OpenCharities

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

2021-03-31-accounts

2021 2020
Unrestricted Restricted Total Total
fund fund funds funds
Notes F f E
INCOME AND ENDOWMENTS FROM
Donations
and legacies
364,808
Investment
income
486 486 3,984
Other income 25,353 15,771 41,124 37,100
Total 25,838 15,771 41,609 405,892
EXPENDITURE ON
Raising funds 1,636
Charitable
activities
Donations 5,849 5,849 24,000
Governance
costs
5,590 5,590 5,933
Other 44,695 44,695 70,097
Total 56,134 56,134 101,666
NET INCOME/(EXPENDITURE) (30,296) 15,771 (14,525) 304,226
RECONCILIATION OF FUNDS
Total funds brought forward 839,930 2,345,601 3,185,531 2,881,305
TOTAL FUNDS CARRIED FORWARD 809,634 2,361,372 3,171,006 3,185,531
2021 2020
Unresbicted Restricted Total Total
fund fund funds funds
Notes R E
FIXEDASSETS
Tangible assets 833 2,359,372 2,360,205 2,350,025
Investments 2,000 2,000 2,000
833 2,361,372 2,362,205 2,352,025
CURRENT ASSETS
Debtors 947,883 947,883 1,470,290
Cash at bank 880,731 880,731 80,410
1,828,614 1,828,614 1,550,700
CREDITORS
Amounts
falling due within one year
10 (50,114) (50,114) (105,604)
NET CURRENT ASSETS 1,778,500 1,778,500 1,445,096
TOTAL ASSETSLESSCURRENT LIABILITIES 1,779,333 2,361,372 4,140,705 3,797,121
CREDITORS
Amounts
falling due after more than one year
11 (969,699) (969,699) (611,590)
NET ASSETS 809,634 2,361,372 3,171,006 3,185,531
FUNDS 14
Unrestricted
funds:
General fund 809,634 839,930
Restricted funds 2,361,372 2,345,601
TOTAL FUNDS 3,171,006 3,165,531

2021 2020
Unrestricted Restricted Total Total
funds funds funds funds
F K
Deposit account interest 485 485 3,984
RAISING FUNDS
Raising donations and legacies
2021 2020
Unrestricted Restricted Total Total
funds funds funds funds
f E E
Support costs 1,636

The average
m
onthly
number o
femp loyees
during the year
was as follows:
2021 2020
Management 4 4
No employees received emoluments in excess ofF60,000.
COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES
Unrestricted Restricted Total
fund fundf funds
INCOME AND ENDOWMENTS FROM
Donations
and
legacies 364,808 364,808
Investment
income
3,984 3,984
Other income 37,100 37,100
Total 368,792 37,100 405,892
EXPENDITURE ON
Raising funds 1,636 1,636
Charitable
activities
Donations 24,000 24,000
Governance
costs
5,933 5,933
Other 70,097 70,097
Total 101,666 101,666
NET INCOME 267,126 37,100 304,226
6. COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES - continued COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES - continued COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES - continued COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES - continued COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES - continued
Unrestricted Restricted Total
fund fund funds
RECONCILIATION OF FUNDS
Total funds brought forward 572,804 2,308,501 2,881,305
TOTAL FUNDS CARRIED FORWARD 839,930 2,345,601 3,185,531
7. TANGIBLE FIXEDASSETS
Fixtures
Freehold Plant & and
property machinery fittings Totals
COST
At 1 April 2020 2,343,601 30,726 103,373 2,477,700
Additions 15,771 15,771
At 31 March 2021 2,359,372 30,726 103,373 2,493,471
DEPRECIATION
At 1 April 2020 28,655 99,020 127,676
Charge for year 2,071 3,520 5,591
At 31 March 2021 30,726 102,540 133,266
NET BOOK VALUE
At 31 March 2021 2,359,372 833 2,360,205
At 31 March 2020 2,343,601 2,071 4,353 2,350,025
8. FIXEDASSET INVESTMENTS
Shares
in
group
undertakings
f
MARKET VALUE
At 1 April 2020 and 31 March 2021 2,000
NET BOOK VALUE
At 31 March 2021 2,000
At 31 March 2020 2,000
There were no investment assets outside the UK. (See Note 17)

9. DEBTORS
2021f 2020
Amounts
falling due within
Other debtors
one year. 448,883 471,290
Amounts
falling due aRer
Other debtors
more than one year: 499,000 999,000
Aggregate
amounts
947,883 1,470,290
10. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2021
f
2020
f
Bank loans and overdraRs (see note 12)
Taxation and social security
30,301
1,684
83,090
1,685
Other creditors 18,129 20,829
50,114 105,604
11. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR
2021 2020
f f
Bank loans (see note 12) 969,699 611,590
12. LOANS
An analysis ofthe maturity of loans is given below.
2021 2020
f
Amounts
falling due within
one year on demand:
Bank loans 30,301 83,090
Amounts
falling between one
and two years:
Bank loans - 1-2years 163,971 180,468
Amounts
falling due between
Bank loans -2-5years
two and five years: 245,957 198,711
Amounts
falling due in more than five years:
Repayable
by instalments:
Bank loans more than 5years 559,771 232,411

The following secured d ebts are included
within creditors:
2021 2020
E
Bank loans 1,000,000 694,680
The Bank Loans are secured by a fixed and floating charge over the freehold properly ofthe Charitable Entity.
14. MOVEMENT IN FUNDS
Net
movement At
At 1/4/20 in funds 31/3/21
f. E.
Unrestricted funds
General fund 839,930 (30,296) 809,634
Restricted funds
Fixed Assets 2,345,601 15,771 2,361,372
TOTAL FUNDS 3,185,531 (14,S25) 3,171,006
Net movement in funds, included in the above are as follows:
Incoming Resources Movement
resources expended in funds
E E
Unrestricted funds
General
fund
25,838 (56,134) (30,296)
Restricted funds
Fixed Assets 15,771 16,771
TOTAL FUNDS 41,609 (56,134) (14,525)
Comparatlves for movement in funds
Net
movement At
At 1/4/19 in funds 31/3/20
F E F
Unrestricted funds
General
fund
572,804 267,126 839,930
Restricted funds
Fixed Assets 2,308,501 37,100 2,345,601
TOTAL FUNDS 2,881,305 304,226 3,185,531

Comparative
net moveme nt
in funds,
included
in th
e above ar e as follows:
Incoming Resources Movement
resources
f
expended
f
in funds
Unrestricted funds
General
fund
368,792 (101,666) 267,126
Restricted funds
Fixed Assets 37,100 37,100
TOTAL FUNDS 405,892 (101,666) 304,226
A current year 12months and prior year 12months combined position
is as follows:
Net
movement At
At 1/4/19 in funds 31/3/21
f f
Unrestricted funds
General
fund
572,804 236,830 809,634
Restricted funds
Fixed Assets 2,308,501 52,871 2,361,372
TOTAL FUNDS 2,881,305 289,701 3,171,006
A current year 12 months and prior year 12months combined net movement in funds,
included
in the above are
as follows:
Incoming Resources Movement
resources
f
expended in funds
f
Unrestricted funds
General fund 394,630 (157,800) 236,830
Restricted funds
Fixed Assets 52,871 52,871
TOTAL FUNDS 447,501 (157,800) 289,701

The charitable The charitable entity has four wholly owned subsidiary
undertakings
registered
owned subsidiary
undertakings
registered
in England
and
Wales:
Name Number Registered Address Activity Holding
Go Help Asia Limited 11143787 47 High Beeches, Gerrards Property 100%
Cross, England, SL97HY Management
Milestone Properties London Limited 11828074 47 High Beeches, Gerrards Development 100%
Cross, England, SL97HY of Building
Projects