 | ||||||
| 2021 | 2020 | |||||
| Note | E | E | ||||
| FIXEDASSETS | ||||||
| Tangible Assets | 768,948 | 998,361 | ||||
| NON CURRENT ASSETS | ||||||
| Loans Receivable | 250,000 | |||||
| CURRENT ASSETS | ||||||
| Stock | 13,834 | 18,340 | ||||
| Debtors | 991 | 1,271 | ||||
| Cash at Bank and in hand | 50,744 | 16,476 | ||||
| 65,569 | 36,087 | |||||
| CREDITORS: Amounts | ||||||
| falling due within one year | 41'670 | 87,967 | ||||
| NET CURRENT ASSETS | 23,899 | (51,880) | ||||
| CREDITORS: Amounts | ||||||
| Falling due after more | (404,793) | |||||
| than one year | ||||||
| NET ASSETS | 1,042,847 | 541,688 | ||||
| Funds ofthe Charity | ||||||
| Unrestricted income Funds |
1,034,941 | 533,782 | ||||
| Restricted income Funds | 7,906 | 7,906 | ||||
| 1,042,847 | 541,688 |
| 2. Disposal of Property | 2. Disposal of Property | Asset | Asset | ||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| The sale relates to | a property | held | by | the | charity | for ten | years; 'Oakleigh', | Herbert | Road. The | amount | received | was | E1,600,000 | ||||||||
| and after repaying | the bank | mortgage, | a | loan from NKT-IKBU | and other disposal costs, a profit off586,755 was | made. | This | will | |||||||||||||
| be used to further | the general | objects | of | the charity. | |||||||||||||||||
| 3.Tangible Fixed |
Assets | ||||||||||||||||||||
| Freehold | Property | Fixtures | gi | Total | |||||||||||||||||
| Property | Improvements | Fittings | |||||||||||||||||||
| E | E | E | |||||||||||||||||||
| Cost | |||||||||||||||||||||
| As at ln January | 2021 | 910,000 | 81,393 | 23,167 | 1,014,560 | ||||||||||||||||
| Disposals | (910,000) | (82,359) | (992,359) | ||||||||||||||||||
| Additions | 750,000 | 13,875 | 763,875 | ||||||||||||||||||
| As at 31"December | 2021 | 750,000 | 12,909 | 786,076 | |||||||||||||||||
| Depreciation As at '1"January 2021 |
16,199 | 16,199 | |||||||||||||||||||
| Disposals | |||||||||||||||||||||
| Charge for the Period | 929 | 929 | |||||||||||||||||||
| As at 31"December | 2021 | 17,128 | 17,128 | ||||||||||||||||||
| Net book value | at 31" | 750,000 | 12,909 | 6,039 | 768,948 | ||||||||||||||||
| December 2021 | |||||||||||||||||||||
| 4. Loan made during | year 2021 | ||||||||||||||||||||
| During the year, a loan off250,000 (Two Hundred | and | Fifty Thousand | Pounds) | was made to | New Kadampa | Tradition | |||||||||||||||
| - International Kadampa |
Buddhist | Union (Company | No. | 02758093, Charity | Reg No (England) | 1015054. | |||||||||||||||
| The terms ofthe | loan | are | on demand, | and it | is without | interest. | |||||||||||||||
| 5.Stocks | 2021 | 2020 | |||||||||||||||||||
| E | E | ||||||||||||||||||||
| Stocks of books | and | Statues | 13,834 | 18,340 | |||||||||||||||||
| 6.Debtors Ik Prepayments |
2021 | 2020 | |||||||||||||||||||
| E | E | ||||||||||||||||||||
| Debtors | 270 | ||||||||||||||||||||
| Prepayments | 721 | 1,271 | |||||||||||||||||||
| 991 | 1,271 | ||||||||||||||||||||
| 7.Creditors: Amounts | falling due | within one year | 2021 | 2020 | |||||||||||||||||
| E | E | ||||||||||||||||||||
| Bank loans (mortgage | principal) | 20,267 | |||||||||||||||||||
| Other creditors | 550 | 1,310 | |||||||||||||||||||
| Accruals | 1,120 | 745 | |||||||||||||||||||
| Loan (New Kadampa | Tradition | - International | Buddhist | Union) | 65,645 | ||||||||||||||||
| Bounce Back Government | loan | 40,000 | 1 | ||||||||||||||||||
| Accruals | 1,120 | 745 | |||||||||||||||||||
| 41,670 | 87,967 |
| 8.Creditors: Amounts | falling due | 2021 | 2020 | |||
|---|---|---|---|---|---|---|
| after more than one | year | |||||
| E | ||||||
| Long term mortgage | principal | 404,793 | ||||
| Unrestricted | Restricted | Total | Total | |||
| Funds | Funds | |||||
| 31.12.21 | 31.12.21 | 31.12.21 | 31.12.20 | |||
| E | E | E | E | |||
| 9.EXPENDITURE BREAKDOWN | ||||||
| Building improvement | 37,459 | 37,459 | 6,875 | |||
| Centre rates and utilities | 18,188 | 18,188 | 16,009 | |||
| Cleaning and maintenance |
6,064 | 6,064 | 5,503 | |||
| Meditation room costs |
(incl. offerings) | 4,374 | 4,374 | 5,267 | ||
| GP venues and related |
expenditure | 1,462 | 1,462 | 4,718 | ||
| Temple shop expenses | 5,139 | 5,139 | 7,010 | |||
| Sponsorship costs |
23,417 | 23,417 | 17,392 | |||
| I-lousehold and garden |
429 | 429 | 0 | |||
| Provision for depreciation | 929 | 929 | 929 | |||
| Insurance | 2,503 | 2,503 | 2,837 | |||
| Advertising and publicity |
4,167 | 4,167 | 11,900 | |||
| Administrative costs |
9,714 | 9,714 | 14,460 | |||
| Travel expenses | 6,890 | 6,890 | 8,178 | |||
| Donations | 50,561 | 50,561 | 30,009 | |||
| Governance costs; |
||||||
| Professional fees |
5,181 | 5,181 | 2,707 | |||
| Bank charges | 1,428 | 1,428 | 1,646 | |||
| Interest payable |
19,001 | 19,001 | 16,759 | |||
| Total | 196,906 | 196,906 | 152,199 |