| Page | |||
|---|---|---|---|
| Report ofthe Trustees | 1to 3 | ||
| Independent Examiner's |
Report | ||
| Statement ofFinancial | Activities | ||
| Balance Sheet | |||
| Notes to the Financial | Statements | 7to 12 | |
| Detailed Statement ofFinancial Activities | 13to 14 |
| 31/12/21 | 31/12/20 | |||||
|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total funds | Total funds |
|||
| funds | funds | |||||
| Notes | ||||||
| INCOME AND ENDOWMENTS FROM | ||||||
| Donations and legacies |
53,936 | 53,936 | 23,853 | |||
| Other trading activities | 70/32 | 70@32 | 72P91 | |||
| Investment income |
7,060 | 7,060 | 7,560 | |||
| Total | 131/29 | 131@29 | 103,704 | |||
| Closing stock movement | -60 | 60 | ||||
| EXPENDITURE ON | ||||||
| Raising funds | ||||||
| Support costs | 76,764 | 76,764 | 78,912 | |||
| NET INCOME | 54,505 | 54+05 | 24,732 | |||
| RECONCILIATION | OF FUNDS | |||||
| Total funds brought forward | 216,642 | 216,642 | 191,910 | |||
| TOTAL FUNDS CARRIED FORWARD | 271,147 | 271,147 | 216,642 |
| 31/12/21 | 31/12/20 | ||||
|---|---|---|---|---|---|
| Unrestricted | Restricted | Total Funds | Total funds |
||
| funds | funds | ||||
| Notes | |||||
| FIXEDASSETS | |||||
| Tangible assets | 10 | 281,482 | 281,482 | 280,858 | |
| Investment property |
11 | ||||
| 281,482 | 281,482 | 280,858 | |||
| CURRENT ASSETS | |||||
| Books stock | |||||
| Debtors | 12 | 2,404 | 2,404 | 9,337 | |
| Cash in transit | 11@59 | 11@59 | 3,225 | ||
| Cash at bank and in hand | 54,841 | 54,841 | 30,230 | ||
| 68,603 | 68,603 | 42,792 | |||
| CREDITORS | |||||
| Amounts falling due within one year |
13 | (78,879) | (78,879) | (107,008) | |
| NET CURRENT ASSETS | (10,275) | (10/75) | (64,216) | ||
| TOTAL ASSETSLESSCURRENT | LIABILITIES | 271,207 | 271,207 | 216,642 | |
| NET ASSETS | 271807 | 271,207 | 216,642 | ||
| FUNDS | 15 | ||||
| Balance Brought forward | 216,642 | 216,642 | 191,910 | ||
| Unrestricted funds |
54/05 | 54,505 | 24,732 | ||
| Restricted funds | |||||
| TOTAL FUNDS | 271,147 | 271,147 | 216,642 |
| 31/12/21 | 31/12/20 | |||||
|---|---|---|---|---|---|---|
| f | ||||||
| Donations | 21,678 | 23,853 | ||||
| Donations - Kard-e-Hasanah | to Lillah | 32,258 | ||||
| Donations - Construction | ||||||
| 53,936 | 23,853 | |||||
| 3 | OTHER TRADING ACTIVITIES | |||||
| 31/12/21 | 31/12/20 | |||||
| Tuition Fee | 58,085 | 64,880 | ||||
| Sales | 9,723 | 5,707 | ||||
| Gift Aid Tax reclaimed | 2+24 | 1,704 | ||||
| 79@32 | 72 291 | |||||
| 4 | INVESTMENT INCOME | |||||
| 31/12/21 | 31/12/20 | |||||
| Rental Income | 7,060 | 7,560 | ||||
| 7,060 | 7,560 | |||||
| 5 | RAISING FUNDS | |||||
| Raising donations | and legacies | |||||
| 31/12/21 | 31/12/20 | |||||
| f | ||||||
| Event Costs | ||||||
| 6 | SUPPORT COSTS | |||||
| 31/12/21 | 31/12/20 | |||||
| Management | costs | 76,608 | 78,912 | |||
| Other costs | 156 | |||||
| 76,764 | 78,912 |
| 8 | STAFFCOSTS | |||||||
|---|---|---|---|---|---|---|---|---|
| The average monthly | number ofemployees | during | the year was as follows: | |||||
| 31/12/21 | 31/12/20 | |||||||
| E | ||||||||
| Management | 13 | 14 | ||||||
| No employees received |
emoluments | in excess off60,000. | ||||||
| 9 | COMPARATIVES | FORTHE STATEMENT OF FINANCIAL ACTIVITIES | ||||||
| Total funds | ||||||||
| INCOME AND ENDOWMENTS | FROM | |||||||
| Donations and legacies |
53,936 | |||||||
| Other trading activities | 70+32 | |||||||
| Investment income |
7,060 | |||||||
| Total | 131@29 | |||||||
| EXPENDITURE ON | ||||||||
| Raising funds | 76,764 | |||||||
| Total | 76,764 | |||||||
| NET INCOME | 54,565 | |||||||
| RECONCILIATION | OF FUNDS | |||||||
| Total funds brought | forward | 216,642 | ||||||
| TOTAL FUNDS CARjRIED FORWARD | 271807 |
| Freehold | Improvement | Improvement | Office | |||
|---|---|---|---|---|---|---|
| property f |
to | Property | Equipments f |
Totals | ||
| COST | ||||||
| At 31Dec 2020 | 275,452 | 5,406 | 628 | 281,486 | ||
| Additions | 780 | 780 | ||||
| At 31Dec 2021 | 275,452 | 5 406 | 1400 | 282/66 | ||
| DEPRECIATIONS | ||||||
| At 31Dec 2020 | 628 | 628 | ||||
| Charge for year | 156 | 156 | ||||
| At 31Dec 2021 | 784 | 784 | ||||
| NET BOOKVALUE | ||||||
| At 31Dec 2021 | 275,452 | 5,406 | 624.00 | 281,482 | ||
| At 31Dec 2020 | 275,452 | 5,406 | 280,858 | |||
| 11 | INVESTMENT PROPERTY | |||||
| COST VALUE | ||||||
| At 31Dec 2020 and 31Dec 2021 | ||||||
| NKT BOOKVALUE | ||||||
| At 31Dec 2021 | ||||||
| At 31Dec2020 | ||||||
| 12 | DEBTORS:AMOUNTS FALLING DUE WITHIN ONE YEAR | |||||
| 31/12/21 | 31/12/20 | |||||
| f | f | |||||
| Trade Debtors | 2,404 | 9/37 | ||||
| 13 | CREDITORS: AMOUNTS FALLING DUE WITHIN ONE | YEAR | ||||
| 31/12/21 | 31/12/20 | |||||
| f | ||||||
| Loans {seenote 14) | 73,500 | 99,538 | ||||
| Trade creditors | 600 | 600 | ||||
| Taxation and social security | 263 | 291 | ||||
| Other creditors | 4+16 | 6,579 | ||||
| 78,879 | 107,008 |
| 14 | LOANS | LOANS | LOANS | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| An analysis ofthe maturity of | loans is given below: | |||||||||
| 31/12/21 | 31/12/20 | |||||||||
| f | ||||||||||
| Amounts falling due within one year on demand: Interst Free Loans —Karze Hasana |
73~0 | 99,538 | ||||||||
| 15 | MOVEMKNT IN FUNDS | |||||||||
| Net | ||||||||||
| movement | in | |||||||||
| At 1.1.21 | funds | At31.12.21 | ||||||||
| f, | ||||||||||
| Unrestricted | funds | |||||||||
| General | fund | 216,642 | 271,147 | |||||||
| Restricted funds | ||||||||||
| General | fund | |||||||||
| TOTAL | FUNDS | 216,642 | 54,505 | 271,147 | ||||||
| Net movement | in funds, included | in the above are as follows: | ||||||||
| Incoming | Resources | Movement | in | |||||||
| resources | expended | funds | ||||||||
| f | ||||||||||
| Unrestricted | funds | |||||||||
| General | fund | 131,269 | (76,764) | 54,505 | ||||||
| Restricted funds | ||||||||||
| General | fund | |||||||||
| TOTAL | FUNDS | 131,269 | 76,764) | 54,505 | ||||||
| Comparatives | for movement | in | funds | |||||||
| Net | ||||||||||
| movement | in | |||||||||
| At 1.01.20 | funds | At31.12.20 | ||||||||
| f | ||||||||||
| Unrestricted | funds | |||||||||
| General | fund | 191,910 | 24,732 | 216,642 | ||||||
| Restricted funds | ||||||||||
| General | fund | |||||||||
| TOTAL | FUNDS | 191910 | 24732.00 | 216642 |
| Comparative | net movement | in funds, included in the above are as follows: | ||
|---|---|---|---|---|
| Incoming | Resources | Movement in |
||
| resources | expended | funds | ||
| Unrestricted | funds | |||
| General fund | 103,704 | (78,972) | 24,732 | |
| Restricted funds | ||||
| General fund | ||||
| TOTAL FUNDS | 203,704 | ~70,972 | 24,732 |