OpenCharities

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

2022-12-31-accounts

Page
Report ofthe Trustees 1 to 6
Report ofthe Independent
Auditors
7 to 9
Statement ofFinancial Activities 10
Balance Sheet
Cash Flow Statement 12
Notes to the Cash Flow Statement 13
Notes to the Financial Statements 14 to 19
Detailed Statement ofFinancial Activities 20 to 21

2022 2021
Unrestricted Total
fund funds
Notes
INCOME AND ENDOWMENTS FROM
Donations and legacies 705,046 552,869
Investment income 14,400 12,600
Total 719,446 565,469
EXPENDITURE ON
Raising funds 392,814 231,604
Charitable activities
General 14,519 11,079
Other 45,743 37,600
Total 453,076 280,283
NET INCOME 266,370 285,186
RECONCILIATION OF FUNDS
Total funds brought forward 4,658,195 4,373,009
TOTAL FUNDS CARRIED FORWARD 4,924,565 4,658,195

2022 2021
Unrestricted Total
fund funds
Notes 6
FIXEDASSETS
Tangible assets 4,723,769 4,650,888
CURRENT ASSETS
Debtors 10 79,025 62,403
Cash at bank and in hand 139,152 107,804
218,177 170,207
CREDITORS
Amounts
falling due within one year
(17,381) (43,982)
NET CURRENT ASSETS 200,796 126,225
TOTAL ASSETSLESSCURRENT
LIABILITIES 4,924,565 4,777,113
CREDITORS
Amounts
falling due afier more than one year
12 (118,918)
NET ASSETS 4,924,565 4,658,195
FUNDS 15
Unrestricted
funds
4,924,565 4,658,195
TOTAL FUNDS 4,924,565 4,658,195

2022 2021
Notes
Cash flows from operating activities
Cash generated
from operations
308,542 306,209
Interest paid (7,861) (7,200)
Net cash provided
by operating
activities
300,681 299,009
Cash flows from investing activities
Purchase oftangible fixed assets (118,624) (122,546)
Net cash used in investing activities (118,624) (122,546)
Cash flows from financing activities
Loan repayments
in year
(150,709) (228,281)
Net cash used in financing activities (150,709) (228,281)
Change
in cash and cash
equivalents in
the reporting
period
31,348 (51,818)
Cash and cash equivalents at the
beginning
ofthe reporting
period 107,804 159,622
Cash and cash equivalents at the end of
the reporting
period
139,152 107,804

RECONCILIATION RECONCILIATION RECONCILIATION OFNET INCOME TONET CASH FLOW FROM OFNET INCOME TONET CASH FLOW FROM OFNET INCOME TONET CASH FLOW FROM OPERATING ACTIVITIES OPERATING ACTIVITIES
2022 2021
8
Net income for the reporting period (as per the Statement ofFinancial
Activities) 266,370 285,186
Adjustments for:
Depreciation charges 45,743 37,600
Interest paid 7,861 7,200
Increase in debtors (16,622) (29,100)
Increase in creditors 5,190 5,323
Net cash provided by operations 308,542 306,209
2. ANALYSIS OF CHANGES IN NET (DEBT)/FUNDS
At 1/1/22 Cash flow At 31/12/22
8
Net cash
Cash at bank and in hand 107,804 31,348 139,152
107,804 31,348 139,152
Debt
Debts falling due within 1 year (31,791) 31,791
Debts falling due afler 1 year (118,918) 118,918
(150,709) 150,709
Total (42,905) 182,057 139,152

2022 2021
Donations 624,776 486,215
Gift aid 76,131 59,732
Job retention
scheme grants
713
Sundry income 4,139 6,209
705,046 552,869
INVESTMENT INCOME
2022 2021
Rents received 14,400 12,600
RAISING FUNDS
Raising donations and legacies
2022 2021
Staffcosts 89,486 56,367
Rates and water 4,706 4,128
Insurance 6,014 5,227
Light and heat 37,174 23,745
Telephone 1,843 1,843
Printing
and stationery
4,737 4,838
Sundries 2,711 2,289
Groceries 103,682 37,038
Publicity 7,470 2,979
Motor expenses 1,922 2,797
Repairs and renewals 20,088 22,944
Nagar Kirtan expenses 15,665 5,501
Donations 41,212 26,804
Coach trips 9,750 2,450
Teachers fees 9,840 6,095
Carried forward 356,300 205,045

2022 2021
Brought forward 356,300 205,045
Education -books and publications 741 304
Fabric and materials 1,736 765
Professional fees 34,037 25,490
392,814 231,604
CHARITABLE ACTIVITIES COSTS
Support
costs (see
note 6)
g
General 14,519
SUPPORT COSTS
Governance
Finance costs Totals
I
General 10,775 3,744 14,519
Support costs, included in the above, are as follows:
2022 2021
Total
General activities
Bank charges 2,914 135
Bank loan interest 7,861 7,200
Auditors' remuneration 3,744 3,744
14,519 11,079

2022 2021
Gross Salaries 87,322 55,348
ERNIC 538
Staffpensions 1,626 1,019
BI9,486 856/67
Average number ofstaff 14 12
No employee received emoluments ofmore than f60,000 during the year.
TANGIBLE FIXEDASSETS
Freehold Fixtures
land and Long and Motor
buildings leasehold fittings vehicles Totals
6 6
COST
At 1stJanuary 2022 4,308,304 47,705 714,501 45,338 5,115,848
Additions 118,624 118,624
At 31stDecember 2022 4,308,304 47,705 833,125 45,338 5,234,472
DEPRECIATION
At 1stJanuary 2022 16,929 7,150 397,964 42,917 464,960
Charge for year 1,140 482 43,516 605 45,743
At 31stDecember 2022 18,069 7,632 441,480 43,522 510,703
NET BOOK VALUE
At 31stDecember 2022 4,290,235 40,073 391,645 1,816 4,723,769
At 31stDecember 2021 4,291,375 40,555 316,537 2,421 4,650,888

Gurdwara
GNP Temple (HarnaB Lane)
2,887,661
99-103Harnall
Lane
251,000
Education Centre 268,912
8 Church Street 78,991
10Church Street 78,991
Car Park Outside GNP Temple 94,742
1 Lincoln Street 629,938
&l,290,235

DEBTORS:AMOUNTS FALLING DUK WITHIN ONK YEAR
2022 2021
Prepayments 79,025 62,403
CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2022 2021
Bank loans and overdratts (see note 13) 31,791
PAYE and national
insurance
3,971 1,753
Pensions 797 886
Accrued expenses 12,613 9,552
17,381 43,982
CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR
2022 2021
Bank loans (see note 13) 118,918
LOANS
An analysis ofthe maturity ofloans is given below:
2022 2021I
Amounts
falling due within one year on demand:
Bank loan 31,791
Amounts
falling between one and two years:
Bank loan 118,918

MOVEMEN T IN FUNDS
Net
movement At
At 1/1/22 in funds 31/12/22
Unrestricted funds
General fund 4,658,195 266,370 4,924,565
TOTALFUNDS 4,658,195 266,370 4,924,565

15. MOVKMKN T IN FUNDS - con T IN FUNDS - con T IN FUNDS - con tinued
Net movement in funds, included in the above are as follows:
Incoming Resources Movement
resources expended in funds
8
Unrestricted funds
General fund 719,446 (453,076) 266,370
TOTAL FUNDS 719,446 (453,076) 266,370
Comparatives for movement in funds
Net
movement At
At I/I/21 in funds 31/12/21
Unrestricted funds
General fund 4,373,009 285,186 4,658,195
TOTAL FUNDS 4,373,009 285,186 4,658,195
Comparative net movement in funds, included in the above are as follows:
Incoming Resources Movement
resources expended in funds
8 8
Unrestricted funds
General
fund
565,469 (280,283) 285,186
TOTALFUNDS 565,469 (280,283) 285,186
16. RELATED PARTY DISCLOSURES

2022 2021
INCOME AND ENDOWMENTS
Donations
and legacies
Donations 624,776 486,215
Gift aid 76,131 59,732
Job retention
scheme grants
713
Sundry income 4,139 6,209
705,046 552,869
Investment
income
Rents received 14,400 12,600
Total incoming resources 719,446 565,469
EXPENDITURE
Raising donations and legacies
Gross salaries and national insurance 87,860 55,348
Pensions 1,626 1,019
Rates and water 4,706 4,128
Insurance 6,014 5,227
Light and heat 37,174 23,745
Telephone 1,843 1,843
Printing and stationery 4,737 4,838
Sundries 2,711 2,289
Groceries 103,682 37,038
Publicity 7,470 2,979
Motor expenses 1,922 2,797
Repairs and renewals 20,088 22,944
Nagar Kirtan expenses 15,665 5,501
Donations 41,212 26,804
Coach trips 9,750 2,450
Teachers fees 9,840 6,095
Education - books and publications 741 304
Fabric and materials 1,736 765
Professional
fees
34,037 25,490
392,814 231,604
Other
Freehold property 1,140 1,140
Long leasehold 482 482
Fixtures and fittings 43,516 35,171
Motor vehicles 605 807
45,743 37,600

2022 2021
Support costs
Finance
Bank charges 2,914 135
Bank loan interest 7,861 7,200
10,775 7,335
Governance costs
Auditors'
remuneration
3,744 3,744
Total resources expended 453,076 280,283
Net income 266,370 285,186