OpenCharities

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

2023-03-31-accounts

Page
Report ofthe Trustees 1to4
Independent Examiner's Report
Statement
of
Financial Activities
Balance Sheet 7 to 8
Notes to the Financial Statements 9to16

2023 2022
Unrestricted Restricted Total Total
fund funds funds funds
Notes F F
INCOME AND ENDOWMENTS FROM
Donations
and legacies
33,682 33,682 33,821
Charitable
activities
Classes and performances 35,928 35,928 16,368
Other trading
activities
550 560 15
investment
income
Other income
Total 70,160 70,160 50,204
EXPENDITURE ON
Raising funds
Charitable
activities
Classes and performances 78,637 78,637 53,288
Other 1,216 1,216 1,148
Total 79,853 79,853 54,436
NET INCOME/(EXPENDITURE) (9,693) (9,693) (4,232)
RECONCILIATION
OF FUNDS
Total funds brought forward 18,649 18,649 22,881
TOTAL FUNDS CARRIED FORWARD 8,956 - 8,956 18,849

2023 2022
Unrestricted Restricted Total Total
fund funds funds funds
Notes E. E
FIXEDASSETS
Tangible assets 7 754 754 909
Investments 6 29 000 29,000 29,000
29,754 29,754 29,909
CURRENT ASSETS
Debtors 3,947 3,947 6,752
Cash at bank and in hand 2812 2,812 9,252
6,759 6,759 16,004
CREDITORS
Amounts
falling due within one year
10 (27,557) (27,557) {27,264)
NET CURRENT ASSETS/(LIABILITIES) i20,798) )20,798) )11,250)
TOTAL ASSETS LESSCURRENT
LIABILITIES 8,956 8,956 18,649
NET ASSETS/(LIABILITIES) 8,956 8,956 18,649
FUNDS
Unrestricted
funds
78956 18,649
TOTAL FUNDS 8956 18,649

7. TANGIBLE FIXEDASSETS
Plant and
machinery
COST
At 1 April 2022 6,926
At 31 March 2023 6926
DEPRECIATION
At 1 April 2022 6,017
Charge for year 155
At 31 March 2023 6,172
NET BOOK VALUE
At 31 March 2023 754
At 31 March 2022 909
8. FIXEDASSET INVESTMENTS
2023 2022
f
Shares 100 100
Loans 28 900 28,900
29,000 29,000
Shares
in
group
undertakings
MARKET VALUE
At 1 April 2022 and 31 March 2023 100
NET BOOK VALUE
At 31 March 2023 100
At 31 March 2022 100

Paraiso Samba Limited
Registered
office:
Nature of business:
Raising funds
Paraiso Samba Limited
Registered
office:
Nature of business:
Raising funds
Class ofshare: holding
Ordinary 100
31.3.23 3'1.3.22
Aggregate capital and reserves 1,062 8,978
Profit(Loss) for the year ~7,916 ~1,943

DEBTORS:A MOUNTS
FALLING DUE WITHIN ON
E YEAR
2023 2022
Trade debtors 3 9
Other debtors 1,414 1,691
Prepayments and accrued income 2,530 5,052
3,947 6,762

CREDIT ORS: AMOUNTS
FALLING DUE WITHIN O
NE YEAR
2023 2022
E
Trade creditors 6,508 1,068
Amounts owed to group undertakings 13,673 17,591
Other creditors and accruals 7,376 8,605
27,557 27,264

MOVEM ENT IN FUNDS
Net
movement At
At 1.4.22 in funds 31.3.23
Unrestricted funds
General fund 18,649 (9,693) 8,956
TOTAL FUNDS 18649 ~9,693) 8956
Net movement in funds,
include
d
in the above a
re as follows:
incoming Resources Movement
resources expended in funds
F
Unrestricted funds
General fund 70,160 (79,853) (9,693)
TOTAL FUNDS 70180 ~79653) ~9,693)
Comparatives for movement in funds
Compar atives for movement
in fun
ds
Net
movement At
At 1 4.21 in funds 31.3.22
F
Unrestricted funds
General fund 22,881 (4,232) 18,649
TOTAL FUNDS 22,881 ~4,232) 18,849

Compara tive net movement
in funds,
included
in the above are as
follows:
Incoming Resources Movement
resources expended in funds
Unrestricted funds
General fund 50,204 (54,436) (4,232)
TOTAL FUNDS 50,204 ~54,436) ~4,232)
Net
movement At
At 1.4.21 in funds 31.3.23
Unrestricted funds
General fund 22,881 (13,925) 8,956
Restricted funds
Production contribution
TOTAL FUNDS 22,881 (13825) 8,956

in the ab ove are as follows:
Incoming Resources Movement
resources expended in funds
Unrestricted funds
General fund 120,364 (134,289) (13,925)
TOTAL FUNDS 120,364 (134,269) (13296)

2023 2022
INCOME AND ENDOWMENTS
Donations
and legacies
Donations 2,724 2,863
Grants 30555 30,958
33,682 33,821
Other trading
activities
Sale ofgoods 550 15
Investment
income
investment
income
Charitable
activities
Classes and workshops 21,538 16,368
Carnival
registrations
14,390
Performance
fees and admissions
35,928 16,368
Other income
Miscellaneous
income
Total incoming
resources
70,160 50,204
EXPENDITURE
Other trading
activities
Cost ofgoods sold 40
Charitable
activities
Production
fees
47,295 36,249
Other production
costs
10,787 3,203
Rent 12,808 8,684
Marketing 116 194
Motor and travel expenses 4,725 2,168
Insurance,
licences and permits
1,158 1,105
Bad debts (9)
Foreign exchange gains 82
Carried forward 76,962 51,603

2023 2022
Charitable
activities
Brought forward 76,962 51,603
Repairs and maintenance 78
Depreciation oftangible fixed assets 155 168
77,195 51,771
Support costs
Other
Professional fees
Governance costs
Sundries 1,402 1,517
Accountancy and legal fees 1,216 1,148
2,618 2,665
Total resources expended 79853 54,436
Net incomel(expenditure) ~9693) ~4,232)

Page
Company
Information
Directors' Report
Accountant's
Report
Profit and Loss Account
Balance Sheet
Notes to the Financial Statements 7—
9
The following
pages do not form part ofthe statutory accounts:
Trading
Profit and Loss Account
Directors Paraiso School ofSamba Paraiso School ofSamba
Mr Pauio Henrique Rodrigues Da Silva
Secretary Mr Richard
Noel Galbraith
Company Number 05732752
Registered Office 10Chalcot Square
London
NW1 8YB
Accountants Pomroy Associates Ltd
14a Meadway
Court
Rutherford
Close
Stevenage
Hertfordshire
SG1 2EF

2023 2022
Notes E
TURNOVER 1,700
Cost of saIes (15,153) (8,985)
GROSS LOSS (13,453) (8,985)
Administrative expenses (24,963) (23,458)
Other operating income 30,500 30,500
OPERATING LOSS AND LOSS FOR THE FINANCIAL
YEAR
(7,916) (1,943)

2023 2022
Notes
FIXEDASSETS
Tangible Assets 4,806 5,514
4,806 5,514
CURRENT ASSETS
Debtors 29,319 29,586
Cash at bank and in hand 560 6,290
29,879 35,876
Creditors: Amounts
Failing Due Within
One Year
(4,723) (3,512)
NET CURRENT ASSETS (LIABILITIES) 25,156 32,364
TOTAL ASSETS LESSCURRENT
LIABILITIES
29,962 37,878
Creditors: Amounts
Falling Due After
More Than One Year
(28,900) (28,900)
NET ASSETS 1,062 8,978
CAPITAL AND RESERVES
Called up share capital 100 100
Profit and Loss Account 962 8,878
SHAREHOLDERS'
FUNDS
1,062 8,978

Net Book Value
As at 31 March 2023 2,838 677 1,290 4,806
As at 1 April 2022 3,261 1,363 889 5,514
5.
Debtors
2023 2022
E
Due within one year
Amounts
owed by group
undertakings 13,673 17,591
Other debtors 15,646 11,995
29,319 29,586
6.
Creditors: Amounts
Falling Due Within One Year
2023 2022
Other creditors 4,723 3,512
4,723 3,512
7.
Creditors: Amounts
Falling Due After More Than One Year
2023 2022
Amounts
owed to group
undertakings 28,900 28,900
28,900 28.900
There are no repayment requirements in respect ofthe loan from group undertaking. No interest is payable
on th
loan.
8.
Share Capital
2023 2022
E
100 100
2023 2022
TURNOVER
Sales 1,700
COST OF SALES
Production
costs
2,417 26
Motor expenses 7,421 4,470
Travel and subsistence 9
Repairs, renewals and maintenance 1,951
Advertising
and promotion
977 2,173
Telephone
and fax
454
Bad debts written off 344 450
Depreciation 1,580 1,866
(15,153) (8,985)
GROSS LOSS (13,453) (8,985)
Administrative Expenses
Rent 18,605 16,402
Rates 911
Utilities 3,080 2,832
Premises
repairs
and maintenance 337
Insurance 1,155 1,380
Accountancy
fees
1,590 1,407
Bank charges 36
Donations 33 66
Sundry expenses 163 424
(24,963) (23,458)
Other Operating Income
Grants receivable 30,500 30,500
30,500 30,500
OPERATING LOSS AND IOSS FOR THE FINANCIAL
YEAR
(7,916) (1,943)