| 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) |