OpenCharities

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

2023-07-31-accounts

REGISTERED COMPANY NUMBER: 02159510 (England and Wales) REGISTERED CHARITY NUMBER: 1000516

Report of the Trustees and

Unaudited Financial Statements for the Year Ended 31 July 2023 for Manor Training And Resource Centre Limited (A Company Limited by Guarantee)

Landin Wilcock & Co Chartered Accountants 68 Queen Street Sheffield South Yorkshire $1 1WR

.

|

.

:

‘Manor Training And Resource Centre Limited

Contents of the Financial Statements for the Year Ended 31 July 2023

Page
Report ofthe Trustees 1 to 6
IndependentExaminer's Report 7
Statement of Financial Activities 8
Balance Sheet 9 to 10
Notes to the Financial Statements 1] to 18
DetailedStatementofFinancialActivities 19 to 20

| |

| | :

.

Manor Training And Resource Centre

Limited

Report of the Trustees for the Year Ended 31 July 2023 ;

The Trustees present their annual report and financial statements for the year ended 31 July 2023 which are also prepared to meet the requirements for a directors’ report and account for Companies Act purposes.

The financial statements comply with the Charities Act 2011, the Companies Act 2006, the Memorandum and Articles of Association, and 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 2019).

OBJECTIVES AND ACTIVITIES

Objectives and aims

The charities objects and principal activities are to:

Significant activities

The main activities for the year continued to focus on the provision of training courses leading to vocational qualifications provided by the following awarding bodies:

Welsh Joint Education Committee (WJEC)

‘

National Open College Network (NOCN}

Our building comprises of 6 teaching rooms, offices, reception and a coffee bar.

Public benefit

The charity believes education and training open up opportunities for individual self development that enables people to take more control over their lives. It sees itself as an important innovator in the process and will provide the necessary skill base, friendly/family environment and professional approach that enable learners to feel comfortable in this environment so they can maximise their potential. If also, as a community owned organisation, makes itself accountable to all local residents. Our vision is of a local community in which all people are encouraged to become active lifelong learners and no one is deterred from benefiting from the courses which are on offer, for any reason.

Our area of benefit is the Manor Castle Ward of Sheffield and Sheffield as a whole, which is an area of over half a million people. Each year we publicise what is on offer widely.

Although we charge for some courses, people on JSA and ESA (WRAG| still receive free training, and under the Freedom and Flexibilities government agenda, providers can use their discretion on charging fees for learners in receipt of ofher benefits dependent on whether they are seeking employment. Fee paying learners can be referred, where appropriate, to local learner funds, which can be accessed. These are available for people who live or work in the area, and also for young people.

The building where delivery of courses takes place has disabled access giving access to all.

The trustees confirm that they have complied with the requirements of section 4 of the Charities Act 2022 to have due regard to the public benefit guidance published by the Charity Commission for England and Wales.

Page |

Manor Training And Resource Centre

Limited

Report of the Trustees for the Year Ended 31 July 2023

OBJECTIVES AND ACTIVITIES

Use of volunteers

The charity has volunteers that help out by assisting in classroom and in admin or on reception. The charity pay for a small amount of the volunteer expenses.

ACHIEVEMENT AND PERFORMANCE

Charitable activities

The following qualifications were gained by learners during the year 22/23:

Non-accredited course included courses in:

----- Start of picture text -----
:
----- End of picture text -----

Commitment to Functional Skills is an integral part of the charity's infrastructure encompassing all provision, services and activities. There are three strands to this:

FINANCIAL REVIEW

Financial position

The charity continues to be a financially secure organisation.

Principal funding sources

The charity's principal funder is the Skills Funding Agency, with funds currently being sub contracted via Sheffield College. MaTReC's funding through ASB for 22/23 is £100,000.

The annual membership fee remains at £5 payable by all learners for the new academic year 2022/23.

Page 2

| | | |

Manor Training And Resource Centre Limited Report of the Trustees for the Year Ended 31 July 2023

FINANCIAL REVIEW

Investment policy and objectives

The charity owns 2 buildings on a leasehold basis. All our course provision is now in one main building.

Reserves policy

The Board of Directors have reviewed the charity's needs for reserves in line with guidance issued by the Charity Commission, in light of the main risks to the organisation. The charity has unrestricted free reserves of £374,460 (2022 - £435,172). This approximately covers more than 14 months running costs, as the budgeted expenditure for 2023 - 2024 is £115,413. The reserves are needed to meet at least 12 months working capital requirements of the charity.

The Board of Directors are confident that the curent level of reserves will allow the charity to sustain its current activities.

FUTURE PLANS

For the financial year 2023-24 we will continue with our current offering, with a view in our 2024-25 year to potentially offer more courses.

STRUCTURE, GOVERNANCE AND MANAGEMENT

Governing document

The organisation is a charitable company limited by guarantee, incorporated on 31 August 1987 and registered. as a charity on 3 October 1990. The company was established under a Memorandum of Association, which states the objects and powers of the company and is governed under its Articles of Association. In event of the company being wound up, members are required to contribute an amount not exceeding £1. The members of the company are the enrolled body of learners and users who are residents in the Sheffield Ward district of Manor.

Recruitment and appointment of new trustees

The directors of the company are also charity trustees for the purposes of charity law and under the articles are known as members of the Management Committee.

The maximum number of Management Commitee members allowed by the Articles is 20. Members are recruited from local partnership organisations, learners and those with appropriate skills in business management and education, which enhances the pool of trustees. Learners are also represented on the Board. Each year at the AGM, all trustees stand down and a new Committee is elected by the members present. There is no limit on the number of times a trustee can be re-elected. ,

New members can also be co-opted at ordinary management Committee meetings.

Page 3

| |

Manor Training And Resource Centre

Limited

Report of the Trustees for the Year Ended 31 July 2023

STRUCTURE, GOVERNANCE AND MANAGEMENT

Organisational structure

The Board of Directors meet bi-monthly, and are responsible for the strategic direction and policy of the charity.

Sub-groups meet and discuss the following: Quality, Policies, Personnel, Finance, Fundraising and Business Enterprise. The groups meet regularly and report their discussions and recommendations to the main Board meetings. Day-to-day responsibility for provision of services rests with the Centre manager. The rest of the staff consists of support workers, domestics and tutors.

The centre manager is responsible for ensuring that the charity delivers the services specified and that key performance indicators and outputs are met.

The Board of Directors monitors the strategic direction of the adult learning and training through regular performance updates from the Centre manager and statistical data, and sets future targets.

A self assessment report is produced annually.

Induction and training of new trustees

A formal system of inductions for Management Committee members is in place.

Related parties

The charity works closely with other organisations:

Manor Community Childcare Centre (Carol Jenkinson is a trustee)

Manor Development Company Trustee (Carol Jenkinson is a trustee)

Nicholson & Co Accountancy (Samantha Nicholson is a director)

MRT (Stuart Peaker is a director)

We have an on-going sub-contract with Sheffield College who draw down funding from the Skills Funding Agency.

Risk management

The trustees have a duty to identify and review the risks to which the charity is exposed and to ensure the appropriate controls are in place to provide reasonable assurance against fraud and error.

The trustees regularly review the major risks to which the charity is exposed and systems are in place fo mitigate those risks. There is a strategic plan to address risk and allowing for diversification of funding and activities. Internal risks are controlled and minimised by the implementation of procedures for authorisation and checking of all transactions and projects, including a monthly internal audit of financial activity. Procedures are in place to ensure compliance with health and safety of staff, volunteers, learners and visitors to the centre({s).

The charity has Matrix standard and a robust quality improvement system. All policies are reviewed annually to ensure they continue to meet the needs of the charity.

The charity is inspected by Ofsted as a sub-contracting organisation of Sheffield College.

.

Page 4

Manor Training And Resource Centre

Limited

Report of the Trustees for the Year Ended 31 July 2023

STRUCTURE, GOVERNANCE AND MANAGEMENT

Financial risk

Tne charity's activities expose it to a number of financial risks including credit risk and liquidity risk. The use of financial derivatives is governed by the charity's policies approved by the board of trustees, which provide written principles on the use of financial derivatives to manage these risks. The charity does not use derivative financial instruments for speculative purposes.

Credit risk

The charity's principal financial assets are bank balances, cash and other receivables.

The credit risk on liquid funds and derivative financial instruments is limited because the counterparties are bank with high credit-ratings assigned by international credit-rating agencies. The charity has no significant credit risk.

Liquidity risk

Liquidity risk is managed by ensuring sufficient funds are available for ongoing operations. There is no debt finance.

REFERENCE AND ADMINISTRATIVE DETAILS

Registered Company number 02159510 (England and Wales)

Registered Charity number 1000516

:

Registered office

304-308 Prince Of Wales Road

Sheffield

South Yorkshire S2 1FF

Trustees

Mrs Carol Ann Jenkinson

Mrs Michelle Glover

Mr Stuart Peaker Mrs Samantha Nicholson

Company Secretary

Mrs Carol Ann Jenkinson

Independent Examiner Landin Wilcock & Co Chartered Accountants 68 Queen Street Sheffield South Yorkshire $1 1WR

Page 5

Manor Training And Resource Centre Limited

Report of the Trustees for the Year Ended 31 July 2023

REFERENCE AND ADMINISTRATIVE DETAILS Bankers HSBC 660 Staniforth Road Darnall Sheffield South Yorkshire $9 4LQ 30/04/2024 Approved by order of the board of trustees ON ocr ANd signed on its behalf by: SEAL AT OSA az[BST]

Page 6

| TT | | independent examiner's report to the trustees of Manor Training And Resource Centre Limited (‘the Company’) | | report to the charity trustees on my examination of the accounts of the Company for the year ended 31 July 2023.

;

“

‘ | | | |

Independent Examiner's Report to the Trustees of Manor Training And Resource Centre Limited

Responslbilities 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 accounts in accordance with the requirements of the Companies Act 2006 (‘the 2006 Act’). Having satisfied myself that the accounts of the Company are not required to be audited under Part 16 of the 2006 Act and are eligible for independent examination, | report in respect of my examination of your charity's accounts as carried out under Section 145 of the Charities Act 2011 [‘the 2011 Act’). In camying oui my examination | have followed the Directions given by the Charity Commission under Section 145(5) (bb) of the 2011 Act.

Independent examiner's statement | have completed my examination. | confirm that no matters have come to my attention in connection with the examination giving me cause fo believe:

  1. accounting records were not kept in respect of the Company as required by Section 386 of the 2006 Act: or

  2. the accounts do not accord with those records; or 3. the accounts do not comply with the accounting requirements of Section 3946 of the 2006 Act other than any requirement that the accounts give a true and fair view which is not a matter considered as part of an independent examination; or

4, the accounts have nof 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}}.

| 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 accounts to be reached.

----- Start of picture text -----
/ ° Ve,
----- End of picture text -----

Thomas Henshaw ACA

Landin Wilcock & Co Chartered Accountants 68 Queen Street Sheffield South Yorkshire S1 1WR

Date: tela ie

Page 7

;

|

Manor Training And Resource Centre Limited

Statement of Financial Activities (Incorporating an Income and Expenditure Account) for the Year Ended 31 July 2023

| | |

----- Start of picture text -----
||||||||| |---|---|---|---|---|---|---|---| |31/7/23|31/7/22| |Unrestricted|Restricted|Total|Total| |fund|fund|funds|funds| |Notes|£|£|£|£| |INCOME|AND|ENDOWMENTS|FROM| |Donations|and|legacies|558|-|$58|108| |Charitable|activities| |Charitable|activities|127,780|29,558|157,338|192,225| |Support|costs|-|(13,529)|(13,529)|-| |Other|trading|activities|2|223|-|223|1,369| |Investment income|3|626|-|626|20,795| |Total|129,187|16,029|145,216|214,497| |EXPENDITURE|ON| |Raising|funds|]|-|]|-| |Charitable|activitles| |Charitable|activities|126,999|11,066|138,065|129,053| |Support|costs|62,899|6,12)|69,020|56,312| |Governance|costs|-|-|-|1,250| |Total|189,899|17,187|207,086|186,615| |NET|INCOME/(EXPENDITURE)|(60,712)|(1,158)|(61,870)|27|882| |RECONCILIATION|OF|FUNDS| |Total|funds|brought|forward|435,172|§,21]|440,383|412,501| |TOTAL FUNDS CARRIED FORWARD|374,460|4,053|378,513|440,383|

----- End of picture text -----

The notes form part of these financial statements

Page 8

| | | |

.

|

|

Manor Training And Resource Centre Limited

:

Balance Sheet 31 July 2023

31/7/23 31/7/22
Unrestricted Restricted Total Total
fund fund funds funds
Notes £ £ £ £
FIXED ASSETS
Tangible assets 8 141,796 4,053 145,849 152,150
Investment property 9 130,000 - 130,000 130,000
271,796 4,053 275,849 282,150
CURRENT ASSETS
Debtors 10 23,872 - 23,872 47,682
Cash at bank and in hand 90,690 - 90,690 118,230
114,562 - 114,562 165,912
CREDITORS
Amounts falling due within oneyear 1] (11,898) - (11,898) (7,679)
_
NET CURRENT ASSETS 102,664 - 102,664 158,233
TOTAL ASSETS LESS CURRENT LIABILITIES 374,460 4,053 378,513 440,383
NET ASSETS 374,460 4,053 378,513 440,383
FUNDS 12 .
Unrestricted funds 374,460 435,172
Restricted funds 4,053 5,21]
TOTALFUNDS 378,513 440,383

TOTAL FUNDS

The charitable company is entitled to exemption from audit under Section 477 of the Companies Act 2006 for the year ended 31 July 2023.

The members have not required the company to obtain an audit of its financial statements for the year ended 31 July 2023 in accordance with Section 476 of the Companies Act 2006.

The trustees acknowledge their responsibilities for

The notes form part of these financial statements

Page ?

Manor Training And Resource Centre Limited

Balance Sheet - continued 31 July 2023

These financial statements have been prepared in accordance with the provisions applicable to charitable companies subject to the small companies regime.

The financial statements were approved by the Board of Trustees and authorised for issue on “307087 202g and were signed on its behalf by:

<a, -signed on 09/06/2024;-22:32:02 BST Mrs Samantha Nicholson - Trustee

signed on 07/06/2024;-43:22:50 BST Mrs Carol Ann Jenkinson - Trustee

The notes form part of these financial statements

Page 10

;

| | '

Manor Training And Resource Centre Limited

Notes to the Financial Statements for the Year Ended 31 July 2023

  1. ACCOUNTING POLICIES

Basis of preparing the financial statements

The financial statements of the charitable company, which is a public benefit entity under FRS 102, have been prepared in accordance with the Charities SORP (FRS 102) ‘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 2019)’, Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the Uk and Republic of Ireland’ and the Companies Act 2006. The financial statements have been prepared under the historical cost convention, as modified by the revaluation of certain assets.

The presentation and functional currency is considered to be pounds sterling because this is the cumency in the primary economic environment in which the Charity operates. Financial reporting standard 102 - reduced disclosure exemptions The charitable company has taken advantage of the following disclosure exemption in preparing these financial statements, as permitted by FRS 102 ‘The Financial Reporting Standard applicable in the UK and Republic of Ireland’:

Income and endowments

All income is recognised in the Statement of Financial Activities once the charity has entitlement to the funds, it is probable that the income will be received and the amount can be measured reliably.

.

Investment income

Investment income is recognised on a receivable basis

Expenditure

Liabilities are recognised as expenditure as soon as there is a legal or constructive obligation committing the charity to that expenditure, it is probable that a transfer of economic benefits will be required in settlement and the amount of the obligation can be measured reliably. Expenditure is accounted for on an accruals basis and has been classified under headings that aggregate all cost related to the category. Where costs cannot be directly attrinuted to particular headings they have been allocated to activities on a basis consistent with the use of resources.

Charitable activities

Income from charitable activities includes income recognised as earned (as the related goods or services are Provided) under contract.

Tangible fixed assets

Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.

Freehold property - 2%oncost Fixtures and fittings - 20% on cost

Investment property

investment property was revalued on 31 July 2022. Any aggregate surplus or deficit arising from the changes in market value is transferred to the profit and loss account.

Taxation

The charity is exempt from corporation tax on its charitable activities.

Page 11

,

.

.

Manor Training And Resource Centre Limited

Notes to the Financial Statements - continued for the Year Ended 31 July 2023

1. ACCOUNTING POLICIES - continued

Fund accounting

Unrestricted funds can be used in accordance with the charitable objectives at the discretion of the trustees.

Restricted funds can only be used for particular restricted purposes within the objects of the charity. Restrictions arise when specified by the donor or when funds are raised for particular restricted purposes.

Further explanation of the nature and purpose of each fund is included in the notes to the financial statements.

Pension costs and other post-retirement benefits

The charitable company operates a defined contribution pension scheme. Contributions payable fo the charitable company’s pension scheme are charged to the Statement of Financial Activities in the period to which they relate.

Grants

Grants are recognised based on the accrual model and are measured at the fair value of the asset received or receivable. Grants are classified as relating either to revenue or to assets. Grants relating. to revenue are recognised in income over the period in which the related costs are recognised. Grants relating to assets are recognised over the expected useful life of the asset. Where part of a grant relating to an asset is deferred, its is recognised as deferred income.

Financial Instruments

Financial assets and financial liabilities are recognised when the charity becomes a party to the contractual provisions of the instrument. Financial liabilities and equity instruments are classified according to the substance of the contractual arrangements entered into. An equity instrument is any contract that evidences a residual interest in the assets of the charity after deducting alll of its liabilities.

OTHER TRADING ACTIVITIES

OTHER TRADINGTRADING ACTIVITIES
31/7/23 31/7/22
Unrestricted Restricted Total Total
funds funds funds funds
£ £ £ £
Fundraising events 76 - 76 324
Otherfundraising activities 79 - 79 746
Cafe income 68 - 68 299
223 - 223 1,369

Page 12

Manor Training And Resource Centre Limited

Notes to the Financial Statements - continued for the Year Ended 31 July 2023

3. INVESTMENT INCOME
31/7/23
31/7/22
Unrestricted Restricted
Total
Total
funds funds
funds
funds

£
£
£
£
,

Rentsreceived
Gain/loss on revaluation of investment
property
Deposit account interest 191 -
19]
20
626 -
626
20,795
4. NETINCOME/(EXPENDITURE)

Net income/(expenditure) is stated after charging/(crediting}:

31/7/23 31/7/22 £ £ Depreciation - owned assets 8,760 7,748

  1. TRUSTEES’ REMUNERATION AND BENEFITS

There were no trustees’ remuneration or other benefits for the year ended 31 July 2023 nor for the year . ended 31 July 2022.

Trustees' expenses

;

There were no trustees’ expenses paid for in the year ended 3lJuly 2023 nor for the year ended 31 July 2022.

6. STAFF COSTS

The average monthly number of employees during the year was as follows:

31/7/23 31/7/22 Average number of employees 7 7 No employees received emoluments in excess of £60,000.

Page 13

Manor Training And Resource Centre Limited

| |

:

Notes to the Financial Statements - continued for the Year Ended 31 July 2023

7. COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES

Unrestricted Restricted Total
fund fund funds
£ £ £
INCOME AND ENDOWMENTS FROM
Donations and legacies 108 - 108
Charitable activities
Charitable activities 150,105 42,120 192,225
Other trading activities 1,369 - 1,369
Investmentincome 20,795 - 20,795
Total 172,377 42,120 214,497
EXPENDITURE ON .
Charitable activities
Charitable activities 76,53) 52,522 129,053
Support costs 55,733 579 56,312
Governance costs 1,250 - 1,250
Total 133,514 53,101 186,615
NETINCOME/(EXPENDITURE) 38,863 (10,981) 27,882
RECONCILIATION OF FUNDS
Total funds brought forward 396,309 16,192 412,501
TOTALFUNDSCARRIEDFORWARD ; 435,172 5,211 440,383

Page 14

Manor Training And Resource Centre Limited

Notes to the Financial Statements - continued for the Year Ended 31 July 2023

8. TANGIBLE FIXED ASSETS

8. TANGIBLE FIXED ASSETS
Fixtures
Freehold and
property fittings Totals
£ £ £
COST
At 1 August 2022 200,000 281,887 481,887
Additions - 2,459 2,459
At 31 July 2023 200,000 284,346 484,346
DEPRECIATION
At
1 August 2022		 59,867 269,870 329,737
Charge foryear 4,000 4,760 8,760
At 31 July 2023 63,867 274,630 338,497
NET BOOK VALUE
At 31 July 2023 136,133 9,716 145,849
At 31 July 2022 140,133 12,017 152,150.
9. INVESTMENT PROPERTY
£
FAIR VALUE
At 1 August 2022 ,
and 31 July 2023 130,000
NET BOOK VALUE
At 31 July 2023 130,000
At31July2022 130,000

The investment property class of fixed assets was revalued on 31 July 2022 by the trustees, who are internal to the charity. The basis of this valuation was open market value.

Fairvalue at 31 July 2023 is represented by:
£
Valuation in 2022 20,000
Cost 110,000
130,000

Page 15

} ||

Manor Training And Resource Centre Limited

Notes to the Financial Statements - continued for the Year Ended 31 July 2023

10. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR

| |

|

10. DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
: 31/7/23 31/7/22
£ £
Trade debtors 14,877 39,239
Otherdebtors 357 183
Prepayments 8,638 8,260
23,872 47,682
11. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
31/7/23 31/7/22
£ £
Trade creditors 8,971 5,366
Social securityand other taxes 1,277 1,063
Accrued expenses ; 1,650 1,250
. 11,898 7,679
12. MOVEMENT IN FUNDS
Net
movement At
At 1/8/22 in funds 31/7/23
£ £ £
Unrestricted funds
General fund
Restricted funds		 435,172 (60,712) 374,460
Restricted funds 5,211 (1,158) 4,053
TOTAL FUNDS 440,383 (61,870) 378,513
Net movement in funds, included in the above are as follows:
incoming Resources Movement
resources expended in funds
£ £ £
Unrestricted funds
General fund 129,187 (189,899) (60,712)
Restricted funds
Restricted funds 16,029 (17,187) (1,158)
TOTALFUNDS 145,216 (207,086) (61,870)

12. MOVEMENT IN FUNDS

Page 16

Manor Training And Resource Centre

| | .

7

:

| | :

Limited

Notes to the Financial Statements - continued for the Year Ended 31 July 2023

12. MOVEMENT IN FUNDS - continued

Comparatives for movement in funds

----- Start of picture text -----
||||||||||||| |---|---|---|---|---|---|---|---|---|---|---|---| |Net| |movement|At| |At|1/8/21|in|funds|31/7/22| |£|£|£| |Unrestricted|funds| |General fund|396,309|38,863|435,172| |Restricted|funds| |Restricted|funds|16,192|(10,981)|5,21]| |TOTAL|FUNDS|412,501|27|882|440,383| |Comparative|net|movement|in|funds,|included|in|the|above|are|as|follows:| |Incoming|Resources|Movement| |resources|expended|in|funds| |£|£|£| |Unrestricted|funds| |General|fund|172,377|(133,514)|38,863| |Restricted|funds| |Restricted|funds|42,120|(53,101)|(10,981}| |TOTAL|FUNDS|214,497|(186,615)|27|882|

----- End of picture text -----

A current year 12 months and prior year 12 months combined position is as follows:

----- Start of picture text -----
|||||| |---|---|---|---|---| |Net| |movement|At| |At|1/8/21|in|funds|31/7/23| |£|£|£| |Unrestricted|funds| |General|fund|396,309|(21,849)|374,460| |Restricted|funds| |Restricted|funds|16,192|(12,139)|4,053| |__|Le| |TOTAL FUNDS|412,501|(33,988)|378,513|

----- End of picture text -----

Page 17

: | | |

  1. MOVEMENT IN FUNDS - continued | | A current year 12 months and prior year 12 months combined net movement in funds, included in the | above are as follows: | | Incoming Resources Movement

|

Manor Training And Resource Centre Limited

Notes to the Financial Statements - continued for the Year Ended 31 July 2023

Incoming Resources Movement
resources expended in funds
£ £ £
Unrestricted funds
General fund 301,564 (323,413) (21,849}
Restricted funds
Restricted funds 58,149 (70,288) (12,139)
TOTALFUNDS 359,713 (393,701) (33,988}

13. RELATED PARTY DISCLOSURES

Samantha Nicholson is the owner of Nicholson & Co Accounting Services, who provide bookkeeping services to the company. The total amount paid to Nicholson & Co Accounting Services during the year was £6,360 (2022 - £6,360}. The amount owed to Nicholson & Co Accouning Services at the balance sheet date is £530 (2022 - £5301).

;

Stuart Peaker is a director of MRT, who provide IT support services to the company. The total amount paid to MRT during the year was £3,587 (2022 - £4,140). The amount owed to MRT at the balance sheet date is £351 (2022 - 596)

Both the bookkeeping and IT Support contracts were in place before Samantha and Stuart became trustees and there are controls in place by the board to manage the conflict of interest risk arising from these contracts.

Page 18

:

|

Manor Training And Resource Centre Limited

Detailed Statement of Financial Activities for the Year Ended 31 July 2023

31/7/23 31/7/22 31/7/22
£ £
INCOME AND ENDOWMENTS
Donations and legacles
Donations 558 108
Other trading activities
Fundraising events 76 324
Other fundraising activities 79 ; 746
Cafe income 68 299
223 1,369
Investment income
Rents received 435 775
Gain/loss on revaluation of investment
property - 20,000
Deposit account interest 191 20
626 20,795"
Charitable activities
Course fees 115,101 141,877
Student fees 65 1,191
Administration fees 7,269 2,533
Grants 21,279 46,124
Equipment hire 95 500 -
143,809 192,225
Total incoming resources 145,216 214,497
EXPENDITURE
Raising donations and legacies
Wages ] -
Charitable activities
Wages 107,192 101,528
Social security 1,902 1,830
Pensions 3,156 2,483
Advertising 600 -
Staff training 5 307
Training and resources 7,878 9,164
Carriedforward 120,733 115,312

This page does not form part of the statutory financial statements

Page 19

Manor Training And Resource Centre Limited

Detailed Statement of Financial Activities for the Year Ended 31 July 2023

----- Start of picture text -----
|||||| |---|---|---|---|---| |31/7/23|31/7/22| |£|£| |Charitable|activities| |Brought|forward|120,733|115,312| |Project|expenditure|14,049|13,334| |Volunteer|expenditure|1,754|407| |136,536|129,053| |Support|costs|.| |Management| |Rates|and|water|9,219|4,317| |Insurance|4,822|4,518| |Light|and|heat|21,704|11,560| |Telephone|2,645|2,720| |Maintenance|7,860|11,053| |Administration|2,412|3,100| |Professional|fees|10,881|10,573| |Cleaning|516|61)| |Freehold|property|4,000|4,000| |Fixtures|and|fittings|4,760|3,748| |68,819|56,200| |Finance| |Bank|charges|80|112| |Governance|costs| |Accountancy|1,650|1,250|*| |Total|resources|expended|207,086|186,615| |Net (expenditure)/income|(61,870)|27 882|

----- End of picture text -----

This page does not form part of the statutory financial statements

Page 20