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
Independent
Examiner's
Report
Statement ofFinancial Activities
Balance Sheet
Notes to the Financial Statements 5 to 10
Detailed Statement ofFinancial Activities 11 to 12

SAATHI HOUSE M¥s S Mukadam- Trustee Page 2

319.23 313.22
Unrestricted Restricted Total Total
fund fund funds funds
Notes f, f.
INCOME AND ENDOWMENTS FROM
Donations and legacies 3,065 3,065
Charitable activities
Grants
21,000 170,388 191,388 139,993
Investment income 4,566 4,566 3,186
Other income 235 235
Total 28,866 170,388 199,254 143,179
EXPENDITURE ON
Charitable activities
Grants
(26,430) 170,388 143,958 121,511
Other 62,271 62,271 58,490
Total 35,841 170,388 206,229 180,001
Net gains/(losses) on investments (4,024) (4,024) (168)
NET INCOME/(EXPENDITURE) (10,999) (10,999) (36,990)
Other recognised gains/(losses)
Gains on revaluation offixed assets 391,750 391,750
Net movement
in
funds 380,751 380,751 (36,990)
RECONCILIATION OF FUNDS
Total funds brought forward 42,496 42,496 79,486
TOTAL FUNDS CARRIED FORWARD 423,247 423,247 42,496

BALANCE SHEET
31STMARCH 2023
313.23 313.22
Unrestricted Restricted Total Total
fund fund funds funds
Notes f,
FIXEDASSETS
Tangible assets 400,268 400,268 8,250
CURRENT ASSETS
Debtors 2,078 2,078
Investments 42,386 42,386 46,549
Cash at bank 117,993 117,993 103,466
44,464 117,993 162,457 150,015
CREDITORS
Amounts
falling due within one year
(21,485) (117,993) (139,478) (115,769)
NET CURRENT ASSETS 22,979 22,979 34,246
TOTAL A.SSETSLESSCURRENT
LIABILITIES 423,247 423,247 42,496
NET ASSETS 423,247 423,247 42,496
FUNDS
Unrestricted
funds
423,247 42,496
TOTAL FUNDS 423,247 42,496

2. INVESTMENT INCO ME
313.23 313.22
Rents received 4,215 2,481
Other fixed asset inv - UnFII 351 705
4,566 3,186
3. NET INCOME/(EXPENDITURE)
Net income/(expenditure) is stated after charging/(crediting):
313.23 313.22
Depreciation - owned assets 26

There
were no
trustees'
expenses
paid
for the
year
ended
31st March
202
31stMarch 2022.
There
were no
trustees'
expenses
paid
for the
year
ended
31st March
202
31stMarch 2022.
There
were no
trustees'
expenses
paid
for the
year
ended
31st March
202
31stMarch 2022.
There
were no
trustees'
expenses
paid
for the
year
ended
31st March
202
31stMarch 2022.
3 nor
for the
year
ended
COMPARATIVES FORTHE STATEMENT OF FINANCIAL ACTIVITIES
Unrestricted Restricted Total
fund fund funds
INCOME AND ENDOWMENTS FROM
Charitable activities
Grants
11,950 128,043 139,993
Investment income 3,186 3,186
Total 15,136 128,043 143,179
EXPENDITURE ON
Charitable activities
Grants
(6,532) 128,043 121,511
Other 58,490 58,490
Total 51,958 128,043 180,001
Net gains/(losses) on investments (168) (168)
NET INCOME/(EXPENDITURE) (36,990) (36,990)

5. COMPARATIVES FORTHE STATEMENT OF FINANCIAL ACTIVITIES - continued FORTHE STATEMENT OF FINANCIAL ACTIVITIES - continued FORTHE STATEMENT OF FINANCIAL ACTIVITIES - continued FORTHE STATEMENT OF FINANCIAL ACTIVITIES - continued
Unrestricted Restricted Total
fund fund funds
RECONCILIATION OF FUNDS
Total funds brought forward 79,486 79,486
TOTAL FUNDS CARRIED FORWARD 42,496 42,496
6. TANGIBLE FIXED ASSETS
Fixtures
Freehold and
property fittings Totals
COST OR VALUATION
At 1stApril 2022 8,250 8,250
Additions 294 294
Revaluations 391,750 391,750
At 31stMarch 2023 400,000 294 400,294
DEPRECIATION
Charge for year 26 26
NET BOOK VALUE
At 31stMarch 2023 400,000 268 400,268
At 31stMarch 2022 8,250 8,250
Fixtures
Freehold and
property fittings Totals
f,
Valuation in 2023 391,750 391,750
Cost 8,250 294 8,544
400,000 294 400,294
FOR THE YEAR ENDED 31ST MARCH 2023
7. DEBTORS:AMOUNTS FALLING DUE WITHIN ONE YEAR
313.23 313.22
Other debtors 2,078
8. CURRENT ASSETINVESTMENTS
313.23 313.22
Listed investments 42,386 46,549
9. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
313.23 313.22
f.
Bank loans and overdrafts (see note 10) 13,787 9,004
Social security and other taxes 530
Other creditors 1,309 1,269
Accruals and deferred income 124,382 104,966
139,478 115,769
10. LOANS
An analysis ofthe maturity ofloans is given below:
313.23 313.22
f.
Amounts
falling due within
one year on demand:
Bank overdrafts 13,787 9,004
11. MOVEMENT IN FUNDS
Net
movement At
At 1.4.22 in funds 313.23
Unrestricted
funds
General fund 42,496 380,751 423,247
TOTAL FUNDS 42,496 380,751 423,247

Incoming Resources Gains and Movement
resources expended losses in funds
Unrestricted funds
General fund 28,866 (35,841) 387,726 380,751
Restricted funds
Restricted Fund 170,388 (170,388)
TOTAL FUNDS 199,254 (206,229) 387,726 380,751
Comparatives for movement in funds
Net
movement At
At 1.4.21 in funds 313.22
Unrestricted funds
General fund 79,486 (36,990) 42,496
TOTAL FUNDS 79,486 (36,990) 42,496
Incoming Resources Gains and Movement
resources expended losses in funds
Unrestricted funds
General fund 15,136 (51,958) (168) (36,990)
Restricted funds
Restricted Fund 128,043 (128,043)
TOTAL FUNDS 143,179 (180,001) (168) (36,990)
A current year 12months and prior year 12months combined position is as follows:
Net
movement At
At 1.4.21 in funds 31.3.23
Unrestricted funds
General fund 79,486 343,761 423,247
TOTAL FUNDS 79,486 343,761 423,247

Incoming Resources Gains and Movement
resources expended losses in funds
Unrestricted
funds
General fund 44,002 (87,799) 387,558 343,761
Restricted
funds
Restricted Fund 298,431 (298,431)
TOTAL FUNDS 342,433 (386,230) 387,558 343,761

FORTHE YE AR ENDED 31STMARCH 2023
313.23 313.22
f.
INCOME AND ENDOWMENTS
Donations
and
legacies
Donations 3,065
Investment
income
Rents received 4,215 2,481
Other fixed asset inv - UnFII 351 705
4,566 3,186
Charitable
activities
Grants 191,388 139,993
Other income
Interest receivable 235
Total incoming resources 199,254 143,179
EXPENDITURE
Charitable
activities
Project costs 86,102 95,800
Other
Equipment
hire
2,418 616
Management
charges
526
2,418 1,142
Support costs
Management
Advertising 210
Consultancy 19,735 22,954
19,735 23,164
Finance
Bank charges 490
Information
technology
Repairs and renewals 10,151 13,079
Computer
expenses
2,147 1,037
12,298 14,116
Human resources
Wages 57,708 26,691
Pensions 416
Carried forward 58,124 26,691

313.23 313.22
Human
resources
Brought forward 58,124 26,691
Rates and water 154
Insurance 1,537 1,150
Light and heat 6,363 7,496
Telephone 796 897
Sundries 2,976 358
Travelling 4,979 54
Depreciation of tangible fixed assets 26
74,801 36,800
Governance
costs
Accountancy
fees
4,285 2,718
Legal fees 1,600 6,261
Audit fees 4,500
10,385 8,979
Total resources expended 206,229 180,001
Net expenditure before gains and losses (6,975) (36,822)
Realised recognised gains and losses
Realised gains/(losses) on fixed asset investments (4,024) (168)
Net expenditure (10,999) (36,990)