OpenCharities

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

2020-09-30-accounts

Page
Trustees'
Annual
Report
1-5
Independent
Accountant's
Report 6-7
Income and Expenditure account 8
Balance sheet 9
Cash flow statement 10
Notes to the accounts 11-16

required
by the Companies
Act 2006
Notes 2020 2019
Income from:
Donations
and legacies
1,770
Charitable
activities
36,198 36,402
Refunds from HMRC on gift aided donations 22,292
Gross income in the year before exceptional items 60,260 36,402
Gross income in the year including
exceptional
items 60,260 36,402
Expenditure
Charitable
expenditure,
excluding
depreciation and amortisation 55,501 36,991
Total expenditure
in the year
55,501 36,991
Net Income before tax In the financial year 4,759 (569)
Fund balances at 1 October 2019 14,740 15,329
Fund balances at 30September 2020 19,499 14,740

Notes Notes 2020 2020
Current assets
Oebtors 22,292 956
Cash at bank and
in
hand 7,550 14,156
Total current assets 29,842 15,112
Creditors: amounts falling due within
one year (10,343) (372)
Net current assets 19,499 14,740
The total net assets ofthe charity 19,499 14,740
The total net assets ofthe charity are funded by the funds ofthe charity, as follows:-
Unrestricted
Funds
Unrestricted
Revenue
Funds 19,499 14,740

2020 2019
R
Cash flows from operating activities
Net cash provided
by operating
activities as shown below ~4,636) ~611
Cash movements
Change
in cash and cash equivalents
from activities in
the year ended 30September 2020 (6,606) (611)
Cash and cash equivalents
at
1 October 2019 14,156 14,767
Gash at bank and In hand less overdrafts at 30September 7,550 14,156
Reconciliation
of net income to
net cash flow from operating activities
Net income as shown
in the Statement
of Financial Activities 6,529 (589)
Adjustments
for:-
Increase
in debtors
(21,336) 1,883
Decrease
in creditors,
excluding
loans 9,971 (1,905)
Net cash provided
by operating
activities ~4,836) (611)
Analysis ofcash and cash equivalents
2020 2019
Cash in hand at the year ended 30 September 2020 7,550 14,156
Total cash and cash equivalents 7,550 14,156
Analysis of change in net debt
At start Cash At end
ofyear Flows and ofyear
Cash 14,156 (6,606) 7,550

Elstree and Borehamwood
Masolti Community
Borehamwood
Masolti Community
Notes to the Accounts for the year ended 30September 2020
6 Debtors: amounts falling due within one year 2020 2019
Prepayments and accrued income 22,292 956
22,292
6 Creditors: amounts falling due within one year 2020 2019
Accruals 300
Other creditors 10,343 72
10,343 372

Income and Expenditure account summary 2020 2019
2 2
At 1 October 2019 14,740 15,329
Surplus after tax for the year 4,759 (589)
At 30September 2020 19,499 14,740

At 30September 2020 Unrestricted Restricted Total
funds funds Funds
R R
Current Assets 29,842 29,842
Current Liabilities (10,343) (10,343)
19,499 19,499
At 1 October 2019 Unrestricted Restricted Total
funds Funds
2
Current Assets 15,112 15,112
Current Liabilities (372) (372)
14740 14740

Change
in
total f u nds ove r the year as show n
in Note 9,analysed
by individual
f
by individual
f
unds
Funds Movement
in
Funds
brought funds in 2020 carried
forward from forward to
2019 2021
SeeNote 11
r
Unrestricted and designated funds:-
Unrestricted Revenue Funds 14,740 4,759 19,499
Total unrestricted and designated funds 14,740 4,759 19,499
Total charity funds 14,740 4,759 19,499

Income Expenditure Movement
in funds
2020 2020
Unrestricted and designated funds:-
Unrestricted Revenue Funds 62,030 55,501 6,529
62,030 55501 6,525

Donations,
Grants and
Donations,
Grants and
Legacies Legacies Legacies
Current year Current year Prior Year
Unrestricted Total Funds Total Funds
Funds
2020 2020 2019
s
Donations
and gifts from individuals
Small donations individually less than f1000 1,770 1,770
Refunds
from HMRC on gift
aided donations 22,292 22,292
Total donations
individuals
and gifts from 24,062 24,062
Current year Current year Prior Year
Unrestricted Total Funds Total Funds
Funds
2020 2020 2019
Nlembership
subscriptions
as donations 36,198 36,198 36,402
Total Donations,
Grants
Legacies
and 62,030 62,030 36,402
Support costs for charitable activities
Current year Current year Prior Year
Unrestricted Total Funds Total Funds
Current
Year
Funds
2020 2020 2019
s s s
Premises Expenses
Other Premises Costs 4,057 4,057 6,254
Administrative overheads
Advertising
and marketing
180 180
Support costs 523 523 322
Insurance 1,371 1,371 1,104
Resources costs 1,958 1,958 9,953
Masorti Judaism,
Rabbinic
Burial Society
services, 45,912 45,912 18,608
Accountancy
and independent
examination 1,500 1,500 750
Support costs before reallocation 55,501 55,501 36,991

Total support costs - Current Year Total support costs - Current Year Total support costs - Current Year 55,501 55,501 36,991
The basis of allocation ofcosts between activities is described under accounting policies
All the expenditure in the prior year was unrestricted.
Total Charitable expenditure
Current year Current year Prior Year
Unrestricted Total Funds Total Funds
Current
Year
Funds
2020 2020
2
Total support costs 55,501 55,501 36,991
Total charitable expenditure 55,501 55,501 36,991
All the expenditure in the prior year was unrestricted.
Prior Year Prior Year
Unrestricted Total Funds
Prior Year Funds
2019 2019
Total support costs 36,991 36,991
Total charitable expenditure 36,991 36,991