Ella Kanthan Trust
Charity No. 1145652
Company No. 07729789
Trustees' Report and Unaudited Accounts
31 August 2024
Ella Kanthan Trust Contents
| Pages | |
|---|---|
| Trustees' Annual Report | 1 |
| Statement of Financial Activities | 2 |
| Summary Income and Expenditure Account | 3 |
| Balance Sheet | 4 |
| Statement of Cash flows | 5 |
| Notes to the Accounts | 6 |
| Detailed Statement of Financial Activities | 7 to 9 |
Page 1
Ella Kanthan Trust Trustees Annual Report
Eellakkanthan Thirukkovil
The trustees, who are also directors of the charity for the purposes of the Companies Act 2006, present their report with the unaudited financial statements of the charity for the year ended 31 August 2024.
REFERENCE AND ADMINISTRATIVE DETAILS
Company No. 07729789
Charity No. 1145652
Registered Office
Unit 1 2 Lythalls Lane Coventry England CV6 6FG
Directors and Trustees
The Directors of the charitable company are its Trustees for the purposes of charity law. The following Directors and Trustees served during the year:
Kathirkamathamby Ragunathan Thiyagarajah Ravendrakumar Vasanthy Gunasena
==> picture [298 x 55] intentionally omitted <==
Directors of Corporate Trustees
Gunasena Vasanthy Kajan Thayalan Ragunathan Kathirkamathamby Ravendrakumar Thiyagarajah
Accountants
Ace Accountants & Tax Consultants Ltd 127 Fencepiece Road Ilford Essex IG6 2LD
Bankers
HSBC Bank Plc 422 Foleshill Road West Midlands Coventry CV6 5AL
The Trustees are responsible for keeping proper accounting records that disclose with reasonable accuracy at any time the financial position of the charity and to enable them to ensure that the financial statements comply with the Companies Act 2006. The Trustees are also responsible for safeguarding the assets of the charity and hence taking reasonable steps for the prevention and detection of fraud and other irregularities.
Page 2
Ella Kanthan Trust Trustees Annual Report
The above report has been prepared in accordance with the provisions applicable to companies subject to the small companies regime as set out in Part 15 of the Companies Act 2006 and in accordance with the Charities SORP (FRS 102).
Signed on behalf of the board TT Fond Thiyagarajah Ravendrakumar Trustee 30 May 2025
Page 3
Ella Kanthan Trust Statement of Financial Activities
for the year ended 31 August 2024
| Notes Income and endowments from: Charitable activities 4 Other 5 Total Expenditure on: Charitable activities 6 Other 7 Total Net gains on investments Net income/(expenditure) 8 Transfers between funds Net income/(expenditure) before other gains/(losses) Other gains and losses Net movement in funds Reconciliation of funds: Total funds brought forward Total funds carried forward |
Unrestricted funds 2024 £ 61,141 5,701 |
Total funds 2024 £ 61,141 5,701 |
Total funds 2023 £ 48,342 5,471 |
|---|---|---|---|
| 66,842 - 54,616 |
66,842 - 54,616 |
53,813 3,158 58,123 |
|
| 54,616 - |
54,616 - |
61,281 - |
|
| 12,226 - |
12,226 - |
(7,468) - |
|
| 12,226 | 12,226 | (7,468) | |
| 12,226 (98,495) |
12,226 (98,495) |
(7,468) (91,027) |
|
| (86,269) | (86,269) | (98,495) |
Page 4
Ella Kanthan Trust Summary Income and Expenditure Account
for the year ended 31 August 2024
| Income Gross income for the year Expenditure Interest payable Depreciation and charges for impairment of fixed assets Total expenditure for the year Net income/(expenditure) before tax for the year Net income /(expenditure )for the year |
2024 £ 66,842 66,842 53,717 184 715 54,616 12,226 12,226 |
2023 £ 53,813 |
|---|---|---|
| 53,813 | ||
| 60,229 258 794 |
||
| 61,281 | ||
| (7,468) | ||
| (7,468) |
Page 5
Ella Kanthan Trust Balance Sheet
at 31 August 2024
| Company No. 07729789 Notes 2024 £ Fixed assets Tangible assets 11 6,433 6,433 Current assets Debtors 12 5,000 Cash at bank and in hand 2,455 7,455 Creditors:Amount falling due within one year 13 (94,439) Net current liabilities (86,984) Total assets less current liabilities (80,551) Creditors:Amounts falling due after more than one year 14 (5,718) Net liabilities excluding pension asset or liability (86,269) Total net liabilities (86,269) The funds of the charity Restricted funds 15 Unrestricted funds 15 General funds (86,269) (86,269) Reserves 15 Total funds (86,269) |
2023 £ 7,148 |
|---|---|
| 7,148 5,000 4,141 |
|
| 9,141 (106,055) |
|
| (96,914) (89,766) (8,729) |
|
| (98,495) | |
| (98,495) | |
| (98,495) | |
| (98,495) | |
| (98,495) |
These accounts have been prepared in accordance with the special provisions of Part 15 of the Companies Act 2006 relating to small companies.
For the year ended 31 August 2024 the company was entitled to exemption under section 477 of the Companies Act 2006 relating to small companies.
The members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.
The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of accounts.
Approved by the board on 30 May 2025
And signed on its behalf by:
Thiyagarajah Ravendrakumar Trustee
30 May 2025
Page 6
Ella Kanthan Trust Statement of Cash flows for the year ended 31 August 2024
| Cash flows from operating activities Net income/(expenditure) per Statement of Financial Activities Adjustments for: Depreciation of property, plant and equipment Dividends, interest and rents from investments Increase in trade and other receivables (Decrease)/Increase in trade and other payables Net cash (used in)/provided by operating activities Cash flows from investing activities Dividends, interest and rents from investments Net cash from investing activities Cash flows from financing activities Repayment of borrowings Net cash used in financing activities Net (decrease)/increase in cash and cash equivalents Cash and cash equivalents at the beginning of the year Cash and cash equivalents at the end of the year Components of cash and cash equivalents Cash and bank balances |
2024 £ 12,226 715 (5,701) - (11,616) (4,376) 5,701 5,701 (3,011) (3,011) (1,686) 4,141 2,455 2,455 2,455 |
2023 £ (7,468) 794 (5,471) (5,000) 17,992 |
|---|---|---|
| 847 5,471 |
||
| 5,471 | ||
| (2,936) | ||
| (2,936) | ||
| 3,382 | ||
| 760 | ||
| 4,142 | ||
| 4,141 | ||
| 4,141 |
Page 7
Ella Kanthan Trust Notes to the Accounts
for the year ended 31 August 2024
- 1 Accounting policies
Basis of preparation
The financial statements have been prepared in accordance with Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) (effective 1 January 2015) - (Charities SORP (FRS 102)), the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) and the Companies Act 2006.
Change in basis of accounting or to previous accounts
There has been no change to the accounting policies (valuation rules and method of accounting) since last year and no changes have been made to accounts for previous years.
Fund accounting
-
Unrestricted funds These are available for use at the discretion of the trustees in furtherance of the general objects of the charity.
-
Designated funds These are unrestricted funds earmarked by the trustees for particular purposes. Revaluation funds These are unrestricted funds which include a revaluation reserve representing the restatement of investment assets at their market values.
-
Restricted funds These are available for use subject to restrictions imposed by the donor or through terms of an appeal.
Income
-
Recognition of Income is included in the Statement of Financial Activities (SoFA) when the charity income becomes entitled to, and virtually certain to receive, the income and the amount of the income can be measured with sufficient reliability.
-
Income with related Where income has related expenditure the income and related expenditure is expenditure reported gross in the SoFA. Donations and Voluntary income received by way of grants, donations and gifts is included in the legacies the SoFA when receivable and only when the Charity has unconditional entitlement to the income.
-
Tax reclaims on Income from tax reclaims is included in the SoFA at the same time as the donations and gifts gift/donation to which it relates. Donated services These are only included in income (with an equivalent amount in expenditure) and facilities where the benefit to the Charity is reasonably quantifiable, measurable and material.
Volunteer help The value of any volunteer help received is not included in the accounts. Investment income This is included in the accounts when receivable. Gains/(losses) on This includes any gain or loss resulting from revaluing investments to market value revaluation of fixed at the end of the year. assets Gains/(losses) on This includes any gain or loss on the sale of investments. investment assets
Page 8
Ella Kanthan Trust Notes to the Accounts
Expenditure
-
Recognition of Expenditure is recognised on an accruals basis. Expenditure includes any VAT which expenditure cannot be fully recovered, and is reported as part of the expenditure to which it relates.
-
Expenditure on These comprise the costs associated with attracting voluntary income, fundraising raising funds trading costs and investment management costs. Expenditure on These comprise the costs incurred by the Charity in the delivery of its activities and charitable activities services in the furtherance of its objects, including the making of grants and governance costs.
-
Grants payable All grant expenditure is accounted for on an actual paid basis plus an accrual for grants that have been approved by the trustees at the end of the year but not yet paid.
-
Governance costs These include those costs associated with meeting the constitutional and statutory requirements of the Charity, including any audit/independent examination fees, costs linked to the strategic management of the Charity, together with a share of other administration costs.
-
Other expenditure These are support costs not allocated to a particular activity.
Taxation
The charity is exempt from corporation tax on its charitable activities.
Tangible fixed assets and depreciation
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life:
Plant and Machinery 10% Reducing balance
Freehold investment property
Investment properties are measured initially at cost and subsequently at fair value at each balance sheet date and are not depreciated. All gains or losses are taken to the Statement of Financial Activities as they arise.
Stocks
Stock is included at the lower of cost or net realisable value. Donated items of stock are recognised at fair value which is the amount the charity would have been willing to pay for the items on the open market.
Trade and other debtors
Trade and other debtors are recognised at the settlement amount due after any trade discount offered. Prepayments are valued at the amount prepaid net of any trade discounts due.
Cash and cash equivalents
Cash and cash equivalents comprise cash at bank and on hand, demand deposits with banks and other short-term highly liquid investments with original maturities of three months or less and bank overdrafts. In the statement of financial position, bank overdrafts are shown within borrowings or current liabilities. In the Statement of Cash Flows, cash and cash equivalents are shown net of bank overdrafts that are repayable on demand and form an integral part of the company's cash management.
Page 9
Ella Kanthan Trust Notes to the Accounts
Trade and other creditors
Short term creditors are measured at the transaction price. Other creditors and provisions are recognised where the charity has a present obligation resulting from a past event that will probably result in the transfer of funds to a third party and the amount due to settle the obligation can be measured or estimated reliably. Creditors and provisions are normally recognised at their settlement amount after allowing for any trade discounts due.
Research and development
Expenditure on research and development is written off in the year in which it is incurred.
Foreign currencies
Monetary assets and liabilities denominated in currencies other than the functional currency of the charity are translated at the rates of exchange prevailing at the end of the reporting period. Transactions in currencies other than the functional currency of the charity are recorded at the rate of exchange on the date that the transaction occurred.
All exchange differences are are taken into account in arriving at net income/expenditure.
Leased assets
Where the charity enters into a lease which entails taking substantially all the risks and rewards of ownership of an asset, the lease is treated as a finance lease.
Leases which do not transfer substantially all the risks and rewards of ownership to charity are classified as operating leases.
Assets held under finance leases are initially recognised as assets of the charity at their fair value at the inception of the lease or, if lower, at the present value of the minimum lease payments. The corresponding liability to the lessor is included in the balance sheet date as a finance lease obligation. Lease payments are apportioned between finance expenses and reduction of the lease obligation so as to achieve a constant rate of interest on the remaining balance of the liability. Finance expenses are recognised immediately, unless they are directly attributable to qualifying assets, in which case they are capitalised in accordance with the charity's policy on borrowing costs. Assets held under finance leases are depreciated in the same way as owned assets.
Operating lease payments are recognised as an expense on a straight-line basis over the lease term. In the event that lease incentives are received to enter into operating leases, such incentives are recognised as a liability. The aggregate benefit of incentives is recognised as a reduction of rental expense on a straight-line basis.
Pension costs
The charity operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the company pays fixed contributions into a separate entity. Once the contributions have been paid the company has no further payments obligations. The contributions are recognised as expenses when they fall due. Amounts not paid are shown in accruals in the balance sheet. The assets of the plan are held separately from the company in independently administered funds.
Receipt of donated goods, facilities and services
All donated goods, facilities and services received are recognised within incoming resources and expenditure at an estimate of the value to the charity.
Page 10
Ella Kanthan Trust Notes to the Accounts
2 Company status
The company is a private company limited by guarantee and consequently does not have share capital.
3 Statement of Financial Activities - prior year
| 3 Statement of Financial Activities - prior year |
|||
|---|---|---|---|
| Income and endowments from: Charitable activities Other Total Expenditure on: Charitable activities Other Total Net income Net income before other gains/(losses) Other gains and losses: Net movement in funds Reconciliation of funds: Total funds brought forward Total funds carried forward 4 Income from charitable activities Charitable Activities 5 Other income Other Income |
Unrestricted £ 61,141 61,141 Unrestricted £ 5,701 5,701 |
Unrestricted funds 2023 £ 48,342 5,471 53,813 3,158 58,123 61,281 (7,468) (7,468) (7,468) (91,027) (98,495) Total 2024 £ 61,141 61,141 Total 2024 £ 5,701 5,701 |
Total funds 2023 £ 48,342 5,471 |
| 53,813 3,158 58,123 |
|||
| 61,281 | |||
| (7,468) | |||
| (7,468) | |||
| (7,468) (91,027) |
|||
| (98,495) | |||
| Total 2023 £ 48,342 |
|||
| 48,342 | |||
| Total 2023 £ 5,471 |
|||
| 5,471 |
Page 11
Ella Kanthan Trust Notes to the Accounts
6 Expenditure on charitable activities
| Expenditure on charitable activities Charitable Activities Governance costs 7 Other expenditure Bank loan and overdraft interest payable Employee costs Motor and travel costs Premises costs Amortisation, depreciation, impairment, profit/loss on disposal of fixed assets General administrative costs Legal and professional costs 8 Net income/(expenditure) before transfers This is stated after charging: Depreciation of owned fixed assets 9 Trustee remuneration and expenses Number of trustees paid expenses 10 Staff costs Salaries and wages Pension costs |
Unrestricted £ 184 20,517 510 24,096 715 3,532 5,062 54,616 2024 £ 715 2024 Number 1 2024 20,101 416 20,517 |
Total 2024 £ - - Total 2024 £ 184 20,517 510 24,096 715 3,532 5,062 54,616 |
Total 2023 £ 3,158 |
|---|---|---|---|
| 3,158 | |||
| Total 2023 £ 258 18,684 - 24,688 794 2,203 11,496 |
|||
| 58,123 | |||
| 2023 £ 794 2023 Number 2 2023 17,940 744 |
|||
| 18,684 |
No employee received emoluments in excess of £60,000.
Page 12
Ella Kanthan Trust Notes to the Accounts
11 Tangible fixed assets
| Plant and Machinery £ Cost or revaluation At 1 September 2023 25,312 At 31 August 2024 25,312 Depreciation and impairment At 1 September 2023 18,164 Depreciation charge for the year 715 At 31 August 2024 18,879 Net book values At 31 August 2024 6,433 At 31 August 2023 7,148 12 Debtors Other debtors 13 Creditors: amounts falling due within one year Other taxes and social security Loans from trustees Other creditors Accruals 14 Creditors: amounts falling due after more than one year Bank loans and overdrafts |
TFA 3 £ - - - - - - - 2024 £ 5,000 5,000 2024 £ 794 79,397 12,808 1,440 94,439 2024 £ 5,718 5,718 |
TFA 4 £ - - - - - - - |
Total £ 25,312 |
|---|---|---|---|
| 25,312 | |||
| 18,164 715 |
|||
| 18,879 | |||
| 6,433 | |||
| 7,148 | |||
| 2023 £ 5,000 |
|||
| 5,000 | |||
| 2023 £ 518 91,290 12,808 1,439 |
|||
| 106,055 | |||
| 2023 £ 8,729 |
|||
| 8,729 |
Page 13
Ella Kanthan Trust Notes to the Accounts
15 Movement in funds
| Restricted funds: Unrestricted funds: General funds Total funds 16 Analysis of net assets between funds Fixed assets Net current assets Creditors due in more than one year and provisions 17 Reconciliation of net debt Cash and cash equivalents Bank loans Net debt |
At 1 September 2023 (98,495) (98,495) |
Incoming resources (including other gains/losses ) £ 66,842 66,842 Unrestricted funds £ - (93,439) (5,718) (99,157) At 1 September 2023 £ |
Resources expended £ (54,616) (54,616) Restricted funds £ 6,433 6,455 - 12,888 Cash flows £ |
At 31 August 2024 £ (86,269) |
|---|---|---|---|---|
| (86,269) | ||||
| Total £ 6,433 (86,984) (5,718) |
||||
| (86,269) | ||||
| At 31 August 2024 £ |
||||
| 4,141 | (1,686) | 2,455 | ||
| 4,141 (8,729) (8,729) (4,588) |
(1,686) 3,011 3,011 1,325 |
2,455 (5,718) |
||
| (5,718) | ||||
| (3,263) |
Page 14
Ella Kanthan Trust Notes to the Accounts
18 Commitments
Operating lease commitments
Annual commitments under non-cancellable operating leases are as follows:
| 2024 2024 2023 Land and buildings Other Land and buildings £ £ £ Operating leases with expiry date: Pension commitments 2024 £ The pension cost charge to the company amounted to: 416 19 Related party disclosures Name of related party Mr T Ravendrakumar Description of relationship between the parties Director and trustee of the company Name of related party Mr K Thayalan Description of relationship between the parties Director of the company Name of related party Mr K Ragunathan Description of relationship between the parties Director and trustee of the company Name of related party Mrs G Vasanthy Description of relationship between the parties Director and trustee of the company Name of related party Mr S Makinthan Description of relationship between the parties Director of the company Controlling party |
2023 Other £ 2023 £ 744 |
|---|---|
Page 15
Ella Kanthan Trust Detailed Statement of Financial Activities
for the year ended 31 August 2024
| Income and endowments from: Charitable activities Charitable Activities Other Other Income Total income and endowments Expenditure on: Charitable activities Charitable Activities Total of expenditure on charitable activities Other expenditure Bank loan and overdraft interest payable Employee costs Salaries/wages Pension costs Motor and travel costs Vehicles - Fuel Premises costs Rent Light, heat and power Water Premises repairs and maintenance Other premises costs General administrative costs, including depreciation and amortisation Depreciation of Plant and Machinery Bank charges Equipment expensed |
Unrestricted funds 2024 £ 61,141 61,141 5,701 5,701 66,842 - - - 184 184 20,101 416 20,517 510 510 17,000 403 700 1,476 4,517 24,096 715 318 374 |
Total funds 2024 £ 61,141 61,141 5,701 5,701 66,842 - - - 184 184 20,101 416 20,517 510 510 17,000 403 700 1,476 4,517 24,096 715 318 374 |
Total funds 2023 £ 48,342 |
|---|---|---|---|
| 48,342 | |||
| 5,471 | |||
| 5,471 | |||
| 53,813 3,158 |
|||
| 3,158 | |||
| 3,158 258 |
|||
| 258 | |||
| 17,940 744 |
|||
| 18,684 | |||
| - | |||
| - | |||
| 15,300 756 353 814 7,465 |
|||
| 24,688 | |||
| 794 219 - |
Page 16
Ella Kanthan Trust
Detailed Statement of Financial Activities
| General insurances Stationery and printing Sundry expenses Telephone, fax and broadband Legal and professional costs Accountancy and bookkeeping Other legal and professional costs Total of expenditure of other costs Total expenditure Net gains on investments Net income/(expenditure) Net income/(expenditure) before other gains/(losses) Other Gains Net movement in funds Reconciliation of funds: Total funds brought forward Total funds carried forward |
780 481 976 603 4,247 600 4,462 5,062 54,616 54,616 - 12,226 12,226 - 12,226 (98,495) (86,269) |
780 481 976 603 4,247 600 4,462 5,062 54,616 54,616 - 12,226 12,226 - 12,226 (98,495) (86,269) |
1,396 118 - 470 |
|---|---|---|---|
| 2,997 | |||
| 600 10,896 |
|||
| 11,496 | |||
| 58,123 | |||
| 61,281 - |
|||
| (7,468) | |||
| (7,468) - |
|||
| (7,468) | |||
| (91,027) | |||
| (98,495) |
Page 17