OpenCharities

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

2020-12-31-accounts

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