| 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 |