| 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 |