| 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) |