| Trustees | Dr SY Iftikhar | (Chair) | (Chair) | |||
|---|---|---|---|---|---|---|
| DrJAhmed | ||||||
| DrA Rashid | ||||||
| Dr K Latief | ||||||
| Mr S Hussain | ||||||
| Dr Z Sheikh | ||||||
| MrAA Najib | ||||||
| Dr I Ali |
||||||
| Mr R UAmin | ||||||
| Ms TKent-Chapman | ||||||
| Mr M Altaf | ||||||
| Dr F Rashid | ||||||
| Secretary | Dr A Rashid | |||||
| Charity | number | 1114559 | ||||
| Company | number | 05818995 | ||||
| Principal | address | 11 Snelston Crescent | ||||
| Littleover | ||||||
| Derby | ||||||
| DE23 6BL | ||||||
| Registered | office | 11 Snelston Crescent | ||||
| Littleover | ||||||
| Derby | ||||||
| DE23 6BL | ||||||
| Independent | examiner | Philip Handley | FCA | |||
| HSKSG | ||||||
| Chartered Accountants |
||||||
| 18St Christopher's | Way | |||||
| Pride Park | ||||||
| Derby | ||||||
| DE24 8JY | ||||||
| Bankers | HSBC UK Bank Pic | |||||
| 1 St.Peter's Street | ||||||
| Derby | ||||||
| DE1 2AE |
| Page | |||
|---|---|---|---|
| Trustees' report |
1-5 | ||
| Independent examiner's |
report | ||
| Statement offinancial | activities | ||
| Balance sheet | |||
| Statement ofcash flows |
|||
| Notes to the financial | statements | 10-23 |
| Unrestricted | Unrestricted | |||
|---|---|---|---|---|
| funds | funds | |||
| 2022 | 2021 | |||
| Notes | E | |||
| Inc me and endowments | from: | |||
| Donations and legacies Charitable activities |
743,229 2,741 |
529,826 912 |
||
| Investments | 67 | 4 | ||
| Other income | 162 | |||
| Total income | 746,199 | 530,742 | ||
| Ex endi ure on: | ||||
| Raising funds | 4,158 | 15,598 | ||
| Charitable activiti s |
||||
| Hospital expenditure Village expenditure Dubai office costs |
501,349 16,404 15,412 |
385,259 12,271 16,217 |
||
| Education expenditure Other charitable expenditure COVID expenditure |
13,173 135,178 77 |
11,809 61,310 54,486 |
||
| Total charitable expenditure |
681,593 | 541,352 | ||
| Total expenditure | 685,751 | 556,950 | ||
| Net income/(expenditure) Net movement in funds |
for the year/ | 60,448 | (26,208) | |
| Fund balances at 1 January | 2022 | 2,947,427 | 2,973,635 | |
| Fund balances at 31 December 2022 | 3,007,875 | 2,947,427 |
| 2022 | 2021 | |||||
|---|---|---|---|---|---|---|
| Notes | E | |||||
| Fixed assets | ||||||
| Tangible assets | 14 | 2,556,667 | 2,506,494 | |||
| Current assets | ||||||
| Debtors | 15 | 30,329 | 13,971 | |||
| Cash at bank and in | hand | 493,051 | 494,155 | |||
| 523,380 | 508,126 | |||||
| Creditors: amounts one year |
falling due within | 16 | (72,172) | (67,193) | ||
| Net current assets | 451,208 | 440,933 | ||||
| Total assets less current liabilities | 3,007,875 | 2,947,427 | ||||
| Income funds | ||||||
| Unrestricted funds |
3007 875 | 2,947,427 | ||||
| 3,007,875 | 2,947,427 |
| 2022 | 2021 | ||||||
|---|---|---|---|---|---|---|---|
| Notes | F | ||||||
| Cash flows from operating activities Cash generated from operations |
20 | 156,971 | 98,111 | ||||
| Investing Purchase Investment |
activities oftangible fixed assets income received |
(158,142) 67 |
(108,960) 4 |
||||
| Net cash | used in investing | activities | (158,075) | (108,956) | |||
| Net cash | used in financing |
activities | |||||
| Net decrease in cash and |
cash equivalents | (1,104) | (10,845) | ||||
| Cash and | cash equivalents | at beginning | ofyear | 494,155 | 505,000 | ||
| Cash and | cash equivalents | at end of | year | 493,051 | 494,155 |
| Freehold land and buildings |
2% on cost | |
|---|---|---|
| Plant and equipment | 10%on reducing | balance |
| Fixtures and fittings | 10%on reducing | balance |
| Computers | 25% on reducing | balance |
| Motor vehicles | 10%on reducing | balance |
| 3 | Donations | and legacies | ||
|---|---|---|---|---|
| Unrestricted | Unrestricted | |||
| funds | funds | |||
| 2022 | 2021 | |||
| f. | E | |||
| Donations | and gifts | 743,229 | 529,826 | |
| Donations Donations |
and gifts | 721,292 | 502,528 | |
| Gift aid refunds | 21,937 | 27,298 | ||
| 743,229 | 529,826 | |||
| 4 | Charitable | activities | ||
| Hospital | Hospital | |||
| 2022 | 2021 | |||
| E | f. | |||
| Patient fees | 2,741 | 912 | ||
| 5 | Investments | |||
| Unrestricted | Unrestricted | |||
| funds | funds | |||
| 2022 | 2021 | |||
| Interest receivable | 67 | |||
| 6 | Other income | |||
| Unrestricted | Total | |||
| funds | ||||
| 2022 | 2021 | |||
| Other income | 162 |
| Raising fu | nds | |||||
|---|---|---|---|---|---|---|
| Unrestricted | Unrestricted | |||||
| funds | funds | |||||
| 2022 | 2021f | |||||
| Fundraisin | and | ublicit | ||||
| Advertising Donations |
and fundraising events administration fees |
800 3,358 |
10,642 4,956 |
|||
| Fundraising | and | publicity | 4,158 | 15,598 | ||
| 4,158 | 15,598 |
| ~ IU0 P |
Cil t=l Cit |
tel | rt IA CO ID |
CD c 0) CA O |
~ o rf' 0I |
0) c CO ~ |
F co lA N |
~ cn 0I ~ |
CO o O CO 00 |
0I N ~ |
UO Ci4 O |
CO lA T |
' | F) N |
Cit C9 IA |
CO CD CV N |
0I 'ct CO CO CD |
O CO CO h- |
0I O CO ~ ~ |
CO lA CD F Cil |
IA CV h. IA N |
CV lA lA |
|||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| N ~ Ciil IU OO P Cit |
cn | 0) CO Cn h- O |
N O W o |
CO 0) lA ~ |
O lA W 0) |
IA O CD co |
~ CV lA 0I C4 |
R CD o |
r 00 |
0) | CD 0) 0I |
CO C CO CO |
0I F) W ~ |
0) 0I M h- |
N O CV CO CO |
C CV |
lA O CV CO |
W P) ~ |
CD N |
CO CO Al N |
|||||||||
| CI e)Og | C4 CV |
Cat | i | i | i | i | i | i | i | i | i | ||||||||||||||||||
| CL | |||||||||||||||||||||||||||||
| e | |||||||||||||||||||||||||||||
| UI e e ~ tU w 0-zC tU |
CV Cit CO CV |
Cat | I | i | i | I | i | i | i | ~ CO |
i | lA CV CO 00 |
ID lA ID |
i | CD lA 'Cl |
CO CO C4 CV |
|||||||||||||
| e | |||||||||||||||||||||||||||||
| 0 | e | Ciil Ciil CI |
Col | i | i | i | i | i | i | i | i | i | i | I | I | ||||||||||||||
| tU ~ "C |
Ciil | ||||||||||||||||||||||||||||
| 'D~ | xe | ||||||||||||||||||||||||||||
| e | In | CV CV |
Cat | i | I | i | ~ lA |
i | i | i | i | i | IA 00 |
i | IAO | i | CV | ||||||||||||
| CI | CV | CO | |||||||||||||||||||||||||||
| 0 | o | Cit | CV | IA | |||||||||||||||||||||||||
| IU | |||||||||||||||||||||||||||||
| Oe Ch |
e ~~ |
Cit Ciil C) |
4$ | I | lA O |
i | 0I 0) |
O | I | O | |||||||||||||||||||
| CV | 0) | CO | CO | ||||||||||||||||||||||||||
| ce | |||||||||||||||||||||||||||||
| CL | |||||||||||||||||||||||||||||
| O LLIDXI-X0 |
Q. 0 tn X |
ee i w c ~ e CLxe |
O4 Cit C4 |
Qt | 0) 0) O CO CD |
& CD CD CO 0I |
N O O |
00 0& IA |
F) 0) N |
lA O CD CO |
CV lA en |
CD ~ o CA |
T CO z- |
0I N |
O 00 0) |
CD CD CD |
CO | 0I lA lA0) |
O CO IA |
0I O IA |
|||||||||
| hCD | O | ||||||||||||||||||||||||||||
| Z0 | V)I-X LLI |
O LLlC |
|||||||||||||||||||||||||||
| O0 V) tO M lL0I-O0 O CIZ 0 |
LLII- I- V) OX X LLIXI-0I- M LLlI-0X |
LLIV LLI Q 4 Q LLl LL,0 |
Ine o IUe e tU |
tUO. E C IU CU c e ln 0C +tn e O0'o IU a.Z IU e Co 0 U |
e c e I— |
lne C o tn ~ e tncE tn 8 e tn a. p o e 0 x e P N 'i- ~ C O 0 r z 0 COO |
tn CU e c C g IU CL e EL |
e tU 0 |
~ Ce |
0)c e ~ |
0I Cp. .9- C tn e C tU 0 0 |
In tn 0 o e P. 0 O |
e tn ~ h e VI ~ m c c c eO. x x x e e eNe 0) 'C tU CU IU ) o p g o (3 & 30 ZOO |
O e e O +0 0C ~ e 0 e e c tn In—e vI V) " tn tn e VJ O tn e 0 O IUooc CU p p C cL e p. 0 tn 0& C 4 ii 0 0 e e L i Pg IU tU (3 CA Co |
| '0 Cl C |
~ CIL ClOO I CV |
~ CIL ClOO I CV |
CI} | 4 CD CD |
CD CD (Il O |
~ Cl N CD |
CD W CO r |
& CO IA N |
~ CD CD |
(D Cl O 00 |
CD N |
CO N O |
(0 LA |
CA N |
N EA |
CD CD N |
(0 a} (D |
O CD CO |
CD O no w |
CO EA cD 4 CV |
IA N h- IA N |
IA IA |
CV IA (Il IA |
||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| C0O | |||||||||||||||||||||||||||||
| O ~e)og O C |
I | I | I | I | I | I | I | I | I | I | I | (0 IA |
(D CO 'Cl EA |
I | |||||||||||||||
| 4lI}. | |||||||||||||||||||||||||||||
| CIe Cl—I- rr v (4 0~6 I(4r z "x |
I | I | I | I | I | I | I | I | CD | CO | CO N |
CD CD IA IA CV |
O CD |
O CD |
|||||||||||||||
| Cl | |||||||||||||||||||||||||||||
| C 0 |
e ~ |
I | I | I | I | I | I | I | I | I | I | I | I | CDO 00 |
|||||||||||||||
| (4 | ~C | ||||||||||||||||||||||||||||
| U Q ~x |
|||||||||||||||||||||||||||||
| Cl | |||||||||||||||||||||||||||||
| In | I | (I} | I | I | I | I | (D CD |
I | I | N T |
EAO | ||||||||||||||||||
| CV | EA | ||||||||||||||||||||||||||||
| 0 | V | O | O T |
EA | |||||||||||||||||||||||||
| IC | |||||||||||||||||||||||||||||
| CI | |||||||||||||||||||||||||||||
| Q Cl C}l ~ (4 &)'}} CI |
I | IA O CD |
I | I | I | I | I | I | I | I | (D CD |
I | T | I | |||||||||||||||
| CL | |||||||||||||||||||||||||||||
| CI | |||||||||||||||||||||||||||||
| 4l I Cl 4}.w 0 In ~ Z CI |
CII | ~ CO EA IA |
Q 4 CD W CD |
r 0 CD |
CD CD |
EA | CD CD |
(D OO CQ |
CD | CO N O |
(O | (D CV |
I | I | CO Al CO |
IA O CO |
(D CV |
CD IA IA CQ |
CD IAN EA CO |
||||||||||
| CL | |||||||||||||||||||||||||||||
| 4l | |||||||||||||||||||||||||||||
| CI | |||||||||||||||||||||||||||||
| LLlDXI-Z0 | |||||||||||||||||||||||||||||
| D | U | ||||||||||||||||||||||||||||
| Z0 | fhI-X | O | |||||||||||||||||||||||||||
| LLI | LLI | ||||||||||||||||||||||||||||
| LLI | O | ||||||||||||||||||||||||||||
| O0 tO V) th lL0I-V0 O CIZ CI |
lO OX X LLIXI-0I- lO LLII-0z |
V LLI Lu4 LLI4 4 LLI LLI 0 |
ln Cl V l4 Cl Cl I(4 |
CIL C) CV I Cl E VQ CI '0 CI Cl I IC Q CI L0 LL |
O CA |
C Cl E (4O. E 0 (4 (4 Cl CL Cl 0 |
(4 ((I C |
Cl C 0 CL Cl I- |
fn In O O Ie 'I 0 O |
(n (n Clc Cl CL lC C CA |
Q O E v- 0 Cl (n(4 O I Q |
(n (4 Cl I (6 (n (4 Cl |
Cl ((I O |
CD C CL C In 6 C ((I e 0 I}.'0 |
(n 0 O Cl CL 0 O |
En$ (nC x Clpl ((I C 5 Z |
Cl CL g I (4 O oCI Q 0 U |
Ol O 0 C ~ Q 6 O Q C (n—6 e (n CE (n O (4 O p p O. CL 0 Cl I (4 (4 Q 0} |
0 C Cl Cl (n (n (n O O C C CI 0pl 0 (LE I (6 (D |
C II En ln (4C |
(n c CE o (n Cl c |
| Education | Education | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| expenditure | expenditure | ||||||||
| 2022 | 2021 | ||||||||
| E | |||||||||
| Grants to | institutions: | ||||||||
| Horizon International |
for | Education ofStudents | 10,000 | ||||||
| Other | 1,921 | ||||||||
| Grants to | individuals | 11,252 | 1,809 | ||||||
| 13,173 | 11,809 | ||||||||
| 10 | Supportcosts | Support costs |
Governance costs |
2022 | Support costs |
Governance costs |
2021 | ||
| E | E | E | |||||||
| Exchange Rent |
Losses | 11,756 2,692 |
11,756 2,692 |
17,188 2,276 |
17,188 2,276 |
||||
| Insurance | 307 | 307 | 27 | 27 | |||||
| Legal and fees |
professional | 5,941 | 5,941 | 4,801 | 4,801 | ||||
| Bank charges | 2,701 | 2,701 | 3,366 | 3,366 | |||||
| Independent examiner's fees |
1,920 | 1,920 | 2,100 | 2,100 | |||||
| Sundries | 13 | 13 | 13 | 13 | |||||
| Accountancy Legal &professional |
2,544 19,789 |
2,544 19,789 |
3,300 20,312 |
3,300 20,312 |
|||||
| 23,397 | 24,266 | 47,663 | 27,658 | 25,725 | 53,383 | ||||
| Analysed Charitable |
between activities |
23,397 | 24,266 | 47,663 | 27,658 | 25,725 | 53,383 |
| The average | monthly | number ofemployees during the year was: |
||
|---|---|---|---|---|
| 2022 | 2021 | |||
| Number | Number | |||
| Medical staff | 55 | 42 | ||
| Maintenance | staff | 14 | 14 | |
| Security Administrative |
staff | 2 11 |
2 8 |
|
| Other staff | 14 | 2 | ||
| Total | 96 | 68 | ||
| Employment | costs | 2022 | 2021 E |
|
| Wages and salaries | 179,343 | 166,154 |
| 0 | Col | CO CD CD |
CO IA |
O CV CD C0 CA |
00 O CD |
0) CD0) O r |
IA CD |
CD CO CO IA IA |
'CP0l CDO IA |
||
|---|---|---|---|---|---|---|---|---|---|---|---|
| C0 | CV | CV | |||||||||
| Ih Cl V |
CyJ | CO IA CO |
I | O 8) IA |
CD O O |
lAO 0I |
IAO O |
||||
| Cl | |||||||||||
| I00 | |||||||||||
| Ih N 0. |
ChI | CO 0) CO |
0l CD 0l |
0) IAN IA |
O CD |
||||||
| C0 | CV | ||||||||||
| U | |||||||||||
| 0 N |
fh Cn C |
0l CO |
0I CD |
CO 00 IA |
IA | CO COO |
0l | CD CDO |
|||
| N 4l I |
Q I- |
O | 0I | O0I | 0l | CD | |||||
| IC | |||||||||||
| II | |||||||||||
| N0 v e N |
' |
0 E a |
rl CO |
CO C0 IA 0I |
O 'Cl |
O CO IA IA |
CO O lA CD |
IA O |
|||
| a. | a. | IA | |||||||||
| hl | |||||||||||
| g e |
N Ul c |
Cyg | 0I CO |
00 CD P) |
CV | O IAO |
O | O CO |
C0O | 0l CV 00 |
|
| 0C | 4 | lA CO |
0I CO |
IA IA IA |
'Cl | IA | CV 00 |
O | O | ||
| Ol 8 |
~ 0 |
||||||||||
| II | N |
| 15 | Debtors | ||||
|---|---|---|---|---|---|
| 2022 | 2021 | ||||
| Amounts falling due |
within one year: | f. | |||
| Trade debtors | 1 | ||||
| Other debtors | 26,313 | 10,775 | |||
| Prepayments | and accrued income | 4,015 | 3,196 | ||
| 30,329 | 13,971 | ||||
| 16 | Creditors: amounts | falling due within one year | 2022f | 2021f | |
| Trade creditors | 20,000 | 30,000 | |||
| Other creditors | 1,153 | ||||
| Accruals and | deferred | income | 52,172 | 36,040 | |
| 72,172 | 67,193 |
| non-ca | ncell | able operating leases, which fall due as f |
ollows: | |
|---|---|---|---|---|
| 2022 | 2021 | |||
| Within | one | year | 170 |
| 20 | Cash generated from operations |
2022 | 2021f | |||
|---|---|---|---|---|---|---|
| Surplus/(deficit) for the year |
60,448 | (26,208) | ||||
| Adjustments for: |
||||||
| Investment income recognised in statement offinancial Foreign exchange differences Depreciation and impairment oftangible fixed assets |
activities | (67) 107,969 |
(4) 643 103,949 |
|||
| Movements in working capital: |
||||||
| (Increase)/decrease in debtors Increase in creditors |
(16,358) 4,979 |
4,747 14,984 |
||||
| Cash generated from operations |
156,971 | 98,111 | ||||
| 21 | Analysis ofchanges in net funds |
|||||
| The charity had no debt during the year. |