| Page | |||
|---|---|---|---|
| Report ofthe Trustees | I to 3 | ||
| Independent Examiner's |
Report | ||
| Statement ofFinancial | Activities | ||
| Balance Sheet | |||
| Notes to the Financial | Statements | 7to 12 | |
| Detailed Statement of | Financial Activities | 13to 14 |
| 31/12/20 | 31/12/19 | ||||||
|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total funds | Total funds |
||||
| funds | funds | ||||||
| Notes | 8 | ||||||
| INCOME AND ENDOWMENTS | FROM | ||||||
| Donations and legacies |
2 | 23,853 | 23,853 | 28,761 | |||
| Other trading activities | 72,291 | 72,291 | 61,492 | ||||
| Investment income |
7,560 | 7,560 | 7,720 | ||||
| Total | 103,704 | 103,704 | 97,973 | ||||
| Closing stock movement | -60 | -60 | 60 | ||||
| EXPENDITURE ON | |||||||
| Raising funds | 5 | ||||||
| Support costs | 6 | 78,912 | 78,912 | 75,187 | |||
| NET IiVCOME | 24,732 | 24,732 | 22,846 | ||||
| RECONCILIATION | OF FUNDS | ||||||
| Total funds brought | forward | 191,910 | 191,910 | 169,064 | |||
| TOTAL FUNDS CARRIED FORWARD | 216,643 | 216,643 | 191,910 |
| 31/12/20 | 31/12/19 | ||||
|---|---|---|---|---|---|
| Unrestricted | Restricted | Total Funds | Total funds |
||
| funds | funds | ||||
| Notes | |||||
| FIXEDASSETS | |||||
| Tangible assets | 10 | 280,858 | 280,858 | 278,883 | |
| Investment property |
11 | ||||
| 280,858 | 280,858 | 278,883 | |||
| CURRENT ASSETS | |||||
| Books stock | 60 | ||||
| Debtors | 12 | 9,337 | 9,337 | 3,256 | |
| Cash in trnasit | 3,225 | 3,225 | |||
| Cash at bank and in hand | 30,230 | 30,230 | 24,800 | ||
| 42,792 | 42,792 | 28,116 | |||
| CREDITORS | |||||
| Amounts falling due within one year |
13 | (107,008) | (107,008) | (115,089) | |
| NET CURRENT ASSETS | (64,216) | (64,216) | (86,973) | ||
| TOTAL ASSETSLESSCURRENT | LIABILITIES | 216,642 | 216,642 | 191,910 | |
| NET ASSETS | 216,642 | 216,642 | 191,910 | ||
| FUNDS | 15 | ||||
| Balance Brought forward | 191,910 | 191,910 | 169,064 | ||
| Unrestricted funds |
24,732 | 24,732 | 22,846 | ||
| Restricted funds | |||||
| TOTAL FUNDS | 216,642 | 216,642 | 191,910 |
| 31/12/20 | 31/12/19 | |||||
|---|---|---|---|---|---|---|
| f | ||||||
| Donations | 23,853 | 28,761 | ||||
| Donations | -Kard-e-Hasanah | to Lillah | ||||
| Donations | - Construction | |||||
| 23,853 | 28,761 | |||||
| 3 | OTHER TRADING ACTIVITIES | |||||
| 31/12/20 | 31/12/19 | |||||
| f | ||||||
| Tuition Fee | 64,880 | 55,647 | ||||
| Sales | 5,708 | 4,252 | ||||
| Gift Aid Tax reclaimed | 1,704 | 1,594 | ||||
| 72,291 | 61,492 | |||||
| 4 | INVESTMENT | INCOlVIK | ||||
| 31/12/20 | 31/12/19 | |||||
| Rental Income | 7,560 | 7,720 | ||||
| 7,560 | 7,720 | |||||
| 5 | RAISIiVG FUNDS | |||||
| Raising donations | and legacies | |||||
| 31/12/20 | 31/12/19 | |||||
| f | ||||||
| Event Costs | ||||||
| 6 | SUPPORT | COSTS | ||||
| 31/12/20 | 31/12/19 | |||||
| Management | costs | 78,912 | 75,061 | |||
| Other costs | 126 | |||||
| 78,912 | 75,187 |
| 10 | TANGIBLE FIXEDA | SSETS | ||||||
|---|---|---|---|---|---|---|---|---|
| Freehold | Improvemen | Oftlce | ||||||
| property | t to | Property | Knuipments | Totals | ||||
| 8 | ||||||||
| COST | ||||||||
| At 31 Dec 2019 | 275,452 | 3,431 | 628 | 279,511 | ||||
| Additions | 1,976 | 1,976 | ||||||
| At 31Dec 2020 | 275,452 | 5,406 | 628 | 281,486 | ||||
| DEPRECIATIONS | ||||||||
| At 31Dec 2019 | 628 | 628 | ||||||
| Charge for year | ||||||||
| At 31 Dec 2020 | 628 | 628 | ||||||
| NET BOOK VALUE | ||||||||
| At 31 Dec 2020 | 275,452 | 5,406 | 280,858 | |||||
| At 31 Dec 2019 | 275,452 | 3,431 | 278,883 | |||||
| 11 | INVESTMKNT PROPERTY | |||||||
| COST VALUE | ||||||||
| At 31 Dec 2019and 31Dec 2020 | ||||||||
| NET BOOK VALUE | ||||||||
| At 31 Dec 2020 | ||||||||
| At 31 Dec 2019 | ||||||||
| 12 | DEBTORS:AMOUNTS | FALLING DUE WITHIN ONK YEAR | ||||||
| 31/12/20 | 31/12/19 | |||||||
| f | ||||||||
| Trade Debtors | 9,337 | 3,256 | ||||||
| 13 | CREDITORS: AMOUNTS FALLING DUE | WITHIN ONE YEAR | ||||||
| 31/12/20 | 31/12/19 | |||||||
| 6 | ||||||||
| Bank loans and overdrafts | (see note | I4) | 99,538 | 106,538 | ||||
| Trade creditors | 600 | 600 | ||||||
| Taxation and social security | 291 | 234 | ||||||
| Other creditors | 6,579 | 7,717 | ||||||
| 107,008 | 115,089 |
| 14 | LOANS | LOANS | LOANS | LOANS | ||||
|---|---|---|---|---|---|---|---|---|
| An analysis ofthe maturity ofloans is given below: | ||||||||
| 31/12/20 | 31/12/19 | |||||||
| Amounts falling due within |
one year on demand: | |||||||
| Interst Free Loans - Katze Hasana | 99,538 | 106,538 | ||||||
| 15 | MOVEMENT IN FUNDS | |||||||
| Net | ||||||||
| movement in |
||||||||
| At 1.1.20 | funds | At31.12.20 | ||||||
| Unrestricted | funds | |||||||
| General fund |
191,910 | 24,732 | 216,642 | |||||
| Restricted funds |
||||||||
| General fund |
||||||||
| TOTAL FUNDS | 191,910 | 24,732 | 216,642 | |||||
| Net movement | in funds, included | in the above are as follows: | ||||||
| Incoming | Resources | Movement | in | |||||
| resources | expended | funds | ||||||
| 8 | ||||||||
| Unrestricted | funds | |||||||
| General fund | 103,644 | (78,912) | 24,732 | |||||
| Restricted funds |
||||||||
| General fund | ||||||||
| TOTAL FUNDS | 103,644 | (78,912) | 24,732 | |||||
| Comparatives | for movement | in funds | ||||||
| Net | ||||||||
| movement in |
||||||||
| At 1.01.19 | funds | At31.12.19 | ||||||
| 8 | ||||||||
| Unrestricted | funds | |||||||
| General fund | 169,064 | 22,846 | 191,910 | |||||
| Restricted funds |
||||||||
| General fund |
||||||||
| TOTALFUNDS | 169,064 | 22,846.14 | 191,910 |
| Comparative | net movement | in funds, included | in the above are as follows: | ||||
|---|---|---|---|---|---|---|---|
| Incoming | Resources | Movement | in | ||||
| resources | expended | funds | |||||
| I | |||||||
| Unrestricted | funds | ||||||
| General fund | 97,973 | (75,127) | 22,846 | ||||
| Restricted funds |
|||||||
| General fund |
|||||||
| TOTAL FUNDS | 97,973 | (75,127) | 22,846 | ||||
| 16 | RELATED | PARTY DISCLOSURES |
| DETAILED STATEMENT OF FIN FOR THK YEAR ENDED 31 |
ANCIAL ACTIVITIES DECEMBER 2020 |
|
|---|---|---|
| 31/12/20 | 31/12/19 | |
| 8 | 8 | |
| INCOME AND ENDOWMENTS | ||
| Donations and legacies |
||
| Donations | 23,853 | 28,761 |
| 23,853 | 28,761 | |
| Other trading activities |
||
| Tuition Fee | 64,880 | 55,647 |
| Sales | 5,70S | 4,252 |
| GiR Aid Tax reclaimed | 1,704 | 1,594 |
| Stock Movement 31 December 2020 |
60 | 60 |
| Investment income |
||
| Rental Income | 7,560 | 7,720 |
| 79,791 | 69,272 | |
| Total incoming resources |
103,644 | 98,033 |
| EXPENDITURE | ||
| Raising donations and legacies |
||
| Events Cost | ||
| Support costs | ||
| Management | ||
| Accountancy Fee |
1,030 | 812 |
| Advertisement | 58 | 399 |
| Books and other Purchase | 4,0$9 | 2,560 |
| Heat /k Light | 953 | 1,026 |
| Water rates and Insurance | 2,447 | 2,532 |
| Prizes and Parties | 469 | 346 |
| Repairs /b Maintance |
1,6$0 | 756 |
| Stationery | 308 | 532 |
| Wages A Salaries | 67,878 | 66,099 |
| Carried forward | 78,912 | 75,061 |
| FOR THK YEAR ENDED 31 | DECEMBER 2020 | ||
|---|---|---|---|
| 31/12/20 | 31/12/19 | ||
| g | |||
| Management | |||
| Brought forward | 78,912 | 75,061 | |
| Tution Courses | |||
| 78,912 | 75,061 | ||
| Other | |||
| Sundries | |||
| Depreciation | -Fixtures and fittings | 126 | |
| 126 | |||
| Total resources expended | 78,912 | 75,187 | |
| Net income | 24,732 | 22,846 |