| Page | ||
|---|---|---|
| Reportofthe Trustees |
1to4 | |
| Independent Examiner's |
Report | |
| Statement ofFinancial | Activities | |
| Balance Sheet | 7 to 8 | |
| Notes tothe Financial Statements | 9 to 16 | |
| Detailed Statement ofFinancial Activities | 17 to 18 |
| 2021 | 2020 | |||||
|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | |||
| fund | funds | funds | funds | |||
| Notes | E | F | F | |||
| INCOME AND ENDOWMENTS | FROM | |||||
| Donations and legacies |
34,153 | 34,153 | 76,205 | |||
| Charitable activities |
||||||
| Classes and performances | 2,953 | 2,953 | 51,520 | |||
| Other trading activities |
1,675 | |||||
| Investment income |
(4,319) | |||||
| Other income | 107 | |||||
| Total | 37,117 | 37,117 | 125,188 | |||
| EXPENDITURE ON | ||||||
| Raising funds | 1,553 | |||||
| Charitable activities |
||||||
| Classes and performances | 42,281 | 42,281 | 102,441 | |||
| Other | 1,074 | 1074 | 1 044 | |||
| Total | 43,355 | 43,355 | 105,038 | |||
| NET INCOME/(EXPENDITURE) | (6,238) | (6,238) | 20,150 | |||
| RECONCILIATION OF FUNDS |
||||||
| Total funds brought forward | 29,119 | 29,119 | 8,969 | |||
| TOTAL FUNDS CARRIED FORWARD | 22 881 | 22,881 | 29 119 |
| 2021 | 2020 | ||||
|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | ||
| fund | funds | funds | funds | ||
| Notes | F | F | |||
| FIXEDASSETS | |||||
| Tangible assets | 7 | 1,077 | 1,077 | 1,272 | |
| Investments | 8 | 29000 | 29000 | 29,000 | |
| 30,077 | 30,077 | 30,272 | |||
| CURRENT ASSETS | |||||
| Debtors | 3,077 | 3,077 | 9,473 | ||
| Cash at bank and in hand | 26347 | 26,347 | 24,290 | ||
| 29,424 | 29,424 | 33,763 | |||
| CREDITORS | |||||
| Amounts falling due within one year |
10 | (36,620) | (36,620) | (34,916) | |
| NET CURRENT ASSETS/(LIABILITIES) | J7.196) | J7,196) | J1,153) | ||
| TOTAL ASSETSLESSCURRENT | |||||
| LIABILITIES | 22,881 | 22,881 | 29,119 | ||
| NET ASSETS/(LIABILITIES) | 22 881 | 22,881 | 29,119 | ||
| FUNDS | |||||
| Unrestricted funds |
22 881 | 29119 | |||
| TOTAL FUNDS | 22,881 | 29,119 |
| Paraiso Samba Limited Registered office: Nature ofbusiness: Raising |
funds |
|---|---|
| Class ofshare: | holding |
| Ordinary | 100 |
| DEBTORS:A | MOUNTS FALLING DUE WITHIN ONE YEAR |
||
|---|---|---|---|
| 2021 | 2020 | ||
| K | |||
| Trade debtors | 52 | 579 | |
| Other debtors | 50 | 1,211 | |
| Prepayments | and accrued income | 2,975 | 7,683 |
| 3077 | 9,473 | ||
| CREDITORS: | AIIOUNTS FALLING DUE WITHIN ONE YEAR | ||
| 2021 | 2020 f |
||
| Trade creditors | 1,763 | 72 | |
| Amounts owed to group undertakings |
22,005 | 20,354 | |
| Other creditors and accruals | 12652 | 14,490 | |
| 36620 | 34016 |
| MOVEMENT | IN FUNDS | |||
|---|---|---|---|---|
| Net | ||||
| movement | At | |||
| At 1.4.20 | in funds | 31.3.21 | ||
| E | ||||
| Unrestricted | funds | |||
| General fund | 29,119 | (6,238) | 22,881 | |
| TOTAL FUNDS | 29,119 | J6,238) | 22,881 |
| Net movement | in funds, included in th |
e above are as follows: | ||
|---|---|---|---|---|
| Incoming | Resources | Movement | ||
| resources | expended | in funds | ||
| F | ||||
| Unrestricted | funds | |||
| General fund | 37,117 | (43,355) | (6,238) | |
| TOTAL FUNDS | 37,117 | ~43355) | ~6238) |
| Comparatives | for movement in fun |
ds | ||
|---|---|---|---|---|
| Net | ||||
| movement | At | |||
| At 14.19 | in funds | 31.3,20 | ||
| E | ||||
| Unrestricted | funds | |||
| General fund | 8,969 | 20,150 | 29,119 | |
| TOTAL FUNDS | 8,969 | 20 150 | 29119 |
| Comparative net movement in funds, i |
ncluded in the above are as |
follows: | |
|---|---|---|---|
| Incoming | Resources | Movement | |
| resources | expended | in funds | |
| Unrestricted funds |
|||
| General fund |
124,188 | (104,038) | 20,150 |
| Restricted funds | |||
| Production contribution |
1,000 | (1,000) | |
| TOTAL FUNDS | 125188 | ~105,038) | 20,150 |
| A current year 12months and prior yea | r 12months combined positi |
on isas follo | ws: |
|---|---|---|---|
| Net | |||
| movement | At | ||
| At 1.4.19 | in funds | 31.3.21 | |
| Unrestricted funds |
|||
| General fund | 8,969 | 13,912 | 22,881 |
| Restricted funds | |||
| Production contribution |
|||
| TOTAL FUNDS | 8,989 | 13,912 | 22 881 |
| 2021 | 2020 | |
|---|---|---|
| INCOME AND ENDOWMENTS | ||
| Donations and legacies |
||
| Donations | 4,195 | 6,440 |
| Grants | 29958 | 69,765 |
| 34,153 | 76,205 | |
| Other trading activities | ||
| Sale ofgoods | 1,675 | |
| Investment income |
||
| Investment income |
8 | (4,319) |
| Charitable activities |
||
| Classes and workshops | 2,505 | 26,213 |
| Carnival registrations |
448 | 20,417 |
| Performance fees and admissions | 4,890 | |
| 2,953 | 51,520 | |
| Other income | ||
| Miscellaneous income |
3 | 107 |
| Total incoming resources | 37,117 | 125,188 |
| EXPENDITURE | ||
| Other trading activities | ||
| Cost ofgoods sold | 1,103 | |
| Charitable activities |
||
| Production fees | 27,970 | 48,697 |
| Other production costs |
5,415 | 22,533 |
| Rent | 3,654 | 13,317 |
| Marketing | 193 | 183 |
| Motor and travel expenses | 1,856 | 14,984 |
| Insurance, licences and permits |
1,216 | 1,351 |
| Bad debts | 576 | |
| Foreign exchange gains | 360 | (962) |
| Carried foneard | 41,240 | 100,103 |
| 2021 | 2020 | ||||
|---|---|---|---|---|---|
| Charitable activities |
|||||
| Brought forward | 41,240 | 100,103 | |||
| Depreciation | oftangible | fixed assets | 195 | 251 | |
| 41,435 | 100,354 | ||||
| Support costs | |||||
| Other | |||||
| Professional | fees | 450 | |||
| Governance | costs | ||||
| Sundries | 846 | 2,087 | |||
| Accountancy | and legal | fees | 1,074 | 1,044 | |
| 1920 | 3,131 | ||||
| Total resources | expended | 43355 | 105,038 | ||
| Net income | ~6,238) | 20,150 |
| Contents | |
|---|---|
| Page | |
| Company Information |
|
| Directors' Report | |
| Accountant's Report |
|
| Profit and Loss Account | |
| Balance Sheet | |
| Notes tothe Financial Statements | 8— 11 |
| The following pages do not form part ofthe statutory accounts: | |
| Trading Profit and Loss Account |
12— 13 |
| Directors | Paraiso School | ofSamba | ofSamba | ||
|---|---|---|---|---|---|
| Ms Teresa Szczotka | |||||
| Mr Paulo Henrique | Rodrigues | Da Silva | |||
| Secretary | Mr Richard Noel | Galbraith | |||
| Company | Number | 05732752 | |||
| Registered | Office | 10Chalcot Square | |||
| London | |||||
| NW1 8YB | |||||
| Accountants | Pomroy Associates | Ltd | |||
| Chartered Accountants |
|||||
| Weltech Centre | |||||
| Ridgeway | |||||
| Welwyn Garden |
City | ||||
| Herffordshire | |||||
| AL7 2AA |
| 2021 | 2020 | |||
|---|---|---|---|---|
| Notes | f | R | ||
| TURNOVER | 18 | 8,760 | ||
| Cost ofsales | (8,436) | (13,656) | ||
| GROSS LOSS | (8,418) | (4,896) | ||
| Administrative expenses |
(23,087) | (21,981) | ||
| Other operating | income | 31,500 | 24,000 | |
| OPERATING LOSS | (5) | (2,877) | ||
| Interest payable | and similar charges | 4,335 | ||
| (LOSS)/PROFIT | FOR THE FINANCIAL YEAR | (5) | 1,458 |
| 2021 | 2020 | ||||
|---|---|---|---|---|---|
| Notes | |||||
| FIXEDASSETS | |||||
| Tangible Assets | 7,380 | 11,485 | |||
| 7,380 | 11,485 | ||||
| CURRENT ASSETS | |||||
| Debtors | 35,105 | 34,037 | |||
| Cash at bank and in hand | 1,917 | 934 | |||
| 37,022 | 34,971 | ||||
| Creditors: Amounts Falling Due Within One Year |
(4,581) | (6,630) | |||
| NET CURRENT ASSETS(LIABILITIES) | 32,441 | 28,341 | |||
| TOTAL ASSETSLESSCURRENT LIABILITIES |
39,821 | 39,826 | |||
| Creditors: Amounts Falling Due After More Than One Year |
(28,900) | (28,900) | |||
| NET ASSETS | 10,921 | 10,926 | |||
| CAPITAL AND RESERVES | |||||
| Called up share capital | 100 | 100 | |||
| Profit and Loss Account | 10,821 | 10,826 | |||
| SHAREHOLDERS' FUNDS |
10,921 | 10,926 |
| 3. | Tangible Assets | ||||||
|---|---|---|---|---|---|---|---|
| Plant & | Motor | Fixtures & | Office | Total | |||
| Machinery | Vehicles | Fittings | Equipment | ||||
| E | |||||||
| Cost | |||||||
| As | at 1 April 2020 | 64,819 | 27,191 | 8,103 | 10,048 | 110,161 | |
| As | at 31 March 2021 | 64,819 | 27,191 | 8,103 | 10,048 | 110,161 | |
| Depreciation | |||||||
| As | at 1 April 2020 | 59,218 | 23,605 | 7,983 | 7,870 | 98,676 | |
| Provided during the period |
1,605 | 1,488 | 119 | 893 | 4,105 | ||
| As | at 31 March 2021 | 60,823 | 25,093 | 8,102 | 8,763 | 102,781 | |
| Net BookValue | |||||||
| As | at 31 March 2021 | 3,996 | 2,098 | 1,285 | 7,380 | ||
| As | at 1 April 2020 | 5,601 | 3,586 | 120 | 2,178 | 11,485 | |
| 4. | Debtors | ||||||
| 2021 | 2020 | ||||||
| E | |||||||
| Due within one year | |||||||
| Trade debtors | 450 | 927 | |||||
| Amounts owed by group |
undertakings | 22,005 | 20,354 | ||||
| Other debtors | 12,650 | 12,756 | |||||
| 35,105 | 34,037 | ||||||
| 5. | Creditors: Amounts | Falling Due | Within One Year | ||||
| 2021 | 2020 | ||||||
| R | |||||||
| Other creditors | 4,581 | 6,630 | |||||
| 4,581 | 6,630 |
| 2021 | 2020 |
|---|---|
| 28,900 | 28,900 |
| 28,900 | 28,900 |
| 2021 | 2020 |
|---|---|
| 100 | 100 |
| 2021 | 2020 | ||||
|---|---|---|---|---|---|
| TURNOVER | |||||
| Sales | 18 | 8,760 | |||
| COST OF SALES | |||||
| Production costs | 181 | 5,706 | |||
| Motor expenses | 2,209 | 4,134 | |||
| Travel and subsistence | 93 | ||||
| Repairs, renewals | and maintenance | 7 | 61 | ||
| Advertising and promotion |
1,997 | 1,930 | |||
| Bad debts written | off | (63) | 63 | ||
| Depreciation | 4,105 | 7,648 | |||
| Profit on disposal | oftangible fixed assets | (5,979) | |||
| (8,436) | (13,656) | ||||
| GROSS LOSS | (8,418) | (4,896) | |||
| Administrative | Expenses | ||||
| Rent | 16,399 | 16,243 | |||
| Rates | 963 | 897 | |||
| Utilities | 2,240 | 2,001 | |||
| Premises repairs | and maintenance | 637 | 13 | ||
| Insurance | 1,061 | 991 | |||
| Accountancy fees | 1,386 | 1,180 | |||
| Bank charges | 142 | 155 | |||
| Donations | 48 | 45 | |||
| Sundry expenses | 211 | 456 | |||
| (23,087) | (21,981) | ||||
| Other Operating | Income | ||||
| Grants receivable | 31,500 | 24,000 | |||
| 31,500 | 24,000 | ||||
| OPERATING LOSS | (5) | (2,877) | |||
| ...CONTINUED |
| 4,335 | ||||||
|---|---|---|---|---|---|---|
| (LOSS)/PROFIT | FOR | THE | FINANCIAL | YEAR | (5) | 1,458 |