| Page | ||||
|---|---|---|---|---|
| Report ot' the Trustees | 1 | to | 6 | |
| Independent Examiner's Report |
||||
| Statement ofFinancial | Activities | |||
| Balance Sheet | 9 | to | 10 | |
| Notes to the Financial | Statements | 11 | to | 15 |
| Detailed Statement of | Financial Activities | 16 | to | 17 |
| Kidzania |
|---|
| Camping |
| Dinner Outing |
| River Thames Cruise |
| Museum Trips |
| Ice Skating |
| Bus Tour |
| Football Tournament |
| Basketball Tournatnent |
| Laser tag |
| Flipout |
| Beach Trips |
| Sports Day |
| Cultural event |
| And more. . |
| 31,3.22 | 31.3.21 | 31.3.21 | ||||||
|---|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | |||||
| fund | fund | funds | funds | |||||
| Notes | ||||||||
| INCOME | AND ENDOWMENTS FROM | |||||||
| Donations | and legacies | 216)902 | 216)902 | 194,922 | ||||
| Other income | ~6409 | ~6409 | ||||||
| Total | 223,311 | 223,311 | 194,922 | |||||
| EXPENDITURE ON | ||||||||
| Charitable | activities | |||||||
| General | 68,508 | 68)508 | 53,297 | |||||
| Other | ~124 27 | ~124527 | 36348 | |||||
| Total | 193,035 | 193,035 | 89,645 | |||||
| NET INCOME | 30,276 | 30,276 | 105,277 | |||||
| RECONCILIATION | OF FUNDS | |||||||
| Totai funds brought | forward | 1,432,527 | 1,432,527 | 1,327,250 | ||||
| TOTAL FUNDS CARRIED FORW'ARD | 1,462,803 | 1462 803 | 1 | 432 527 |
| 3].3.22 | 31.3.21 | ||||
|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | ||
| Notes | fund f, |
fundf | fundsf | funds | |
| FIXEDASSETS | |||||
| Tangible assets | I&332&142 | 1,332&142 | 1,326,233 | ||
| CURRENT ASSETS | |||||
| Cash at bank and in hand | 146,811 | 146&811 | 122,284 | ||
| CREDITORS | |||||
| Amounts falling due within one year |
(16,150) | (16,150) | (15,990) | ||
| NET CURRENT ASSETS | 130,661 | ~130661 | ~106294 | ||
| TOTAL ASSETSLESSCURRENT LIABILITIES | 1,462,803 | 1,462,803 | 1,432,527 | ||
| NET ASSETS | ~1,462803 | — | ~1,462 803 | 1,432 527 | |
| FUNDS | |||||
| Unrestricted funds |
~1462803 | 1,432527 | |||
| TOTAL FUNDS | ~1,462 803 | 1,432527 |
| 31.3.22 | 31.3.21 | ||
|---|---|---|---|
| Independent | examiner's fees |
840 | 840 |
| Legal expenses | 1,070 | ||
| Payroll and | book keeping | 730 | |
| Depreciation | - owned assets | ~1477 |
| 31.3,22 | 31.3.21 | |||
|---|---|---|---|---|
| Adtninistration and support |
2 | 2 | ||
| No employees received emoluments |
in excess of%60,000. | |||
| COMPARATIVES FORTHE STATEMENT OF FINANCIAL | ACTIVITIES | |||
| Unrestricted | Resuicted | Total | ||
| fund | fund | funds | ||
| fNCOME AND ENDOWMENTS | FROM | |||
| Donations aud legacies | 150,302 | 44,620 | 194,922 | |
| EXPENDITURE ON | ||||
| Charitable activities |
||||
| General | 43,072 | 10,225 | 53,297 | |
| Other | 18595 | ~17753 | 36 348 | |
| Total | 61,667 | 27,978 | 89,645 | |
| NET INCOME | 88,635 | 16,642 | 105,277 | |
| Transt'ers between funds |
52,726 | ~72,726 | ||
| Net moverneat in funds |
141,361 | (36,084) | 105,277 | |
| RECONCILIATION OF FIJNDS |
||||
| Total funds brought forward |
1,291,166 | 36,084 | 1,327,250 | |
| TOTAL FUNDS CARRIED FORWARD | ~1432527 | 1432527 |
| TANGIBLE FIXEDASSETS | ||||
|---|---|---|---|---|
| Fixtures | ||||
| Freehold | Plant and | and | ||
| property | machinery | fittings | Totals | |
| COST | ||||
| At I April 202] Additions |
1426,233 | 5,899 | 1,487 | I@26)233 7486 |
| At 31 March 2022 | ~1326)233 | ~5899 | ~133,619 | |
| DEPRECIATION Charge for year |
~II80 | 297 | 1,477 | |
| NET BOOK VALUE | ||||
| At 31 March 2022 | ~1326 33 | 4,719 | ~II90 | I332 142 |
| At 31 March 2021 | 1,326,233 | 1,326233 | ||
| CREDITORSt AMOUNTS FALLING DUE WITHIN | ONE YEAR | |||
| 313.22 | 31.3.21 | |||
| Other loans (see note 8) Accrued expenses |
15,150 ~f000 |
15,150 840 |
||
| 16,150 | ~15 990 | |||
| LOANS | ||||
| An analysis ofthe maturity ofloans is given below: | ||||
| 312.22 | 31.3.21 | |||
| Amounts falling due within one year on demand: |
||||
| Members loan |
~IS 150 | ~15 150 | ||
| MOVEMENT IN FUNDS | ||||
| Net | ||||
| movement | At | |||
| At 1.4.21 | in funds | 31.3.22 | ||
| Unrestricted funds |
||||
| General fund |
1,432,527 | 309276 | 1,462,803 | |
| TOTAL FUNDS | ~1432527 | ~30 276 | 1,462,803 |
| Incotning | Resources | Movement | |||||
|---|---|---|---|---|---|---|---|
| resources | expended | in funds | |||||
| Unrestricted | funds | 8 | 8 | ||||
| General | fund | 22341I | (193,035) | 30,276 | |||
| TOTAL | FUNDS | 223,311 | ~193035) | ~30 76 | |||
| Comparatives | for movement | ia funds | |||||
| Net | Transfers | ||||||
| movement | between | At | |||||
| At 1.4.20 | in funds | funds | 31.3.21 | ||||
| 6 | 6 | ||||||
| IJnrestricted | funds | ||||||
| General | fund | 1,291,166 | 88,635 | 52,726 | 1,432,527 | ||
| Restricted funds |
|||||||
| General | fund | restricted | 36,084 | 16,642 | (52,726) | ||
| TOTAL | FUNDS | ~1327,250 | 105,277 | — | I 432,527 |
| Incoming | Resources | Movement | |||
|---|---|---|---|---|---|
| resources f |
expended | in funds | |||
| Unrestricted | funds | ||||
| General | fund | 150,302 | (61,667) | 88,635 | |
| Restricted funds |
|||||
| General | fund | restricted | 44,620 | (27,978) | 16,642 |
| TOTAL | FUNDS | 194,922 | ~89,645) | 105,277 |
| Net | Transfers | |||||
|---|---|---|---|---|---|---|
| movement | between | At | ||||
| At 1.4.20 f |
in funds | fundsf | 31.3.22 | |||
| Unrestricted | fuads | |||||
| General | fund | 1,291,166 | 118,911 | 52,726 | 1,462,803 | |
| Restricted funds |
||||||
| General | fund | restricted | 36,084 | 16,642 | (52,726) | |
| TOTAL | FUNDS | 1,327,250 | ~135 553 | ~1,462 803 |
| Incoming | Resources | Movement | |||
|---|---|---|---|---|---|
| resources | expended f |
in funds | |||
| Unrestricted | funds | ||||
| General | fund | 373,613 | (254,702) | 118,911 | |
| Restricted funds |
|||||
| General | fund | restricted | 44,620 | (27,978) | 16,642 |
| TOTAL | FUNDS | 418,233 | ~282 680) | 135,553 |
| Detailed Statement ofFinancial Activities for the Year Ended 31March 2022 |
||
|---|---|---|
| 31cb22 | 31.3.21 | |
| INCOME AND ENDOWMENTS | ||
| Donations and legacies |
||
| Gills Donations Grants Subscriptions Rent Receivable Charitable income HMRC Coronavirus job retention |
(2) 138,051 46,434 24,559 2,176 5,684 |
41,161 42,522 9,421 52,428 35,909 13481 |
| 216,902 | 194,922 | |
| Other income | ||
| Quran academy | ~6409 | |
| Total incoming resources |
223411 | 194,922 |
| EXPENDITURE | ||
| Charitable activities |
||
| Wages | 45,162 | 33,656 |
| Other | ||
| Professional fees |
10,175 | 640 |
| Wastage | 1,096 | 1,664 |
| Health and security Maintenance and repairs Recruitment, training k.HR |
6)715 23,562 3223 |
1,902 22,517 |
| Khatiba-prayers | 1,580 | |
| Sundry renewals tk replacement |
5)589 | |
| Volunteer expenses Festivities' expenses |
10,153 | 1,800 6,985 |
| Website, media snd internet | 4)310 | 4,022 |
| Travel and subsistence | 1,928 | |
| Cleaning cost | 3,438 | |
| Rent and hall hire | 1,830 | |
| Children and youth life skills |
34,801 | |
| Subscriptions and memberships |
611 | |
| Adverdsement and publicity |
1,646 | |
| Ramadan and Eid expenses |
8,000 | |
| Quran academy expenses |
4493 | |
| Plant and machinery | 1,180 | |
| Fixtures and fihings | 297 | |
| 1249527 | 39,530 |
| Eritre n Musli Comm ni A ciation |
Eritre n Musli Comm ni A ciation |
|---|---|
| Detailed Statement ofFinancial Activities | |
| for the Year Ended 31March 2022 | |
| Support costs | |
| Management | |
| Rates and water | |
| Insurance | |
| Light and heat | |
| Telephone | |
| Postage and | stationery |
| Finance | |
| Bank charges | |
| Other | |
| Business rates | |
| Governance | costs |
| Auditors' remuneration |
|
| Total resources | expended |
| I%et income |
| 31.3.22 | 31.3.21 |
|---|---|
| 794 | 1,211 |
| 2,042 | 2,038 |
| 5,759 | 4,478 |
| 1,061 ~2493 |
1,107 618 |
| 12,149 | 9,452 |
| 2,550 | 2,429 |
| 6,007 | 3,738 |
| ~2640 | 840 |
| ~193035 | 89645 |
| 30,276 | 105,277 |