| 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 |