Khatam Alnabaeen Limited
Charity No. 1168024
Company No. 08404576
Trustees' Report and Unaudited Accounts
28 February 2023
Khatam Alnabaeen Limited Contents
| Pages | ||
|---|---|---|
| Trustees' Annual Report | 2 to 4 | |
| Independent Examiner's Report | 5 | |
| Statement of Financial Activities | 6 | |
| Summary Income and Expenditure Account | 7 | |
| Balance Sheet | 8 | |
| Statement of Cash flows | 9 | |
| Notes to the Accounts | 10 to | 17 |
| Detailed Statement of Financial Activities | 18 to | 19 |
Page 1
Khatam Alnabaeen Limited Trustees Annual Report
The trustees, who are also directors of the charity for the purposes of the Companies Act 2006, present their report with the unaudited financial statements of the charity for the year ended 28 February 2023.
REFERENCE AND ADMINISTRATIVE DETAILS
Company No. 08404576
Charity No. 1168024
Principal Office
Unit 6 Wellesly Court Apsley Way London NW2 7HF
Registered Office
Suite G1 Harstbourne House Delta Gain Watford WD19 5EF
Directors and Trustees
The Directors of the charitable company are its Trustees for the purposes of charity law. The following Directors and Trustees served during the year:
S.F. Hosseini-Milani M.E. Mesbahi
S.E. Shahrestani
Accountants
Sabat Accountants Ltd t/a Seymour King Suite G1 Hartsbourne House Delta Gain Watford WD19 5EF
Page 2
Khatam Alnabaeen Limited Trustees Annual Report
OBJECTIVES AND ACTIVITIES
The purpose of the charity is promotion of racial and religious harmony through education. In shaping our objectives and activities, the trustees have considered the Charity Commission's guidance on public benefit, including the guidance 'public benefit: running a charity (PB2)'.
The activities undertaken by the charity to promote its objectives and aims are stated below.
The activities undertaken by the charity to promote its objectives and aims are as follows;
1- Theology Courses
-
2- Mental Health Courses
-
3- Conferences
4- Inter-faith and intra-faith conferences
- 5- Round table weekend discussions
ACHIEVEMENTS AND PERFORMANCE
-
Round table weekend discussions are managed throughout the year with the vision of better parenting and creating a better environment for children’s moral and mental state.
-
Theology Courses: Term one started on 14/3/2022 and continued until 29/7/2022. Term two took place on the 1st of September 2022 and ended on the 30th of January 2023.
-
Organised a conference titled (Need for reform in our communities). This conference focused upon Peaceful Existence and guidelines for good citizens.
-
Mental Health Courses: The first course was aimed at preachers, improvising them with the most updated scientific and social approaches to the issues. The second course held for the general members of the community, involving workshops and discussions in order to bring better understanding of the mental health issues surrounding them, their close families and loved ones.
-
We ran a conference titled “Raising Awareness on Disabilities in the Muslim Communities in the UK”, which also included briefing of religious obligations towards this matter.
-
In co-operation with the Centre for Muslim-Christian Studies in Oxford, interfaith and intra-faith conferences have been organised and managed.
FINANCIAL REVIEW
During the year under review the charity received unrestricted income of £82,170 (2022: £41,948) and restricted income of £50,855 (2022: £48,642) and had an expenditure of £107,494 (2022: £105,661) and £30,941 (2022: £57,811) for unrestricted and restricted expenditure respectively. At the balance sheet date the charity held unrestricted and restricted funds of £381,655 (2022: £416,979) and £152,813 (2022: £132,899) respectively.
Page 3
Khatam Alnabaeen Limited
Trustees Annual Report
It is the policy of the charity that unrestricted funds which have not been designated for a specific use should be maintained at a level equivalent to between three and six months running costs. The trustees consider that reserves at this level will ensure that, in the event of a significant drop in funding, they will be able to continue the charity's current activities while consideration is given to ways in which additional funds maybe raised. Based on this policy the reserves to be held are between £29,300 and £58,600. At the end of the year, the charity had unrestricted reserve fund of £381,655.
STRUCTURE, GOVERNANCE AND MANAGEMENT
The charity is a company limited by guarantee and is controlled by its Memorandum and Articles of Association dated 15 February 2013 as amended by special resolution dated 19 February 2016 and 27 June 2016.
The charity may appoint any person who is willing to become a director/trustee.
Statement of Trustees' Responsibilities
The Trustees are responsible for preparing the Trustees' report and the financial statements in accordance with the applicable law and United Kingdom's accounting standards (United Kingdom's generally accepted accounting practice).
The law applicable to charities in England and Wales requires the charity trustees to prepare financial statements for each year which give a true and fair view of affairs of the charity and of incoming resources and the application of resources of the charity for that period. In preparing the financial statements, the trustees are required to:
-
Select suitable Accounting policies and apply them consistently;
-
Observe the methods and principles in the Charities Statement of Recommended Practice;
-
Make judgements and estimates that are reasonable and prudent;
-
State whether applicable accounting standards have been followed, subject to any material departures disclosed and explained in the financial statements;
-
Prepare the financial statements on the going concern basis unless its inappropriate to presume that the charity will continue in business.
The Trustees are responsible for keeping proper accounting records that disclose with reasonable accuracy at any time the financial position of the charity and to enable them to ensure that the financial statements comply with the Companies Act 2006. The Trustees are also responsible for safeguarding the assets of the charity and hence taking reasonable steps for the prevention and detection of fraud and other irregularities.
The above report has been prepared in accordance with the provisions applicable to companies subject to the small companies regime as set out in Part 15 of the Companies Act 2006 and in accordance with the Charities SORP (FRS 102).
Signed on behalf of the board
S.F. Hosseini-Milani Trustee
23 November 2023
Page 4
Khatam Alnabaeen Limited Independent Examiners Report
Independent Examiner's Report to the trustees of Khatam Alnabaeen Limited
I report to the charity trustees on my examination of the financial statements of Khatam Alnabaeen Limited for the year ended 28 February 2023.
Responsibilities and basis of report
As the charity's trustees of the company (and also its directors for the purposes of company law) you are responsible for the preparation of the financial statements in accordance with the requirements of the Companies Act 2006 ('the 2006 Act.
Having satisfied myself that the financial statements of the Charity are not required to be audited under Part 16 of the 2006 Act and are eligible for independent examination, I report in respect of my examination of your charity's financial statements as carried out under section 145 of the Charities Act 2011 ('the 2011 Act'). In carrying out my examination I have followed the Directions given by the Charity Commission under section 145(5) (b) of the 2011 Act.
Independent examiner's statement
I have completed my examination. I can confirm that no material matters have come to my attention in connection with the examination giving me cause to believe:
-
accounting records were not kept in accordance with section 386 of the 2006 Act ; or
-
the financial statements do not accord with those records; or
-
the financial statements do not comply with the accounting requirements under section 396 of the 2006 Act other than any requirement that the financial statements give a 'true and fair' view which is not a matter considered as part of an independent examination; or
-
the financial statements have not been prepared in accordance with the methods and principles of the Statement of Recommended Practice for accounting and reporting by charities applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102).
I have no concerns and have come across no other matters in connection with the examination to which attention should be drawn in this report in order to enable a proper understanding of the financial statements to be reached.
Sajjad B Tejani FCCA Sabat Accountants Ltd t/a Seymour King Suite G1
Hartsbourne House Delta Gain Watford WD19 5EF 23 November 2023
Page 5
Khatam Alnabaeen Limited Statement of Financial Activities
for the year ended 28 February 2023
| Notes Income and endowments from: Donations and legacies 4 Investments 5 Other 6 Total Expenditure on: Charitable activities 7 Other 8 Total Net gains on investments Net expenditure 9 Transfers between funds Net expenditure before other gains/(losses) Other gains and losses Net movement in funds Reconciliation of funds: Total funds brought forward Total funds carried forward |
Unrestricted funds 2023 £ 76,371 149 5,650 |
Restricted funds 2023 £ 50,855 - - |
Total funds 2023 £ 127,226 149 5,650 |
Total funds 2022 £ 82,213 17 8,360 |
|---|---|---|---|---|
| 82,170 250 117,244 |
50,855 30,941 - |
133,025 31,191 117,244 |
90,590 73,008 90,464 |
|
| 117,494 - |
30,941 - |
148,435 - |
163,472 - |
|
| (35,324) - |
19,914 - |
(15,410) - |
(72,882) - |
|
| (35,324) | 19,914 | (15,410) | (72,882) | |
| (35,324) 416,979 |
19,914 132,899 |
(15,410) 549,878 |
(72,882) 622,760 |
|
| 381,655 | 152,813 | 534,468 | 549,878 |
Page 6
Khatam Alnabaeen Limited Summary Income and Expenditure Account
for the year ended 28 February 2023
| Income Interest and investment income Gross income for the year Expenditure Depreciation and charges for impairment of fixed assets Total expenditure for the year Net expenditure before tax for the year Net expenditure for the year |
2023 £ 132,876 149 133,025 134,086 14,349 148,435 (15,410) (15,410) |
2022 £ 90,573 17 |
|---|---|---|
| 90,590 | ||
| 148,653 14,819 |
||
| 163,472 | ||
| (72,882) | ||
| (72,882) |
Page 7
Khatam Alnabaeen Limited Balance Sheet
at 28 February 2023
| Company No. 08404576 Notes 2023 £ Fixed assets Tangible assets 12 631,727 631,727 Current assets Debtors 13 7,543 Cash at bank and in hand 28,880 36,423 Creditors:Amount falling due within one year 14 (3,182) Net current assets 33,241 Total assets less current liabilities 664,968 Creditors:Amounts falling due after more than one year 15 (130,500) Net assets excluding pension asset or liability 534,468 Total net assets 534,468 The funds of the charity Restricted funds 16 Restricted income funds 152,813 152,813 Unrestricted funds 16 General funds 381,655 381,655 Reserves 16 Total funds 534,468 |
2022 £ 646,076 |
|---|---|
| 646,076 1,192 34,223 |
|
| 35,415 (3,113) |
|
| 32,302 678,378 (128,500) |
|
| 549,878 | |
| 549,878 | |
| 132,899 | |
| 132,899 416,979 |
|
| 416,979 | |
| 549,878 |
These accounts have been prepared in accordance with the special provisions of Part 15 of the Companies Act 2006 relating to small companies.
For the year ended 28 February 2023 the company was entitled to exemption under section 477 of the Companies Act 2006 relating to small companies.
The members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.
The directors acknowledge their responsibilities for complying with the requirements of the Companies Act 2006 with respect to accounting records and the preparation of accounts.
Approved by the board on 23 November 2023
And signed on its behalf by:
S.F. Hosseini-Milani Trustee
23 November 2023
Page 8
Khatam Alnabaeen Limited Statement of Cash flows for the year ended 28 February 2023
| Cash flows from operating activities Net expenditure per Statement of Financial Activities Adjustments for: Depreciation of property, plant and equipment Dividends, interest and rents from investments (Increase)/Decrease in trade and other receivables Increase in trade and other payables Net cash used in operating activities Cash flows from investing activities Dividends, interest and rents from investments Net cash from investing activities Cash flows from financing activities Repayment of borrowings Net cash from financing activities Net decrease in cash and cash equivalents Cash and cash equivalents at the beginning of the year Cash and cash equivalents at the end of the year Components of cash and cash equivalents Cash and bank balances |
2023 £ (15,410) 14,349 (5,799) (6,351) 69 (13,142) 5,799 5,799 2,000 2,000 (5,343) 34,223 28,880 28,880 28,880 |
2022 £ (72,882) 14,819 (8,377) 8,685 1,072 |
|---|---|---|
| (56,683) 8,377 |
||
| 7,904 | ||
| - | ||
| - | ||
| (48,779) | ||
| 83,255 | ||
| 34,476 | ||
| 34,223 | ||
| 34,223 |
Page 9
Khatam Alnabaeen Limited Notes to the Accounts
for the year ended 28 February 2023
- 1 Accounting policies
Basis of preparation
The financial statements have been prepared in accordance with Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) (effective 1 January 2015) - (Charities SORP (FRS 102)), the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) and the Companies Act 2006.
The charity meets the definition of public benefit entity.
The accounts are prepared in Great British Pounds which is the main functional and presentational currency.
Change in basis of accounting or to previous accounts
There has been no change to the accounting policies (valuation rules and method of accounting) since last year and no changes have been made to accounts for previous years.
Fund accounting
Unrestricted funds These are available for use at the discretion of the trustees in furtherance of the general objects of the charity.
Designated funds These are unrestricted funds earmarked by the trustees for particular purposes. Revaluation funds These are unrestricted funds which include a revaluation reserve representing the restatement of investment assets at their market values. Restricted funds These are available for use subject to restrictions imposed by the donor or through terms of an appeal.
Page 10
Khatam Alnabaeen Limited Notes to the Accounts
Income
- Recognition of Income is included in the Statement of Financial Activities (SoFA) when the charity income becomes entitled to, and virtually certain to receive, the income and the amount of the income can be measured with sufficient reliability.
Income with related Where income has related expenditure the income and related expenditure is expenditure reported gross in the SoFA. Donations and Voluntary income received by way of grants, donations and gifts is included in the legacies the SoFA when receivable and only when the Charity has unconditional entitlement to the income.
-
Tax reclaims on Income from tax reclaims is included in the SoFA at the same time as the donations and gifts gift/donation to which it relates. Donated services These are only included in income (with an equivalent amount in expenditure) and facilities where the benefit to the Charity is reasonably quantifiable, measurable and material.
-
Volunteer help The value of any volunteer help received is not included in the accounts. Investment income This is included in the accounts when receivable. Gains/(losses) on This includes any gain or loss resulting from revaluing investments to market value revaluation of fixed at the end of the year. assets Gains/(losses) on This includes any gain or loss on the sale of investments. investment assets
Expenditure
-
Recognition of Expenditure is recognised on an accruals basis. Expenditure includes any VAT which expenditure cannot be fully recovered, and is reported as part of the expenditure to which it relates.
-
Expenditure on These comprise the costs associated with attracting voluntary income, fundraising raising funds trading costs and investment management costs. Expenditure on These comprise the costs incurred by the Charity in the delivery of its activities and charitable activities services in the furtherance of its objects, including the making of grants and governance costs.
-
Grants payable All grant expenditure is accounted for on an actual paid basis plus an accrual for grants that have been approved by the trustees at the end of the year but not yet paid.
-
Governance costs These include those costs associated with meeting the constitutional and statutory requirements of the Charity, including any audit/independent examination fees, costs linked to the strategic management of the Charity, together with a share of other administration costs.
-
Other expenditure These are support costs not allocated to a particular activity.
Taxation
The charity is exempt from corporation tax on its charitable activities.
Page 11
Khatam Alnabaeen Limited Notes to the Accounts
Tangible fixed assets and depreciation
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life:
Freehold property 2%% on cost
Fixture, fittings & equipment 20%% on cost
Trade and other debtors
Trade and other debtors are recognised at the settlement amount due after any trade discount offered. Prepayments are valued at the amount prepaid net of any trade discounts due.
Cash and cash equivalents
Cash and cash equivalents comprise cash at bank and on hand, demand deposits with banks and other short-term highly liquid investments with original maturities of three months or less and bank overdrafts. In the statement of financial position, bank overdrafts are shown within borrowings or current liabilities. In the Statement of Cash Flows, cash and cash equivalents are shown net of bank overdrafts that are repayable on demand and form an integral part of the company's cash management.
Trade and other creditors
Short term creditors are measured at the transaction price. Other creditors and provisions are recognised where the charity has a present obligation resulting from a past event that will probably result in the transfer of funds to a third party and the amount due to settle the obligation can be measured or estimated reliably. Creditors and provisions are normally recognised at their settlement amount after allowing for any trade discounts due.
Pension costs
The charity operates a defined contribution plan for its employees. A defined contribution plan is a pension plan under which the company pays fixed contributions into a separate entity. Once the contributions have been paid the company has no further payments obligations. The contributions are recognised as expenses when they fall due. Amounts not paid are shown in accruals in the balance sheet. The assets of the plan are held separately from the company in independently administered funds.
Receipt of donated goods, facilities and services
All donated goods, facilities and services received are recognised within incoming resources and expenditure at an estimate of the value to the charity.
2 Company status
The company is a private company limited by guarantee and consequently does not have share capital.
Page 12
Khatam Alnabaeen Limited
Notes to the Accounts
3 Statement of Financial Activities - prior year
| Income and endowments from: Donations and legacies Investments Other Total Expenditure on: Charitable activities Other Total Net income Net income before other gains/(losses) Other gains and losses: Net movement in funds Reconciliation of funds: Total funds brought forward Total funds carried forward 4 Income from donations and legacies General donation Khums - Sehme Imam and Sehme Sadaat Sadaqah Khums - Sehme Imam Education 5 Income from investments Interest receivable |
Unrestricted £ 76,371 - - - - 76,371 |
Unrestricted funds 2022 £ 33,571 17 8,360 41,948 15,197 90,464 105,661 (63,713) (63,713) (63,713) 480,692 416,979 Restricted £ - - - - 50,855 50,855 Unrestricted £ 149 149 |
Restricted funds 2022 £ 48,642 - - 48,642 57,811 - 57,811 (9,169) (9,169) (9,169) 142,068 132,899 Total 2023 £ 76,371 - - - 50,855 127,226 Total 2023 £ 149 149 |
Total funds 2022 £ 82,213 17 8,360 |
|---|---|---|---|---|
| 90,590 73,008 90,464 |
||||
| 163,472 | ||||
| (72,882) | ||||
| (72,882) | ||||
| (72,882) 622,760 |
||||
| 549,878 | ||||
| Total 2022 £ 33,571 3,500 56 6,286 38,800 |
||||
| 82,213 | ||||
| Total 2022 £ 17 |
||||
| 17 |
Page 13
Khatam Alnabaeen Limited Notes to the Accounts
6 Other income
| JRS Grant Gift Aid 7 Expenditure on charitable activities Expenditure on charitable activities Education General donation Governance costs 8 Other expenditure Employee costs Motor and travel costs Premises costs Amortisation, depreciation, impairment, profit/loss on disposal of fixed assets General administrative costs Legal and professional costs 9 Net expenditure before transfers This is stated after charging: Depreciation of owned fixed assets Independent Examiner's fee |
Unrestricted £ - 250 250 |
Unrestricted £ - 5,650 5,650 |
Total 2023 £ - 5,650 5,650 |
Total 2022 £ 8,360 - |
|---|---|---|---|---|
| 8,360 | ||||
| Restricted £ 30,941 - 30,941 Unrestricted £ 75,327 204 9,072 14,349 16,492 1,800 117,244 2023 £ 14,349 1,800 |
Total 2023 £ 30,941 250 31,191 Total 2023 £ 75,327 204 9,072 14,349 16,492 1,800 117,244 |
Total 2022 £ 57,811 15,197 |
||
| 73,008 | ||||
| Total 2022 £ 49,149 - 7,611 14,819 17,085 1,800 |
||||
| 90,464 | ||||
| 2022 £ 14,819 1,800 |
Page 14
Khatam Alnabaeen Limited Notes to the Accounts
2023 2022 Number Number
10 Trustee remuneration and expenses
The nature of the reimbursed expenses There was no trustees' remuneration or other benefits for the year ended 28 February 2023 nor for the year ended 28 February 2022.
11 Staff costs
| Salaries and wages Pension costs |
2023 73,830 1,497 75,327 |
2022 48,172 977 |
|---|---|---|
| 49,149 |
No employee received emoluments in excess of £60,000.
The average monthly number of full time equivalent employees during the year was as follows:
| Administration 12 Tangible fixed assets Cost or revaluation At 1 March 2022 At 28 February 2023 Depreciation and impairment At 1 March 2022 Depreciation charge for the year At 28 February 2023 Net book values At 28 February 2023 At 28 February 2022 13 Debtors Other debtors Prepayments and accrued income |
2023 Number 4 4 Land and buildings £ 686,332 686,332 53,391 9,227 62,618 623,714 632,941 2023 £ 6,090 1,453 7,543 |
Fixture, fittings & equipment £ 28,079 28,079 14,944 5,122 20,066 8,013 13,135 |
2022 Number 3 |
|---|---|---|---|
| 3 | |||
| Total £ 714,411 |
|||
| 714,411 | |||
| 68,335 14,349 |
|||
| 82,684 | |||
| 631,727 | |||
| 646,076 | |||
| 2022 £ 300 892 |
|||
| 1,192 |
Page 15
Khatam Alnabaeen Limited Notes to the Accounts
14 Creditors:
| 14 Creditors: | ||
|---|---|---|
| amounts falling due within one year Trade creditors Other taxes and social security Other creditors Accruals 15 Creditors: amounts falling due after more than one year Other loans |
2023 £ 122 913 347 1,800 3,182 2023 £ 130,500 130,500 |
2022 £ - 1,097 216 1,800 |
| 3,113 | ||
| 2022 £ 128,500 |
||
| 128,500 |
Included in the creditors falling due after more than one year is an amount of £103,500 (2022: £101,500) due to a trustee. The loan is interest free and no guarantees have been provided.
Page 16
Khatam Alnabaeen Limited Notes to the Accounts
16 Movement in funds
| Restricted funds: Restricted income funds: Khums - Sehme Imam and Sadaat Sadaqah Khums - Sehme Imam Education Orphans Total Unrestricted funds: General funds Total funds |
At 1 March 2022 8,252 1,588 11,779 109,509 1,771 132,899 416,979 549,878 |
Incoming resources (including other gains/losses) £ - - - 50,855 - 50,855 82,170 133,025 |
Resources expended £ - - - (30,941) - (30,941) (117,494) (148,435) |
At 28 February 2023 £ 8,252 1,588 11,779 129,423 1,771 |
|---|---|---|---|---|
| 152,813 | ||||
| 381,655 | ||||
| 534,468 |
Purposes and restrictions in relation to the funds:
Restricted funds: Khums - Sehme Imam and Funds received as obligatory religious payments, to be utilised in Sadaat accordance to the teachings of the Islamic faith and at the discretion of the trustees. Sadaqah Donations received to be used for the poor and the needy. Khums - Sehme Imam Funds received as obligatory religious payments, to be utilised in accordance to the teachings of the Islamic faith and at the discretion of the trustees. Education This fund is used for the education activities of the charity. Orphans This fund is used for the general well being of the orphans.
17 Analysis of net assets between funds
| Analysis of net assets between funds | |||
|---|---|---|---|
| Fixed assets Net current assets Creditors due in more than one year and provisions |
Unrestricted funds £ 631,727 4,361 (130,500) 505,588 |
Restricted funds £ - 28,880 - 28,880 |
Total £ 631,727 33,241 (130,500) |
| 534,468 |
Page 17
Khatam Alnabaeen Limited Notes to the Accounts
18 Reconciliation of net debt
| Reconciliation of net debt | |||
|---|---|---|---|
| Cash and cash equivalents Borrowings Net debt |
At 1 March 2022 £ |
Cash flows £ |
At 28 February 2023 £ |
| 34,223 | (5,343) | 28,880 | |
| 34,223 (128,500) (128,500) (94,277) |
(5,343) (2,000) (2,000) (7,343) |
28,880 (130,500) |
|
| (130,500) | |||
| (101,620) |
19 Commitments
Operating lease commitments
Annual commitments under non-cancellable operating leases are as follows:
| 2023 | 2023 | 2022 | 2022 | |
|---|---|---|---|---|
| Land and buildings |
Other | Land and buildings |
Other | |
| £ | £ | £ | £ | |
| Operating leases with expiry date: | ||||
| Pension commitments | ||||
| 2023 | 2022 | |||
| £ | £ | |||
| The pension cost charge to the company | ||||
| amounted to: | 1,497 | 977 |
20 Related party disclosures
Related party transaction
Included in the restricted charitable activities expenditure is an amount of £4,500 (2022: £Nil) paid to an individual related to a trustee for the services rendered for the digitisation project.
Controlling party
The company is limited by guarantee and has no share capital; thus no single party controls the company.
Page 18
Khatam Alnabaeen Limited Detailed Statement of Financial Activities
for the year ended 28 February 2023
| Income and endowments from: Donations and legacies General donation Khums - Sehme Imam and Sehme Sadaat Sadaqah Khums - Sehme Imam Education Investments Interest receivable Other JRS Grant Gift Aid Total income and endowments Expenditure on: Charitable activities Education General donation Total of expenditure on charitable activities Employee costs Salaries/wages Pension costs Motor and travel costs Travel and subsistence Premises costs Rates Light, heat and power Premises insurances Premises repairs and maintenance Other premises costs |
Unrestricted funds 2023 £ 76,371 - - - - |
Restricted funds 2023 £ - - - - 50,855 50,855 - - - - - 50,855 30,941 - 30,941 30,941 - - - - - - - - - - - |
Total funds 2023 £ 76,371 - - - 50,855 127,226 149 149 - 5,650 5,650 133,025 30,941 250 31,191 31,191 73,830 1,497 75,327 204 204 3,053 3,174 880 757 1,208 9,072 |
Total funds 2022 £ 33,571 3,500 56 6,286 38,800 |
|---|---|---|---|---|
| 76,371 | 82,213 | |||
| 149 | 17 | |||
| 149 | 17 | |||
| - 5,650 |
8,360 - |
|||
| 5,650 | 8,360 | |||
| 82,170 - 250 |
90,590 57,811 15,197 |
|||
| 250 | 73,008 | |||
| 250 73,830 1,497 |
73,008 48,172 977 |
|||
| 75,327 | 49,149 | |||
| 204 | - | |||
| 204 | - | |||
| 3,053 3,174 880 757 1,208 |
2,970 2,277 824 1,540 - |
|||
| 9,072 | 7,611 |
Page 19
Khatam Alnabaeen Limited
Detailed Statement of Financial Activities
| General administrative costs, including depreciation and amortisation Depreciation of land and buildings Depreciation of Fixture, fittings & equipment Bank charges Software, IT support and related costs Telephone, fax and broadband Legal and professional costs Accountancy and bookkeeping Total of expenditure of other costs Total expenditure Net gains on investments Net expenditure Net expenditure before other gains/(losses) Other Gains Net movement in funds Reconciliation of funds: Total funds brought forward Total funds carried forward |
9,227 5,122 165 15,432 895 |
- - - - - - - - - 30,941 - 19,914 19,914 - 19,914 132,899 152,813 |
9,227 5,122 165 15,432 895 30,841 1,800 1,800 117,244 148,435 - (15,410) (15,410) - (15,410) 549,878 534,468 |
9,227 5,592 117 16,105 863 |
|---|---|---|---|---|
| 30,841 | 31,904 | |||
| 1,800 | 1,800 | |||
| 1,800 | 1,800 | |||
| 117,244 | 90,464 | |||
| 117,494 - |
163,472 - |
|||
| (35,324) | (72,882) | |||
| (35,324) - |
(72,882) - |
|||
| (35,324) | (72,882) | |||
| 416,979 | 622,760 | |||
| 381,655 | 549,878 |
Page 20