| Unrestricted | Restricted | Total | Total | ||||
|---|---|---|---|---|---|---|---|
| Funds | Funds | Funds | Funds | ||||
| Notes | 2021 | 2020 | |||||
| $ | $ | ||||||
| INCOME FROM | |||||||
| Donations | 844,335 | 844,335 | 607,756 | ||||
| TOTAL | 844,335 | 844,335 | 607,756 | ||||
| EXPENDITURE | ON | ||||||
| Direct Charitable | Activities | 864,695 | 864,695 | 724,081 | |||
| TOTAL | 864,695 | 864,695 | 724,081 | ||||
| NET INCOME/(EXPENDITURE) | (20,360) | (20,360) | (116,325) | ||||
| TRANSFERS BETWEEN FUNDS | |||||||
| NET MOVEMENTS | IN FUNDS | (20,360) | (20,360) | (116,325) | |||
| TOTAL FUNDS | BROUGHT FORWARD | 6,383,713 | 6,383,713 | 6,500,038 | |||
| TOTAL FUNDS | CARRIED FORWARD | 9 | 6,363,353 | 6,363,353 | 6,383,713 |
| 2021 | 2020 | |||||||
|---|---|---|---|---|---|---|---|---|
| Statement ofCash Flows |
||||||||
| Net cash used in operating | activities | 96,054 | 42,023 | |||||
| Cash flows from investing | activities: | |||||||
| Purchase of property, plant |
and equipment | (21,811) | ||||||
| Net cash (used in)/provided | by investing | activities | (21,811) | |||||
| Change in cash and cash |
equivalents | in the | ||||||
| reporting period |
96,054 | 20,212 | ||||||
| Cash and cash equivalents | at the | beginning | ofthe | |||||
| reporting period |
63,388 | 43,176 | ||||||
| Cash and cash equivalents | at the | end | of | the | ||||
| reporting period |
159,442 | 63,388 | ||||||
| Reconciliation ofnet Income( ex ~II SI IS |
nditum | to net cash flow from | ||||||
| Net income for the reporting | period | (20,360) | (116,325) | |||||
| ~Ad 8 I 8 |
||||||||
| Depreciation charges |
141,744 | 141,514 | ||||||
| Donated car | (10,750) | |||||||
| Increase in debtors (Decrease) I increase in creditors |
(2,794) ~81,386 |
(4,405) 21,239 |
||||||
| Net cash used in operating | activities | 96,054 | 42,023 | |||||
| n I isofcash and cash |
e uiv | I nts | ||||||
| Cash in hand |
159,442 | 63,388 | ||||||
| Total cash and cash equivalents | 159,442 | 63,388 |
| DIRECT CHARITABLE EXPENDIT RE |
||||
|---|---|---|---|---|
| 2021 | 2020 | |||
| $ | $ | |||
| Computer running costs |
4,833 | 4,611 | ||
| Pdinting, postage and stationery |
21,851 | 985 | ||
| Hosting and property expenses |
379,084 | 165,301 | ||
| Staff costs | 295,591 | 396,887 | ||
| Legal and professional | 9,045 | 2,499 | ||
| Audit fees | 12,747 | 12,284 | ||
| Depreciation | 141,744 | 141,514 | ||
| TANGIBLE FIXEDASSETS | ||||
| ~pee old | Motor | |||
| ~Pr | Vehicles | Total | ||
| $ | $ | $ | ||
| Cost | ||||
| At 1stJanuary 2021 | 6,583,945 | 52,977 | 6,636,922 | |
| Additions | 10,750 | 10,750 | ||
| At 31st December 2021 | 6,583,945 | 63,727 | 6,647,672 | |
| Depreciation | ||||
| At 1stJanuary 2021 | 241,410 | 23,472 | 264,882 | |
| Provided for year | 131,679 | 10,065 | 141,744 | |
| At 31stDecember 2021 | 373,089 | 33537 | 406 626 | |
| Net Book Value | ||||
| At 31stDecember 2021 | 6,210,856 | 30,190 | 6,241,046 | |
| At 31st December 2020 | 29,505 | 6,372,040 |
| 6. | DEBTORS | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | ||||||||||||
| $ | $ | ||||||||||||
| Prepayments | |||||||||||||
| 7. | FINANCIAL INSTRUNIENTS |
||||||||||||
| The financial statements |
include the following | in respect ofitems held at fair value | at 31 December: | ||||||||||
| 2021 | 2020 | ||||||||||||
| $ | $ | ||||||||||||
| Financial assets measured | at | amortised | cost | ||||||||||
| Financial liabilities measured |
at amortised | cost | 35,087 | 44,657 | |||||||||
| 8. | CREDITOR FALLI |
DUE | WITHIN ONE | YEAR | |||||||||
| 2021 | 2020 | ||||||||||||
| $ | 8 | ||||||||||||
| Trade creditors | 8,325 | 15,713 | |||||||||||
| Tax and social securities | 10,692 | 12,908 | |||||||||||
| Accruals | 16,104 | 16,180 | |||||||||||
| Other creditors | 10,658 | 12,764 | |||||||||||
| 57,565 | |||||||||||||
| 9. | YSISOF NETASSETS | BETWEEN | UNDS | ||||||||||
| General | Fixed Asset | Total | |||||||||||
| Funds | Funds | Funds | |||||||||||
| 2021 | 2021 | 2021 | |||||||||||
| $ | $ | $ | |||||||||||
| Non-current assets |
30,190 | 6,210,856 | 6.241,048 | ||||||||||
| Current assets Current liabilities |
168,086 ~45. |
166,086 | |||||||||||
| Net assets | 6.35 . 53 | ||||||||||||
| General | Fixed Asset | Total | |||||||||||
| Funds | Funds | Funds | |||||||||||
| 2020 | 2020 | 2020 | |||||||||||
| $ | $ | $ | |||||||||||
| Non-current assets Current assets Current liabilities |
29,505 69,238 ~6 |
6,342,535 | 6,372,040 69,238 |
||||||||||
| Net assets | 41,178 | 6,342,535 | 6,383,713 | ||||||||||
| 10. | MOVEMENT IN FUNDS |
At 1st ~Janua |
~nl | ~Out | oln | Transfer Between |
At 31st December |
||||||
| 2021 | Resources | Resources | Reserves | 2021 | |||||||||
| Unrestricted Funds |
$ | $ | |||||||||||
| Fixed Asset Fund | 6,342.535 | (I31,679) | 6,210,855 | ||||||||||
| General Funds Total Unrestdicted |
Funds | 41,176 3 |
844,335 5, |
~6 | 152,497 6,363,353 |
| At 1st | At 1st | Unaudited | Unaudited | Unaudited | Unaudited | Transfer | At 31st | ||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Januara( | IncomlrE | ~OI | Between | December | |||||||
| 2020 Resources |
Resources | Reserves | 2020 | ||||||||
| $ | 9 | $ | |||||||||
| Unrestricted Funds |
|||||||||||
| Fixed Asset Fund | 6,474,213 | (131,678) | 6,342,535 | ||||||||
| General Funds | 25,825 | 607,756 | (592,403) | 41,178 | |||||||
| Total Unrestricted | Funds | 6,500,038 | 607,756 | (724,081) | - | 6,383,713 | |||||
| 2021 | 2020 | ||||||||||
| 9 | $ | ||||||||||
| The average monthly |
number of | employees | |||||||||
| during the year was | 7(2020:7) | ||||||||||
| Staff costs amounted | to:— | ||||||||||
| Wages and salaries | 274,447 | 371,766 | |||||||||
| Social security costs | 17,429 | 19,984 | |||||||||
| Pension costs | 3,716 | 5,137 | |||||||||
| 295,591 | 396,887 | ||||||||||
| Nil (2020:1)employees | were paid between 660,000 and f70,000 | during | the year. | ||||||||
| No directors or trustees | received | any | reimbursements | for any expenses | incurred | during | the year. | ||||
| Employees ofthe charity |
are provided | with rent free | accomodaticn. |