OpenCharities

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

2023-04-05-accounts

PAge
Report ofthe Trustees 1 to 5
Report ofthe Indepcadent
Au&litors
6 io 9
Stntement ofFinancial Activities 10
Balance Sheet
Cash Flow Stntement 12
Notes to the Cash Flow Statcmcnt 13
Notes to the Finaucial Statements 14 to 19
Detailed Statentent ofFinancial Activlties 20

5/4/23 5/4/22
Unresh icted Total
funds funds
Notes
INCOME AND ENDOWMENTS FROM
Donations and legacies 2 615,321 508,026
Other trading activities 13,301 3,675
Investment income 66,880 58,998
Other income 7,577
Total 695,502 578,276
EXPENDITURE ON
Charitable activities
Charitable activities 299,067 295,773
NKT INCOME 396,435 282,503
RECONCILIATION Olr FUNDS
'fotal funds brought
fonvard
10,549,130 10,266,627
TOTAL FUNDS CARRIED FORWARD IOJ45465 10,549,130
5/4/23 5/4/22
Unrestricted Total
Itmds funds
FIXED ASSEfS Notes 6 I
Tang/hie assets 10 5,350,887 5,014,657
CURRENT ASSETS
Stocks
Debtors
Cash at
bank and la hand 11
12
1,000
159,068
5,438,172
1,000
105,728
5,453,436
5,598~ 5,560,164
CREDITORS
Amounts thtttng due wtNn one year 13 (3,540) (25,691)
5,594,898 6,534,573
10,945/165 10,549,130
10,945,585 10,549,130
14
10,945/t85 10,549,130
10,845,585 10,549,130

~Cab~i JK/5tnte~tc jn ~Cab~i JK/5tnte~tc jn
liOR THE AR ENDED 5A IL2023
5/4/23 5/4/22
Notes
Cnsh flows froru operating activities
Cash generated
from
operations 442,371 761,976
Net cash provided
by
operating
activities
442,371 761,976
Cash flows from investing nctivitles
Purchase oftangible fixed assets (524,515) (313,311)
interest received 66&880 58,998
Net cash used in investing activities (457&635) (254,313)
Chnnge
in cash and
cash equivnlents in
thc reporting
period
(15464) 507,663
Cash nnd cash equivalents at the
beginning
ofthe reporxing
period 5,453,436 4,945,773
Cash aud cash equivalcuts at the end of
the reporting
pcidod
5&438&172 5,453,436

tes to the C
h
S
tmn
FORTHE
'
RENDED 5APRIL 2023
tes to the C
h
S
tmn
FORTHE
'
RENDED 5APRIL 2023
RECONCILIATION OFNET INCOME TO NKT CASH FLOW FROM OPERATING ACTIVITIES
5/4/23 5/4/22
f.
Nct income for the reporting period (ns per the Stateruent ofFinancinl
Activities) 396,435 282,503
Adjushuents for:
Deptcciation charges 188405 l57,889
Interest received (66)880) (58,998)
(Inmcase)/decrease in debtors (53438) 358,291
(Dectease)/increase in creditors (22,051) 22,29I
Net cash provided by opcratious 442,371 761,976
2. ANALYSIS OF CHANGES IN NKT FUNDS
At6rb22 Cash flocv At 5.4.23
g f f
Net cash
Cash at bank and in hand 5,453,436 (15464) 5,438,172
5)453)436 (15)264) 5,438)172
Totnl 5,453,436 (15464) 5,438)172

2. DONATI NS
AND LEGACIES
5/4/23 5/4/22
f.
Donations 605,571 465,902
Gilt aid 42,124
Donated setvices and facilities 9,750
615421 508,026
3. OTHER TRADING ACTIVITIES
5/4/23 5/4/22
f
Literature and ntagazine 13,301 3,675
4. INVESTMENT INCOME
5/4/23f 5/4/22
Interest receivable 66,880 58,998
5. CHARITABLE ACTIVITIES COSTS
Direct Suppott
Costs (see costs (see
note 6) note 7)
f
Totals
f,
Charitable activities 290,931 8,136 299,067
6. DIRECT COSTS OFCHARITABLE ACTIVITIES
5/4/23 5/4/22
f f,
Motoring and travelling 330
Repairs and maintenance 5,316 1,625
Insuttmce 4,671 42,42G
Light, heat mtd water 71,693 34,364
Telephone and fax 62G 3,120
Postage, stationery P.advert 1,068 1,458
Literature and magazines 1&736
Sundries 1&559 2,717
Marquees and pottakabins 10,175
Conf'erence facilities/ Expense 5&552 16,986
Donations - Macmillan 31,487
Depreciation 188v205 157,889
290,931 292,072

Governance
Finance costs Totals
f,
Charitable activities 4,356 3,780 8)136

COMPARATIVES F ORTHE ST ATEMENT OF FINANCIAL ACT IVITIES
Unrestticted
futt&ls
INCOME AND ENDOWMENTS FROM
Donations
and legacies
508,026
Other tmding
activities
3,675
Investment
income
58,998
Otherinconte 7,577
Total 578,276
EXPENDITURE ON
Chnritable
nctivities
Charitable
activities
295,773
NET INCOME 282,503
RECONCILIATION OI FUNDS
Total funds brought
fonvwd
10,266,627
TOTAL I'UNDS CARRIED FORWARD 10,549,130

10. TANGIBLE FIXEDASSETS
Fixtures
Freehold encl Motor
property fittings vehicles Totals
f,
COST
At 6 April 2022 6)594,122 282)557 199,978 7,076,657
Additions 463)100 61)415 524&515
At 5 April 2023 7,057,222 343,972 199,978 7,601,172
DEPRECIATION
At 6April 2022 1,643,600 242,968 175,532 2)062,100
Charge for year 136)335 46,981 4,889 188&205
At 5 April 2023 1,779)935 289,949 180,421 2!250&305
NET BOOKVALUE
At 5 April 2023 5,277,287 54&023 19/57 5,350,867
At 5 April 2022 4,950,522 39,589 24,446 5,014,557
11. STOCKS
5/4/23 5/4/22
f f.
Stocks 1,000 1,000
12. DEBTORS:AMOUNTS FALLING DUE WITHIN ONE YEAR
5/4/23 5/4/22
Loan to SNM Verona, Italy 79,818 79,818
Other debtor Bank oflndia 12,114 3,905
Other debtor Punjab Bank 40)230 l3,307
Bmnches 5,498 5,498
Other Debtor SBI 3,200
Prepayments 21,406
159,066 105,728

13. CREDI TOR S : AMOUNTS FA LLING DU E WITHIN ONE YEAR
5/4/23 5/4/22
Other creditois 3,540 25,591
14. MOVEMENT IN IiUNDS
Net
movement Ai
At 6.4.22 ln fullds 5.4.23
Unrestricted funds
General fund 10,549&130 396,435 10,945,565
TOTAL FUNDS 10,549,130 396)435 10)945465
Net movement in funds, included in the above are as follolvs:
Incoming Resources Movement
resources expended in funds
I
Uarestricted funds
General fund 695)502 (299,067) 396,435
TOTALFUNDS 695,502 (299,067) 396)435
Comparativcs for movemcnt ia funds
Net
movemeni At
At 6rh21 in funds 5.4.22
f.
Umestidcted funds
General fund 10,266,627 282,503 10,549,130
TOTAL FUNDS 10,266,627 282,503 10,549,130
Comparative net movement in funds, included in the above are as follolvs:
Il'Iconlulg Resoutccs Movement
I'esoul'ccs expended in funds
Uurcstricted fumls
General fund 578,276 (295,773) 282,503
TOTAL FUNDS 578,276 (295,773) 282,503

Net
moven'lent At
At 6.4.21 in funds 5.4.23
f, 8
Unreshdcted funds
General fund 10,266,627 678,938 10,945,565
TOTAL FUNDS 10,266,627 678,938 10,945,565
il'Iconllng Resources Movement
resources expended in funds
Unrestricted funds
General fund 1,273,778 (594,840) 678,938
TOTAL FUNDS 1,273,778 (594,840) 678,938

et ile en ofFin cinlA
FO THE YEA NDED 5APRIL 2023
5/4/23 5/4/22
INCOME AND ENDOWMENTS
Donations
aud Icgncles
Donations 605071 465,902
Gilt aid 42,124
Donated services and facilities 9&750
615,321 508,026
Other trmllng
activities
Literature
and magazine
13401 3,675
Investment
income
Interest receivable 66)880 58,998
Other income
Insurance
Claim
7,577
Totnl tucoming
resources
695,502 578,276
EXPENDITURE
Chw itable activities
Motoring
and tmvelling
330
Repairs and lllaintenance 5416 1,625
Insurance 4)671 42,426
Light, heat and ivater 71,693 34,364
Telephone
and fax
626 3,120
Postage, stationery
6b advert
I)068 1,458
Literature
and niagazines
1,736
Sundries 1)559 2,717
Marquees
and portakabins
10,175
Conference
facilities/Expense
5,552 16,986
Donations - Macniillan
Depreciation oftangible
fixed assets 188/05 31,487
157,889
290,931 292,072
Snpport costs
Finance
Bank charges 4,356
Governance
costs
Auditors'
remuneration
31780 3,300
Legal &.Professional fee 401
3,780 3,701
Total resources expended 299,067 295,773
Nct income 396,435 282,503