| 31/12/20 | 31/12/19 | |||||||
|---|---|---|---|---|---|---|---|---|
| General | Designated | Restricted | Total | Total | ||||
| fund | fund | funds | funds | funds | ||||
| Notes | f | |||||||
| INCOME | AND | |||||||
| ENDOWMENTS FROM | ||||||||
| Donations | and legacies | 2 | 48,428 | 48,428 | 95,772 | |||
| Investment | income | 3 | 1,291 | 1,291 | 2,278 | |||
| Total | 49,719 | 49,719 | 98,050 | |||||
| EXPENDITURE ON | ||||||||
| Charitable | activities | |||||||
| Programmes | and activities | |||||||
| 37,160 | 18,698 | 55,858 | 108,732 | |||||
| Total | 37,160 | 18,698 | 55,858 | 108,732 | ||||
| NET | ||||||||
| INCOME/(EXPENDITURE) | 12,559 | (18,698) | (6,139) | (10,682) | ||||
| RECONCILIATION | OF | |||||||
| FUNDS | ||||||||
| Total funds | brought forward | 128,277 | 551,257 | 679,534 | 690,216 | |||
| TOTAL FUNDS CARRIED | ||||||||
| FORWARD | 140836 | 532,559 | 673 395 | 679534 |
| 31/12/20 | 31/12/19 | |||||
|---|---|---|---|---|---|---|
| General | Designated | Restricted | Total | Total | ||
| Notes | fundf | fund | funds | funds | funds | |
| FIXEDASSETS | ||||||
| Tangible assets | 444,207 | 444,207 | 437,236 | |||
| CURRENT ASSETS | ||||||
| Cash at bank | 146,716 | 88,352 | 235,068 | 248,176 | ||
| CREDITORS | ||||||
| Amounts falling due within one |
||||||
| year | 9 | (5,880) | (5,880) | (5,878) | ||
| NET CURRENT ASSETS | 140,836 | 88,352 | 229,188 | 242,298 | ||
| TOTAL ASSETSLESS | ||||||
| CURRENT LIABILITIES | 140,836 | 532,559 | 673,395 | 679,534 | ||
| NET ASSETS | 140,836 | 532,559 | 673,395 | 679534 | ||
| FUNDS | 10 | |||||
| General funds | 140,836 | 128,277 | ||||
| Designated funds |
~532 559 | 551,257 | ||||
| TOTAL FUNDS | 673395 | 679534 |
| 3. | INVESTMENT INCOME | INVESTMENT INCOME | INVESTMENT INCOME | |||
|---|---|---|---|---|---|---|
| 31/12/20 | 31/12/19 | |||||
| 6 | ||||||
| Deposit account interest | ~1291 | 2278 | ||||
| 4. | CHARITABLE ACTIVITIES COSTS | |||||
| 31/12/20 | 31/12/19 | |||||
| 6 | ||||||
| Cultural and community |
events | 9,031 | 19,865 | |||
| Religious and spiritual | services | 10,554 | 29,331 | |||
| Health and well-being | services | 9,031 | 19,865 | |||
| Provision offacilities | 27242 | 39,672 | ||||
| 55,858 | 1~08732 | |||||
| 5. | SUPPORT COSTS | |||||
| Governance | ||||||
| Premises costs | costs | Totals | ||||
| 8 | ||||||
| Cleaning, Kitchen help |
etc | 7,089 | 7,089 | |||
| Rates and water | 1,513 | 1,513 | ||||
| Light and heat | 9,585 | 9,585 | ||||
| Depreciation on fixtures |
and fittings | 5,365 | 5,365 | |||
| Repairs and maintenance | 1,856 | 1,856 | ||||
| Legal and professional | fees | 2,420 | 2,420 | |||
| Accountancy fees |
2,280 | 2,280 | ||||
| 25 408 | 4,700 | 30,108 | ||||
| 6. | NKT INCOME/(EXPENDITURE) | |||||
| Net income/(expenditure) | is stated after charging/(crediting): | |||||
| 31/12/20 | 31/12/19 | |||||
| f. | ||||||
| Depreciation - owned assets | 18,697 | 19,807 |
| TANGIBLE FIXEDASSETS | ||||
|---|---|---|---|---|
| Fixtures | ||||
| Freehold | and | Computer | ||
| property | fittings | equipment | Totals | |
| COST | ||||
| At 1 January 2020 | 488,795 | 35,728 | 1,535 | 526,058 |
| Additions | 25,000 | 219 | 449 | 25,668 |
| At 31December 2020 | 513,795 | ~35 947 | 1,984 | 551,726 |
| DEPRECIATION | ||||
| At 1 January 2020 | 73,827 | 14,488 | 507 | 88,822 |
| Charge for year | 12,845 | 5,365 | 487 | 18697 |
| At 31December 2020 | ~86 672 | 19,853 | 994 | 107,519 |
| NET BOOK VALUE | ||||
| At 31December 2020 | 427,123 | ~16094 | 990 | ~444 207 |
| At 31December 2019 | 414,968 | 21,240 | 1,028 | 437,236 |
| CREDI | TORS: AMOUNTS FALLING DUE WI | THIN ONE YEAR | |
|---|---|---|---|
| 31/12/20 | 31/12/19 | ||
| Accrued | expenses | 5,880 | 5,878 |
| MOVE | ME | N | T IN FUNDS | |||||
|---|---|---|---|---|---|---|---|---|
| Net | ||||||||
| tnovement | At | |||||||
| At 1/1/20 | in funds | 31/12/20 | ||||||
| Unrestricted | funds | |||||||
| General | fund | 128,277 | 12,559 | 140,836 | ||||
| Designated | fund | ~551 257 | ~18698) | ~532 559 | ||||
| ~679 534 | 6 139 | ~673 395 | ||||||
| TOTAL | FUNDS | 679,534 | ~6,139) | ~673 395 | ||||
| Net movement | in funds, included | in the above are as follows: | ||||||
| Incoming | Resources | Movement | ||||||
| resources | expended | in funds | ||||||
| Unrestricted | funds | |||||||
| General | fund | 49,719 | (37,160) | 12,559 | ||||
| Designated | fund | (18,698) | ~18,698) | |||||
| ~49719 | 55 858 | 6 139 | ||||||
| TOTAL | FUNDS | 49,719 | (55,858) | ~6,139) | ||||
| Comparatives | for movement | in | funds | |||||
| Net | ||||||||
| movement | At | |||||||
| At 1/1/19 | in funds | 31/12/19 | ||||||
| 6 | 6 | 8 | ||||||
| Unrestricted | funds | |||||||
| General | fund | 126,739 | 1,538 | 128,277 | ||||
| Designated | fund | 563,477 | ~12220) | ~551 257 | ||||
| 690,216 | 10,682 | ~679 534 | ||||||
| TOTAL | FUNDS | 690,216 | ~10682) | ~679 534 |
| Incoming | Resources | Movement | |||
|---|---|---|---|---|---|
| resourcesf | expended | in funds | |||
| Unrestricted | funds | ||||
| General | fund | 98,050 | (96,512) | 1,538 | |
| Designated | fund | ~12,220) | ~12220) | ||
| 98,050 | ~108732 | 10682 | |||
| TOTAL | FUNDS | 98050 | (108,732) | ~10,682) |
| 31/12/20 | 31/12/19 | ||||
|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | ||
| fundsf | funds | funds | funds 6 |
||
| INCOME AND ENDOWMENTS | |||||
| Donations and legacies |
|||||
| Donations | 23,428 | 23,428 | 95,772 | ||
| Grants | ~25 000 | 25,000 | |||
| 48,428 | 48,428 | 95,772 | |||
| Investment income |
|||||
| Deposit account interest | 1,291 | 1,291 | 2,278 | ||
| Total incoming resources | 49,719 | 49,719 | 98,050 | ||
| EXPENDITURE | |||||
| Charitable activities |
|||||
| Cleaning, Kitchen help | etc | 7,089 | 7,089 | 8,680 | |
| Groceries and consumable | 4,433 | 4,433 | 19,738 | ||
| Cost ofreligious recitals | 3,742 | 3,742 | 2,967 | ||
| Volunteer expenses |
813 | 813 | 6,481 | ||
| Salaries | 6,500 | ||||
| Freehold property | 12,845 | 12,845 | 12,220 | ||
| Fixtures and fittings | 5,365 | 5,365 | 7,080 | ||
| Computer equipment |
488 | 488 | 507 | ||
| Rates and water | 1,513 | 1,513 | 5,557 | ||
| Insurance | 2,342 | 2,342 | 2,287 | ||
| Light and heat | 9,585 | 9,585 | 17,184 | ||
| Telephone | 1,417 | 1,417 | 2,323 | ||
| Postage and stationery | 29 | 29 | 2,378 | ||
| Travel | 500 | 500 | 3,186 | ||
| Repairs and maintenance | 1,856 | 1,856 | 3,360 | ||
| Legal and professional Accountancy fees |
fees | 1,561 ~2280 |
1,561 2,280 |
3,724 4,560 |
|
| Total resources expended | 55,858 | ~55 858 | ~108732 | ||
| Net (expenditure)/income | ~6139) | ~6,139) | ~10,682) |