| Page | |||
|---|---|---|---|
| Reference and Administrative Details |
|||
| Report ofthe Trustees | 2 | to | 4 |
| Report ofthe Independent Auditors |
5 | to | 6 |
| Statement of Financial Activities |
|||
| Balance Sheet | |||
| Cash Flow Statement | |||
| Notes to the Cash Flow Statement | 10 | ||
| Notes to the Financial Statements | 11 | to | 17 |
| Detailed Statement of Financial Activities |
18 | to | 19 |
| TRUSTEES | Prof A Ahmod | Prof A Ahmod | ||
|---|---|---|---|---|
| Dr M A Bari | ||||
| Dr M Ahsan | ||||
| Prof K Ahmad | ||||
| Dr Z Parvez | ||||
| Dr RMohammed | ||||
| Dr M R M Lebbai | ||||
| PRINCIPAL ADDRESS | The Markfield | Conference Centre | ||
| Pathy Lane | ||||
| Leicester | ||||
| Leicestershire | ||||
| LE67 9SY | ||||
| REGISTERED CHARITY NUMBER | 1160353 | |||
| AUDITORS | Fortus Audit | LLP | ||
| Chartered Accountants |
il, Statutory | Auditor | ||
| 31 High View | Close | |||
| Hamilton Office Park |
||||
| Leicester | ||||
| Lercestershire | ||||
| LE4 9LJ |
| 2020 | 2019 | ||||||
|---|---|---|---|---|---|---|---|
| Ijnrestricted | Restricted | Total | Total | ||||
| fund | fund | funds | funds | ||||
| Noles | 5 | E | E | ||||
| INCOME AND ENDOWMENTS | FROM | ||||||
| ~onations and legacies | 63,568 | 63.568 | 299.526 | ||||
| Charitable activities |
|||||||
| Hire ofConference | facilities | 18,913 | 18,913 | 90,256 | |||
| Project funding | 2,853 | 2,853 | 29,651 | ||||
| Investment income |
159,709 | 159,709 | I66,225 | ||||
| Other income | 150,286 | 150,286 | 26,891 | ||||
| Total | 395,329 | 395,329 | 612,549 | ||||
| EXPENDITURE ON | |||||||
| Raising funds | 5,458 | 5,458 | I7,438 | ||||
| Charitable activities |
|||||||
| Donations | 2,000 | ||||||
| General costs | 217,088 | 217,088 | 243,017 | ||||
| Other | 254,795 | 254,795 | 318,7 19 | ||||
| Total | 477,341 | 477,341 | 581,174 | ||||
| Net gains on investments | 59,000 | 59,000 | |||||
| NET INCOME/(EXPENDITURE) | (23,012) | i23,012) | 31,375 | ||||
| RECONCILIATION OF FUNDS |
|||||||
| Total funds brought | forward | 4,019,834 | 45,000 | 4,064,834 | 4,033,459 | ||
| TOTAL FUNDS CARRIED FORWARD | 3,996,822 | 45,000 | 4,041,822 | 4,064,834 |
| 2020 | 2019 | |||||
|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | |||
| fund | fund | funds | funds | |||
| Notes | 5 | E | ||||
| FIXED ASSE15 | ||||||
| Tangible assets | 12 | 2,252.399 | 2,252,399 | 2,303.806 | ||
| Investment property |
13 | 1,656,701 | 1,656,701 | 1,597.701 | ||
| 3.909,100 | 3,909,100 | 3,901,507 | ||||
| CURRENT ASSETS | ||||||
| Debtors | 14 | 304,403 | 304,403 | 264,024 | ||
| Cash at bank and | in hand | 92,550 | 45,000 | 137,550 | 230,597 | |
| 396,953 | 45,000 | 441,953 | 494,621 | |||
| CREDITORS | ||||||
| Amounts falling due within one year |
15 | (219,3501 | (219,350) | (223,411( | ||
| NET CURRENT ASSETS | 177,603 | 45,000 | 222,603 | 271,210 | ||
| TOTAL ASSETS LESS | CURRENT LIABILITIES | 4,086,703 | 45,000 | 4,131,703 | 4,172,717 | |
| CREDITORS | ||||||
| Amounts falling due after more than one year |
16 | (89,881) | (89,8811 | (107,8S3] | ||
| NET ASSETS | 3,996,822 | 45,000 | 4,041,822 | 4.064,834 | ||
| FUNDS | ||||||
| Unrestricted funds |
3,996,822 | 4,019,834 | ||||
| RestHcted funds |
45,000 | 45,000 | ||||
| TOTAL FUNDS | 4,041,822 | 4,064,S34 |
| 2020 | 2019 | ||||||
|---|---|---|---|---|---|---|---|
| Notes | 5 | ||||||
| Cash flows from | operating | activiTies | |||||
| Cash generated interest paid |
from operations | (70,536) ~5,705 |
65,586 ~7,046) |
||||
| Net cash (used in)/provided | by operating | activities | ~76,241) | 58,540 | |||
| Cash flows from | investing | activities | |||||
| Purchase of tangible fixed |
assets | (1,093) | (1,140) | ||||
| Interest received | 1,258 | 1,580 | |||||
| Net cash provided by investing activities |
165 | 440 | |||||
| Cash flows from | financing | activities | |||||
| Loan repayments | in year | 16,971 | ~15,916) | ||||
| Net cash used in financing |
activities | ~16,971) | ~15.91 6) | ||||
| Change in cash |
and cash | equivalents | in | the | |||
| reporting period |
(93,0471 | 43,064 | |||||
| Cash and cash equivalents | at the beginning | ||||||
| ofthe reporting | period | 230,597 | 187,533 | ||||
| Cash and cash equivalents | at the end | of | the | ||||
| reporting period |
137,550 | 230,597 |
| RECONCILIATION OF NET (EXPENDITURE)/INCOME |
RECONCILIATION OF NET (EXPENDITURE)/INCOME |
RECONCILIATION OF NET (EXPENDITURE)/INCOME |
TO NET CASH FLOW FROM OPERATING | TO NET CASH FLOW FROM OPERATING | ACTIVITIES | |
|---|---|---|---|---|---|---|
| 2020 | 2019 | |||||
| E | 2 | |||||
| Net (expenditure)/income | for the reporting | period (as per the Statement | of | |||
| Financial Activities) |
(23,012) | 31,375 | ||||
| Adjustments for: |
||||||
| Depreciation charges |
52,501 | 52,048 | ||||
| Lasses on investments | (59,000) | |||||
| Interest received | (1,258) | (1,580) | ||||
| Interest paid | 5,705 | 7,046 | ||||
| Increase in debtors Decrease m creditors |
(40,379) ~5,093) |
(11,826) ~11,477) |
||||
| Net cash (used in)/provided | by operations | ~70,536) | 65,586 |
| 2. | ANALYSIS OF CHANGES | ANALYSIS OF CHANGES | IN NET FUNDS | ||||
|---|---|---|---|---|---|---|---|
| At 1.1.20 | Cash flow | At 31.12.20 | |||||
| Net cash | |||||||
| Cash at bank and | in hand | 230,597 | ~93,047] | 137,550 | |||
| 230,597 | ~93.047) | 137,550 | |||||
| Debt | |||||||
| Debts fa ling due within | I year | (16,710) | (1,0301 | (17,740) | |||
| Debts falling due | after | I | year | (107,883) | 18,002 | ~89,881) | |
| (124,593) | 16,972 | (107,6211 | |||||
| Total | 106,004 | $76,075) | 29,929 |
| DONATIONS | AND LEGACIES | AND LEGACIES | AND LEGACIES | |||||
|---|---|---|---|---|---|---|---|---|
| 2020 | 2019 | |||||||
| 5 | ||||||||
| Donations | 63,568 | 299,526 | ||||||
| INVESTMENT | INCOME | |||||||
| 2020 | 2019 | |||||||
| Rents received | 158N51 | 164,645 | ||||||
| Deposit account interest | 1,258 | 1,580 | ||||||
| 159,709 | I66,225 | |||||||
| INCOME FROM CHARITABLE ACTIVITIES | ||||||||
| 2020 | 2019 | |||||||
| Activity | 5 | E | ||||||
| Hire ofconference | facilities | Hire ofConference | facilities | 18,913 | 90,256 | |||
| Project funding | Project funding | 2,853 | 29,651 | |||||
| 21,766 | 119,907 | |||||||
| OTHER INCOME | ||||||||
| 2020 | 2019 | |||||||
| E | ||||||||
| Service charges receivable | 16,556 | 15,541 | ||||||
| Other income | 11,848 | 11,350 | ||||||
| CDVID- government | grants | 121,882 | ||||||
| 150,286 | 26.891 | |||||||
| RAISING FUNDS | ||||||||
| Other trading | activities | |||||||
| 2020 | 2019 | |||||||
| E | ||||||||
| Properly management | expenses | 5,458 | 17,438 | |||||
| CHARITABLE | ACTIVITIES COSTS | |||||||
| Support | ||||||||
| Direct | costs (see | |||||||
| Costs | note 8j | Totals | ||||||
| Generalcosts | 210,338 | 6,750 | 217,088 |
| STAFF COSTS | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2020 | 2019 | |||||||||
| 8 | 8 | |||||||||
| Wages and salanes | 192,524 | 223,253 | ||||||||
| Social security | costs | 14,069 | 16,489 | |||||||
| Other pension | costs | 3,745 | 3.275 | |||||||
| 210,338 | 243,017 | |||||||||
| The average | monthly | number | of employees | during | the year was as follows: | |||||
| 2020 | 2019 | |||||||||
| Administration | and | governance | 7 | 7 | ||||||
| Other | 3 | 3 | ||||||||
| 10 | 10 | |||||||||
| No employees | received emoluments | in excess of860.000. | ||||||||
| COMPARATIVES | FOR | THE STATEMENT | OF FINANCIAL | ACTIVITIES | ||||||
| Unrestricted | Restricted | Total | ||||||||
| fund | fund | funds | ||||||||
| INCOME AND | ENDOWMENTS | FROM | ||||||||
| Donations and | legacies | 299,526 | 299,526 | |||||||
| Chariitable activities |
||||||||||
| Hire ofConference | facilities | 90,256 | 90,256 | |||||||
| Project funding | 29,651 | 29,651 | ||||||||
| Investment income |
166,225 | I66,225 | ||||||||
| Other income | 26,891 | 26,891 | ||||||||
| Total | 612,549 | 612,549 | ||||||||
| EXPENDITURE | ON | |||||||||
| Raising funds | 17,438 | 17,438 | ||||||||
| Chariitable activities |
||||||||||
| Donations | 2,000 | 2,000 | ||||||||
| General costs | 243,017 | 243,017 | ||||||||
| Other | 318,719 | 318,719 | ||||||||
| Total | 581,174 | 581.174 |
| COMPARATIVES | FOR THE STATEMENT | OF FINANCIAL | ACTIVITIES - | ACTIVITIES - | continued | |||
|---|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | ||||||
| fund | fund | funds | ||||||
| NET INCOME | 31,375 | 31,375 | ||||||
| RECONCILIATION | OF FUNDS | |||||||
| Total funds brought forward |
||||||||
| As previously reported |
3,981.861 | 45,000 | 4,026,861 | |||||
| Pnor year adjustment | 6,598 | 6,598 | ||||||
| As restated | 3,988,459 | 45,000 | 4.033,459 | |||||
| TOTAL FUNDS CARRIED FORWARD | 4,019,834 | 45,000 | 4,064.834 | |||||
| 12. | TANGIBLE FIXED ASSETS | |||||||
| Fixtures | ||||||||
| Freehold | and | Motor | Computer | |||||
| property | fittings | vehicles | equipment | Totals | ||||
| 8 | 8 | 8 | F | 8 | ||||
| COST | ||||||||
| At I January 2020 |
2,341,154 | 68, | 170 | 75 | 283 | 2,409,682 | ||
| Additions | 919 | 174 | 1,093 | |||||
| At 31 December | 2020 | 2,341,154 | 69,089 | 249 | 283 | 2,410,775 | ||
| DEPRECIATION | ||||||||
| At I January 2020 |
92,710 | 12,850 | 33 | 283 | 105.876 | |||
| Charge for year | 46,822 | 5,624 | 54 | 52,500 | ||||
| At 31 December | 2020 | 139,532 | 18,474 | 87 | 283 | 158,376 | ||
| NET BOOK VALUE | ||||||||
| At 31 December | 2020 | 2,201,622 | 50,615 | 162 | 2,252,399 | |||
| At 31 December | 2019 | 2,248,444 | 55,320 | 42 | 2,303,806 | |||
| 13. | INVESTMENT PROPERTY | |||||||
| FAIR VALUE | ||||||||
| At I January 2020 |
1,597,701 | |||||||
| Revaluation | 59,000 | |||||||
| At 31 December | 2020 | 1,656,701 | ||||||
| NET BOOK VALUE | ||||||||
| At 31 December | 2020 | 1,656,701 | ||||||
| At 31 December | 2019 | 1,597,701 |
| 14. | DEBTORS | |||
|---|---|---|---|---|
| 2020 | 2019 | |||
| Amounts falling due within |
one year: | |||
| Trade debtors | 49,548 | 16,955 | ||
| Kube Publishing Limited |
83,140 | 80,640 | ||
| Markfield institute of Higher |
Education | 95,069 | 66,953 | |
| VAT | 2,883 | 814 | ||
| PrepaYments | 11,966 | 14,113 | ||
| 242,606 | 179,475 | |||
| Amounts falling due after more than one year: |
||||
| Markfield institute of Higher |
Education | 61,797 | 84,549 | |
| Aggre gate amounts | 304,403 | 264,024 | ||
| 15. | CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR |
|||
| 2020 | 2019 | |||
| Bank loans and overdrafts | fsee nate 17) | 17,740 | 16.710 | |
| Trade creditors | 15,929 | 20,382 | ||
| Taxation and social security | 2,733 | 4,209 | ||
| Other creditors | 182,948 | 182,110 | ||
| 219,350 | 223NI I | |||
| 16. | CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR |
|||
| 2020 | 2019 | |||
| Bank loans isee note 17i | 89,881 | 107,883 | ||
| 17, | LOANS | |||
| An analysis ofthe maturity of loans is given below |
||||
| 2020 | 2019 | |||
| Amounts falling due within |
one year on demand. | |||
| Bank loan | 17,740 | 16,710 | ||
| Amounts falling between one and two years: |
||||
| Bank loan | 18,627 | I7,542 | ||
| Amounts falling due between two and five years: |
||||
| Bank loan | 48,137 | 58,045 | ||
| Amounts falling due in more than five years: |
||||
| Repayable by instalments. |
||||
| Bank loan |
| 2020 | 2019 | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| 8 | |||||||||
| Bank leans | 107,621 | 124,593 | |||||||
| Bank loans are | secured on the asset to which they relate. | ||||||||
| MOVEMENT IN |
FUNDS | ||||||||
| Net | |||||||||
| movement | At | ||||||||
| At 1.1.20 | in funds | 31.12.20 | |||||||
| Unrestricted funds |
|||||||||
| General fund | 4,019,834 | 123,012) | 3,996,822 | ||||||
| Restricted funds | |||||||||
| Scholarship | 45,000 | 45.000 | |||||||
| TOTAL FUNDS | 4,064,834 | ~23,012) | 4,041,822 | ||||||
| Net movement | in funds, included | in the above | are as follows: | ||||||
| Incoming | Resources | Gains and | Movement | ||||||
| resources | expended | losses | in funds | ||||||
| Unrestricted funds |
|||||||||
| General fund |
395,329 | )477,341) | 59,000 | )23,012) | |||||
| TOTAL FUNDS | 395,329 | )477,341) | 59,000 | ~23,012) | |||||
| Comparatives | for movement | in funds | |||||||
| Prior | Net | ||||||||
| year | movement | At | |||||||
| At 1.1.19 | adjustment | in funds | 31,12.19 | ||||||
| 5 | |||||||||
| Unrestricted funds |
|||||||||
| General fund |
3,981,861 | 6,598 | 31,375 | 4,019.834 | |||||
| Restricted funds | |||||||||
| Scholarship | 45,000 | 45,000 | |||||||
| TOTAL FUNDS | 4,026,861 | 6,598 | 31,375 | 4,064,834 | |||||
| Comparative | net movement | in funds, included | in | the above are as follows | |||||
| Incoming | Resources | Movement | |||||||
| resources | expended | in funds | |||||||
| 5 | 5 | ||||||||
| Unrestricted funds |
|||||||||
| General fund | 612,549 | 1581,174) | 31.375 | ||||||
| TOTAL FUNDS | 612,549 | j581,174) | 31,375 |
| 2020 | 2019 | |||
|---|---|---|---|---|
| E | E | |||
| INCOME AND ENDOWMENTS | ||||
| Donations and legacies | ||||
| Donations | 63.568 | 299,526 | ||
| Investmerit income |
||||
| Rents received | 158451 | I64.645 | ||
| Deposit account interest | 1,258 | 1,580 | ||
| 159,709 | I66,225 | |||
| Charitable activities |
||||
| Hire ofconference | facilities | 18,913 | 90,256 | |
| Project funding | 2,853 | 29,651 | ||
| 21,766 | 119,907 | |||
| Other income | ||||
| Service charges receivable | 16,556 | 15,541 | ||
| Other income | 11,848 | 11,350 | ||
| COVID- government | grants | 121,882 | ||
| 150,286 | 26,891 | |||
| Total incoming resources |
395,329 | 612,549 | ||
| EXPENDITURE | ||||
| Other trading activities |
||||
| Property management | expenses | 5,458 | I7.438 | |
| Charitable activities |
||||
| Wages | 192,524 | 223,253 | ||
| Social security | 14.069 | I6,489 | ||
| Pensions | 3,745 | 3.275 | ||
| Donations paid |
2,000 | |||
| 210,338 | 245,017 | |||
| Other | ||||
| Hire of equipment | 2,221 | 3,214 | ||
| Advertising ond promation |
560 | 24894 | ||
| Rates and water | 29,317 | 24,849 | ||
| Insurance | 18,605 | 18.423 | ||
| Lightand heat |
48,360 | 60,486 | ||
| Motor and travel expenses | 594 | 1.695 | ||
| Pnnting, postage and | stationery | 6,757 | 7,526 | |
| Telephone | 2,748 | 4,707 | ||
| ITand internet costs | 2.203 | 5,247 | ||
| Library costs | 14,896 | 12495 | ||
| Repairs and maintenance | 14,364 | 19,511 | ||
| Cleo ning | 7.500 | 19,760 | ||
| Bank charges | 42 | 46 | ||
| Legal and professional | 26.676 | 15,916 | ||
| Financial operations | 18,452 | 16,840 | ||
| Meals and occommodation | 3,294 | 15,893 | ||
| Staff training | 323 | |||
| Cadied forward | 196,589 | 251,825 |
| 2020 | 2019 | |
|---|---|---|
| Other Brought forward Freehold property dep'n Fixtures 8, fittings dep'n Motor vehicle dep'n |
196,589 46,823 5,624 54 |
251,825 45,887 6,147 14 50 |
| Bank interest Bank loan interest |
5,705 | 6,996 |
| 254,795 | 310,919 | |
| Support costs | ||
| Governance costs Auditors' remuneration |
6,750 | 7,800 |
| Totalresources expended |
477,341 | 581,I74 |
| Net (expenditure)/income | ~82,012i | 31,375 |