OpenCharities

This text was generated using OCR and may contain errors. Check the original PDF to see the document submitted to the regulator.

2022-04-05-accounts

Page
Report ofthe Trustees 1 to 5
Report ofthe Imlepemlent
Auditors
6 to 9
Statement ofFinnncial Activities 10
Balance Sheet
Cash Flow Statement 13
Notes to the Cash Inlaw Statement
Notes to the F'inancinl Stntements 15 to 20
Detaile&l Statement of Financial Activities 21 to 22

IrOR T HE YEAR ENDED 5AP RIL 2022
5/4/22 5/4/21
Unrestricted Total
fumls funds
Notes 8
INCOME AND ENDOWMENTS PROM
Donations and legacies 508,026 290,158
Other trading activities 3,675 45
hlvestnlenf hlconle 58,998 97,616
Other income 7,577
Total 878,878 387839
EXPENDITURE ON
Charitable activities
Charitable activities 295,773 305,363
NET INCOME 282,503 82,456
RECONCILIATION Olr IrUNDS
Total funds brought forward 10,266,627 10,184,171
TOTAL EUNDS CARRIED IrORWARD 10,549,130 10,266,627

Balance Sheet
5APRIL 2022
5/4/22 5/4/21
Unrestricted Total
funds funds
Notes
EIXEDASSETS
Tangible assets 10 5,014,557 4,859,135
CURRENT ASSETS
Stocks ll 1,000 1,000
Debtors 12 105,728 445,698
Prepayments
and accrued income
18,321
Cash at bank and in hami 5)453,436 4,945,773
5,560)164 5,410,792
CREDITORS
Amounts
falling due within
one yeal' 13 (25,591) (3,300)
NET CURRENT ASSETS 5)534)573 5,407,492
TOTAL ASSETS LESSCURRENT
LIABILITIES 10,549)130 10,26G,627
NLrT ASSETS 10,549,130 10,266,627
IrUNDS 14
Unrestricted
funds
10,549,130 10,2G6,627
TOTALI'UNDS 10,549)130 10,266,627

Cash Etow Staten&cut
EOR TIIEYEAR ENDED 5APRIL 2022
5/4/22 5/4/2]
Notes 8
Cash flows from operating nctivities
Cash generated
fi'om operations
761,976 40,589
Net cash provided by operating
activities
761,976 40,589
Cash flows from investing activities
Purchase oftangible
fixed assets
(313,311) (320,312)
Interest received 58,998 97,616
Net cash use&1 in investing activities ~254,313) ~222,696)
Change
in cnsh
an&I cash equivnlcnts in
the reporting
period
507,663 (182,107)
Cash aml cash equivalents at the
beginning
ofthe
reportiug period 4,945,773 5,127,880
Cash aml cash equivalents at the mid of
the reporting
period
5,453,436 4,945,773

5/4/22 5/4/21
Net income for the reporting period (as per the Statement ofFinancial
Activities) 282s503 82,456
Adjustments for:
Depreciation chmges 157,889 154,041
Interest received (58s998) (97,616)
Decrease/(increase) in debtors 358)291 (98,292)
Increase in creditors 22,291
Nct cash provided bv operations 761,976 40,589

ANALYSIS Oli CHANGES IN NET FUND S
At 6.4,21 Cash flow At 5.4.22
g
Net cash
Cash at bank and in hand 4,945,773 507,663 5,453,436
4,945,773 507,663 5,453,436
Total 4,945,773 507,663 5,453,436

FOR THE YEAR ENDED 5A PRIL 2022
2. DONATIONS
AND LEGACIES
5/4/22 5/4/21
Donations 465,902 232,508
Gift aid 4?,124 55,700
Donated services and facilities 1,950
~508 026 290,158
3. OTHER TRADING ACTIVITIES
5/4/22 5/4/21
Ll tel'atul'e
anti nlagazhle
3,675 45
4. INVESTMENT INCOME
5/4/22 5/4/21
Interest receivable 58,998 97,526
Interest received
from bank
90
58,998 97,616
5. CHARITABLE ACTIVITIES COSTS
Direct Support
Costs (see costs (see
note 6) note 7) Totals
5
Charitable
activities
~292 072 3,701 295)773
DIRLCT COSTS OF CHARITABLE ACTIVITIES
5/4/22 5/4/21
Motoring
and travelling
3,900
Colnfnunlty
hulches
11,410
Repairs
and maintenance
1&625 55,629
Insul'ance 42,426 20,762
Light, heat and water 34,364 42,115
Telephone
and fax
3,120 2,228
Postage, stationery
&advert
Literature
and magazines
1,458 461
5,900
Sundries 2,717 2,373
Broadcast and me&iia 2,695
Ilail hire 479
Conference
facilities/ Expense
16,986 48
Donations
-Macmillan
31,487
Depreciation 157)889 154,041
292,072 302,041

COMPARATIVKS F OR THE ST ATEMENT OF FINANCIAL AC TIVITIFS
Unrestricted
funds
8
INCOlVIE AND ENDOWMENTS FROM
Donations
and legacies
290,158
Other trading activities 45
lnvcstnlcnt
hlconlc
97,616
Total 387,819
EXPENDITURE ON
Charitable
activities
Charitable
activities
305,363
NET INCOMLl 82,456
RECONCILIATION OF FUNDS
Total funds brought
forlvard
10,184,171
TOTAL FUNDS CARRIED FORWARD 10,266,627

10. TANGIBI EFIXEDASSETS
Fixtures
Freehold and Motor
pl'opal'ty fittings vehicles Totals
5
COST
At 6 April 2021 6,304,529 258,839 199,978 6&763,346
Additions 289&593 23,718 313,311
At 5 April 2022 6,594,122 282&557 199,978 7,076),657
DEPRECIATION
At 6 April 2021 1&516,527 218)263 169,421 1,904,211
Charge for year 127,073 24,705 6,111 157,889
At 5 April 2022 1,643,600 242,968 175&532 2,062,100
NET BOOI&VALUE
At 5 April 2022 4&950)522 39&589 24,446 5,014,557
At 5 April 2021 4,788,002 40,576 30,557 4,859,135
11. STOCI&S
5/4/22 5/4/21
8 g
Stocks 1,000
Finished
goods
1,000
1&000 1,000
12. DEBTORS; AMOUNTS IrALLING DUE IVITHIN ONE YEAR
5/4/22 5/4/21
g 5
Loan to SN&YI Yerona, Italy 79,818 79,818
Other debtor Bank ofIrnlia 3,905 147,011
Other debtor Punjab Bank 13,307 213,371
Branches 5&498 5,498
Other Debtor SBI 3,200
105,728 445,698
FORTHE YL'A FORTHE YL'A FORTHE YL'A FORTHE YL'A R ENDED 5APRIL 2022
13. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
5/4/22 5/4/21
Othcl' cl'editors 25&591 3,300
14, MOVEMENT IN I'UNDS
Net
nlovefncnt At
At 6.4.21 in funds 5.4.22
Unrestricted fumls
General
fuml
10,266,627 282)503 10,549,130
TOTAL FUNDS 10,2G6,627 282,503 10,549,130
Net movement in funds, included in the above are as follolvs;
lneon'ling Resources Movement
resources expended in funds
g
Unrestricted fumls
General
fund
578)276 (295)773) 282)503
TOTALI"UNDS 578,276 ~295&773) 282,503
Conlparatives for movement in fumls
Net
Inovcnfcflt At
At 6.4.20 in funds 5CL21
Unrestricted funds
General fimd 10,184,171 82,456 10,266,627
TOTAL FUNDS 10,184,171 82,456 10,266,627
Comparative nct movement in funds, included in the above are as follows:
Inconllng Resources Movcnlcnt
I'csoul'ces expended lfl funds
g
Unrestricted funds
General
fund
387,819 (305,363) 82,456
TOTAL I'UNDS 387,819 L305,363i 82,456

Net
nlovcnlent At
At 6.4.20 hl funds 5.4.22
f
Unrestricted funds
General fimd 10,184,171 364,959 10,549,130
TOTAI. IrUNDS 10,184,171 364,959 10,549,130
hlconlnlg Resources lvlovement
resources expended hl funds
6
Unrestricted fumls
General fund 966,095 (601,136) 364,959
TOTAI. I'UNDS 966,095 L601,136) 364,959

Detailed Statement ofKinancial Activities
KOR TIIKYEAR ENDED 5APRIL 2022
5/4/22 5/4/21
INCOME AND ENDOWMENTS
Donations
aml legacies
Donations 465,902 232,508
Oift aid 42&124 55,700
Donated services and facilities 1,950
508,026 290,158
Other trnding
activities
Literature
and magazine
3&675
Investnlent
income
Interest receivable 58)998 97,526
Interest received fiom bank 90
58,998 97,616
Other income
Insurance
Claim
7,577
Total incoming
resources
578,276 387,819
EXPENDITURE
Charitable
activities
Motoring
and travelling
3,900
Comnumity
lunches
11,410
Repairs
mid maintenance
1,625 55,629
lnsllrallce 42,426 20,762
Light, heat and )voter 34&364 42,115
Telephone
and fax
3&120 2,228
Postage, stationery &advert 1,458 461
l,iterature
mid magazines
5,900
Sundries 2&717 2,373
Broadcast and media 2,695
Hall hire 479
Conference
facilities/ Expense
16,986 48
Donations
- Macmillan
31,487
Depreciation oftangible fixed assets 157&889 154,041
292,072 302,041
Suppol't
costs
Kinance
Bank charges 22
Governance
costs
Auditors'
remuneration
3&300 3,300
Carried
fomvard
3)300 3,300
Governance
costs
IIrought
forward
Legal &Professional fee
Total resources expended
Net income
5/4/22 5/4/21
3,300 3,300
401
3,701 3,300
295,773 305,363
282,503 82,456