| 2020 | 2019 | |||||||
|---|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | |||||
| fund | funds | funds | funds | |||||
| Notes | ||||||||
| INCOME AND ENDOWMENTS | FROM | |||||||
| Donations and legacies |
2 | 555,462 | 555,462 | 450,752 | ||||
| Charitable activities |
||||||||
| Awareness | 2,250 | |||||||
| Other trading activities | 5,521 | 5,521 | 35,648 | |||||
| Investment income |
6 | 6 | 135 | |||||
| Other income | 7,369 | 7,369 | 108 | |||||
| Total | 568,358 | 568,358 | 488,893 | |||||
| EXPENDITURE ON | ||||||||
| Raising funds | 6 | 86,680 | 86,680 | 104,240 | ||||
| Charitable activities |
||||||||
| Awareness | 51,128 | 51,128 | 94,320 | |||||
| Health, medical, nutritional, | community | relations | ||||||
| and research | 192,154 | 192,154 | 453,227 | |||||
| Other | 81,128 | 81,128 | 89,657 | |||||
| Total | 411,090 | 411,090 | 741,444 | |||||
| NKT INCOME/(EXPENDITURE) | 157,268 | 157,268 | (252,551) | |||||
| RECONCILIATION | OF | FUNDS | ||||||
| Total funds brought | forward | (493,548) | (493,548) | (240,997) | ||||
| TOTAL FUNDS CARRIED FORWARD | (336,280) | (336,280) | (493,548) |
| BALANCE SHEET 31DECEMBER 2020 |
|||||
|---|---|---|---|---|---|
| 2020 | 2019 | ||||
| Unrestricted | Restricted | Total | Total | ||
| fund | funds | funds | funds | ||
| Notes | 8 | ||||
| FIXEDASSETS | |||||
| Tangible assets | 14 | 440 | |||
| Investments | 15 | 12,686 | 12,686 | 12,686 | |
| 12,686 | 12,686 | 13,126 | |||
| CURRENT ASSETS | |||||
| Debtors | 16 | 71,479 | 71,479 | 38,337 | |
| Cash at bank and in hand | 139,092 | 139,092 | 59,439 | ||
| 210,571 | 210,571 | 97,776 | |||
| CREDITORS | |||||
| Amounts falling due within one year |
17 | (559,537) | (559,537) | (604,450) | |
| NKT CURRENT ASSETS/(LIABILITIES) | (348,966) | (348,966) | (506,674) | ||
| TOTAL ASSETSLESSCURRENT | |||||
| LIABILITIES | (336,280) | (336,280) | (493,548) | ||
| NET ASSETS/(LIABILITIES) | (336,280) | (336,280) | (493,548) | ||
| FUNDS | 18 | ||||
| Unrestricted funds |
(336,280) | (493,548) | |||
| TOTAL FUNDS | (336,280) | (493,548) |
| 2020 | 2019 | |||
|---|---|---|---|---|
| Notes | ||||
| Cash flows from operating | activities | |||
| Cash generated from operations |
1 | 79,647 | (90,873) | |
| Net cash provided by/(used |
in) operating | activities | 79,647 | (90,873) |
| Cash flows from investing | activities | |||
| Purchase offixed asset investments | (12,686) | |||
| Interest received | 135 | |||
| Net cash provided by/(used |
in) investing | activities | (12,551) | |
| Change in cash and cash equivalents | in | |||
| the reporting period |
79,653 | (103,424) | ||
| Cash and cash equivalents | at the | |||
| beginning ofthe reporting |
period | 59,439 | 162,863 | |
| Cash and cash equivalents | at the end | of | ||
| the reporting period |
139,092 | 59,439 |
| OPERATING AC | TIVITI | ES | |||
|---|---|---|---|---|---|
| 2020 | 2019 | ||||
| Net income/(expenditure) | for the reporting | period (as per the | |||
| Statement ofFinancial Activities) | 157,268 | (252,551) | |||
| Adjustments for: |
|||||
| Depreciation charges |
440 | 440 | |||
| Interest received | (6) | (135) | |||
| (Increase)/decrease | in debtors | (33,142) | 30,023 | ||
| (Decrease)/increase | in creditors | (44,913) | 131,350 | ||
| Net cash provided | by/(used | in) operations | 79,647 | (90,873) |
| ANALYSIS OF CHANGES IN NET FUND | S | ||
|---|---|---|---|
| At 1.1.20 | Cash flow | At 31.12.20 | |
| Net cash | |||
| Cash at bank and in hand | 59,439 | 79,653 | 139,092 |
| 59,439 | 79,653 | 139,092 | |
| Total | 59,439 | 79,653 | 139,092 |
| FOR | THE YEAR EN | DED 31DECEMBER 2020 | DED 31DECEMBER 2020 | DED 31DECEMBER 2020 | ||
|---|---|---|---|---|---|---|
| 2. | DONATIONS | AND LEGACIES | ||||
| 2020 | 2019 | |||||
| Donations | 412,140 | 341,002 | ||||
| Gill aid | 53,034 | 57,700 | ||||
| Legacies | 87,238 | 39,550 | ||||
| Trusts | 3,050 | 12,500 | ||||
| 555,462 | 450,752 | |||||
| 3. | OTHER TRADING ACTIVITIES | |||||
| 2020 | 2019 | |||||
| Events | 5,521 | 35,648 | ||||
| 4. | INVESTMENT INCOME | |||||
| 2020 | 2019 | |||||
| Deposit account | interest | 6 | 135 | |||
| 5. | INCOME FROM | CHARITABLE ACTIVITIES | ||||
| 2020 | 2019 | |||||
| Activity | ||||||
| Grants | Awareness | 2,250 | ||||
| Grants received, | included | in the above, are as follows: | ||||
| 2020 | 2019 | |||||
| IHL Trust | 2,250 | |||||
| 6. | RAISING FUNDS | |||||
| Raising donations | and | legacies | ||||
| 2020 | 2019 | |||||
| Staffcosts | 14,192 | 18,513 | ||||
| Direct costs | 62,138 | 68,512 | ||||
| Supportcosts | 10,350 | 17,215 | ||||
| 86,680 | 104,240 |
| Grant | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| funding of | ||||||||||
| Direct | activities | |||||||||
| Costs (see | (see note | |||||||||
| note 8) | 9) | Totals | ||||||||
| Awareness | 51,128 | 51,128 | ||||||||
| Health, medical, | nutritional, | community | ||||||||
| relations and |
research | 192,154 | 192,154 | |||||||
| 51,128 | 192,154 | 243,282 | ||||||||
| 8. | DIRECT COSTSOF CHARITABLE ACTIVITIES | |||||||||
| 2020 | 2019 | |||||||||
| Staffcosts | 7,484 | 40,924 | ||||||||
| Direct costs | 37,539 | 38,191 | ||||||||
| Support costs | 6,105 | 15,205 | ||||||||
| 51,128 | 94,320 | |||||||||
| 9. | GRANTS PAYABLE | |||||||||
| 2020 | 2019 | |||||||||
| Health, medical, | nutritional, | community | relations | and research | 192,154 | 453,227 | ||||
| The total grants | paid to institutions | during the | year was as follows: | |||||||
| 2020 | 2019 | |||||||||
| f | ||||||||||
| The Sambhavna | Trust | 314,003 | ||||||||
| The Chingari | Trust | 143,141 | 139,224 | |||||||
| Other grants | 49,013 | |||||||||
| 192,154 | 453,227 |
| 2020f | 2019 f. |
||
|---|---|---|---|
| Depreciation | - owned assets | 440 | 440 |
| Independent | examination | 2,280 | 2,280 |
| Operating leases - rent |
6,076 | 7,500 |
| 2020 | 2019 | |
|---|---|---|
| Wages and salaries | 58,945 | 124,894 |
| Pension costs | 2,325 | 7,955 |
| Social security costs | 4 532 | 6646 |
| 65 802 | 139495 |
| 2020 | 2019 | ||
|---|---|---|---|
| number | number | ||
| Administrator | 1.0 | 0.7 | |
| Finance office | 0.5 | 0.7 | |
| Administration | officer | 0.6 | 0.5 |
| Campaign manager Fundraiser and events |
2.1 | 0.60,42,9 |
| Unrestricted | Restricted | Total | ||
|---|---|---|---|---|
| fund | funds | funds | ||
| f | f | |||
| INCOME AND ENDOWMENTS FROM | ||||
| Donations and legacies |
450,752 | 450,752 | ||
| Charitable activities |
||||
| Awareness | 2,250 | 2,250 | ||
| Other trading activities | 35,648 | 35,648 | ||
| Investment income |
135 | 135 | ||
| Other income | 108 | 108 | ||
| Total | 486,643 | 2,250 | 488,893 | |
| EXPENDITURE ON | ||||
| Raising funds | 104,240 | 104,240 | ||
| Charitable activities |
||||
| Awareness | 92,070 | 2,250 | 94,320 | |
| Health, medical, nutritional, community | ||||
| relations and research |
452,997 | 230 | 453,227 | |
| Other | 89,657 | 89,657 | ||
| Total | 738,964 | 2,480 | 741,444 | |
| NET INCOME/(EXPENDITURE) | (252,321) | (230) | (252,551) | |
| RECONCILIATION | OF FUNDS | |||
| Total funds brought | forward | (241,227) | 230 | (240,997) |
| TOTAL FUNDS CARRIED FORWARD | (493,548) | (493,548) |
| 14. | TA | NGIBLE FIXEDASSETS | |
|---|---|---|---|
| Fixtures | |||
| and | |||
| fittings | |||
| COST | |||
| At | I January 2020 and 31December 2020 | 1,760 | |
| DEPRECIATION | |||
| At | 1 January 2020 | 1,320 | |
| Charge for year | 440 | ||
| At | 31 December 2020 | 1,760 | |
| NET BOOK VALUE | |||
| At | 31 December 2020 | ||
| At | 31December 2019 | 440 | |
| 15. | FIXEDASSET INVESTMENTS | ||
| Listed | |||
| investments | |||
| MARKET VALUE | |||
| At | 1 January 2020 and 31December 2020 | 12,686 | |
| NET BOOK VALUE | |||
| At | 31 December 2020 | 12,686 | |
| At | 31 December 2019 | 12,686 |
| 16. | DEBTORS:AMOUNTS FALLING DUE WITHIN ONE YEAR | ||
|---|---|---|---|
| 2020 | 2019 | ||
| f | |||
| Legacies receivable | 34,500 | 10,000 | |
| Other debtors | 8,309 | 467 | |
| Gitt aid | 25,518 | 24,718 | |
| Prepayments | 3,152 | 3,152 | |
| 71,479 | 38,337 |
| 2020 | 2019 | ||||||
|---|---|---|---|---|---|---|---|
| Trade creditors | 764 | 432 | |||||
| Social security | and other taxes | 1,169 | 1,040 | ||||
| Accrued grants | 555,957 | 586,136 | |||||
| Accruals and deferred | income | 1,647 | 16,842 | ||||
| 559,537 | 604,450 | ||||||
| MOVEMENT | IN FUNDS | ||||||
| Net | |||||||
| movement | At | ||||||
| At 1.1.20 | in funds | 31.12.20 | |||||
| f | |||||||
| Unrestricted funds |
|||||||
| General fund | (493,548) | 157,268 | (336,280) | ||||
| TOTAL FUNDS | (493,548) | 157,268 | (336,280) | ||||
| Net movement | in funds, included | in the above are as follows: | |||||
| Incoming | Resources | Movement | |||||
| resources | expended | in funds | |||||
| f. | |||||||
| Unrestricted | funds | ||||||
| General fund | 568,358 | (411,090) | 157,268 | ||||
| TOTAL FUNDS | 568,358 | (411,090) | 157,268 | ||||
| Comparatives | for movemeat | in | funds | ||||
| Net | |||||||
| movement | At | ||||||
| At 1.1.19 | in funds | 31.12.19 | |||||
| Unrestricted | funds | ||||||
| General fund | (241,227) | (252,321) | (493,548) | ||||
| Restricted funds |
|||||||
| Sambhavna restricted |
funding | 230 | (230) | ||||
| TOTAL FUNDS | (240,997) | (252,551) | (493,548) |
| Incoming | Resources | Movement | ||||
|---|---|---|---|---|---|---|
| resources | expended | in funds | ||||
| Unrestricted funds |
||||||
| General fund | 486,643 | (738,964) | (252,321) | |||
| Restricted funds |
||||||
| Sambhavna restricted |
funding | (230) | (230) | |||
| IHL Trust - grant | for | medical work | while | |||
| exploring other ways | ofsupporting | the | ||||
| broader campaign | for | justice and dignity. | 2,250 | (2,250) | ||
| 2,250 | (2,480) | (230) | ||||
| TOTAL FUNDS | 488,893 | (741444) | (252551) |