OpenCharities

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

2022-03-31-accounts

Page
Reference and Administrative
Details
Report ofthe Trustees
Independent
Examiner's
Report
Statement of Financial Activities
Balance Sheet
Notes to the Financial Statements 6 to 11
Detailed Statement of Financial
Activities
12 to 13

31.3.22 31.3.21
Unrestricted Total
fund funds
Notes
INCOME AND ENDOWMENTS FROM
Donations
and legacies
171,747 154,215
Other trading
activities
10,980 5,245
Investment
income
9,750 9,205
Total 192,477 168,665
EXPENDITURE ON
Raising funds 58,098 48,176
NET INCOME 134,379 120,489
RECONCILIATION OF FUNDS
Total funds brought forward 165,602 45,113
TOTAL FUNDS CARRIED FORWARD 299,981 165,602
31.3.22 31.3.21
Unrestricted Total
fund funds
Notes E E
FIXEDASSETS
Tangible assets 468,183 469,205
CURRENT ASSETS
Cash at bank and in hand 64,821 56,195
NET CURRENT ASSETS 64,821 56,195
TOTAL ASSETS LESSCURRENT
LIABILITIES 533,004 525,400
CREDITORS
Amounts
falling due after more than one
year 8 (233,023) (359,798)
NET ASSETS 299,981 165,602
FUNDS 10
Unrestricted
funds
299,981 165,602
TOTAL FUNDS 299,981 165,602

2. OTHER TRADING ACTIVITIES
31.3.22 31.3.21
E E
Tuition fees 10,305 4,705
Nikah 675 540
10,980 5,245
3. INVESTMENT INCOME
31.3.22 31.3.21
F
Rents received 9,750 9,205
4. RAISING FUNDS
Raising donations and legacies
31.3.22 31.3.21
P
Support costs 58,098 48,176

COMPARATIVES
FOR THE ST
ATEMENT OF FINANCIAL ACTIVITIES
Unrestricted
fund
INCOME AND ENDOWMENTS FROM
Donations
and legacies
154,215
Other trading
activities
5,245
Investment
income
9,205
Total 168,665
EXPENDITURE ON
Raising funds 48,176
NET INCOME 120,489

Unrestricted
fund
RECONCILIATION OF FUNDS
Total funds brought forward 45,113
TOTAL FUNDS CARRIED
FORWARD 165,602
7. TANGIBLE FIXEDASSETS
Fixtures
Freehold and
property fittings Totals
COST
At 1 April 2021 and 31 March 2022 466,139 5,110 471,249
DEPRECIATION
At 1 April 2021
Charge for year
2,044
1,022
2,044
1,022
At 31 March 2022 3,066 3,066
NET BOOK VALUE
At 31 March 2022 466,139 2,044 468,183
At 31 March 2021 466,139 3,066 469,205

CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR
31.3.22 31.3.21
Bank loans (see note 9) 50,000
Other creditors 233,023 309,798
233,023 359,798
9. LOANS
An analysis ofthe maturity of loans is given below:
31.3.22 31.3.21
E
Amounts
falling due between
Bank loans - 2-5 years
two and five years: 50,000
10. MOVEMENT IN FUNDS
Net
movement At
At 1.4.21 in funds 31.3.22
E
Unrestricted funds
General fund 165,602 134,379 299,981
TOTAL FUNDS 165,602 134,379 299,981
Net movement in funds, included in the above are as follows:
Incoming Resources Movement
resources expended in funds
F E
Unrestricted funds
Genera
I
fund 192,477 (58,098) 134,379
TOTAL FUNDS 192,477 ~58,098) 134,379

Net
movement At
At 1.4.20 in funds 31.3.21
E
Unrestricted funds
Genera I fund 45,113 120,489 165,602
TOTAL FUNDS 45,113 120,489 165,602
Compara tive net movement
in funds,
included
in the above are as
follows:
Incoming Resources Movement
resources expended in funds
E
Unrestricted funds
General fund 168,665 (48,176) 120,489
TOTAL FUNDS 168,665 ~48,176) 120,489
A curren t yea r 12months
and prior ye
ar 12 months
combined
posit
ion
is as follo
ws:
Net
movement At
At 1.4.20 in funds 31.3.22
F
Unrestricted funds
Genera I fund 45,113 254,868 299,981
TOTAL FUNDS 45,113 254,868 299,981
included in th e above are as follows:
Incoming Resources Movement
resources expended in funds
E
Unrestricted funds
General fund 361,142 (106,274) 254,868
TOTAL FUNDS 361,142 )106,274) 254,868

Detailed Statement of Financial Detailed Statement of Financial Activities
for the Year Ended 31 March 2022
31.3.22 31.3.21
INCOME AND ENDOWMENTS
Donations
and
legacies
Donations 170,187 128,692
Zakat 800
Job retention
scheme grant
1,560 14,723
Business rates grant 10,000
171,747 154,215
Other trading activities
Tuition fees 10,305 4,705
Nikah 675 540
10,980 5,245
Investment
income
Rents received 9,750 9,205
Total incoming resources 192,477 168,665
EXPENDITURE
Support costs
Management
Wages 10,651 12,033
Finance
Bank charges 29
Card machine charges 617 1,369
646 1,369
Other
Rates 249
Light and heat 4,909 2,251
Telephone 280 493
Rent 5,000
Repairs and maintenance 17,970 5,839
Council tax 1,141 1,076
Subcontractor 21,230 15,757
Website costs 300
Carried
forward
45,779 30,716
Detailed Statement of Financial Activities
for the Year Ended 31 March 2022
31.3.22 31.3.21
Other
Brought forward 45,779 30,716
Fixtures and fittings 1,022 1,022
46,801 31,738
Governance costs
Accountancy
and legal fees
3,036
Total resources expended 58,098 48,176
Net income 134,379 120,489