| Page | ||||
|---|---|---|---|---|
| Report ofthe Trustees | 1 | to | 2 | |
| Independent Examiner's |
Report | |||
| Statement of Financial | Activities | |||
| Balance Sheet | ||||
| Notes to the Financial Statements | 6 | to | 10 | |
| Detailed Statement of Financial Activities | 11 | to | 12 |
| 31/7/20 | 31/7/19 | ||||
|---|---|---|---|---|---|
| Unrestricted | Total | ||||
| fund | funds | ||||
| Notes | L' | E | |||
| INCOME AND ENDOWMENTS | FROM | ||||
| Charitable activities |
|||||
| Pre-school fees | 101,213 | 119,804 | |||
| EXPENDITURE ON | |||||
| Charitable activities |
|||||
| Charitable expenses |
115,692 | 113,813 | |||
| NET INCOME/(EXPENDITURE) | (14,479) | 5,991 | |||
| RECONCILIATION | OF FUNDS | ||||
| Total funds brought | forward | 37,420 | 31,429 | ||
| TOTAL FUNDS CARRIED FORWARD | 22,941 | 37,420 |
| 31/7/20 | 31/7/19 | ||
|---|---|---|---|
| Unrestricted | Total | ||
| fund | funds | ||
| Notes | f | L' | |
| CURRENT ASSETS | |||
| Cash at bank | 28,530 | 42,256 | |
| CREDITORS | |||
| Amounts falling due within one year |
5 | (5,589) | (4,836) |
| NET CURRENT ASSETS | 22,941 | 37,420 | |
| TOTAL ASSETS LESSCURRENT | |||
| LIABILITIES | 22,941 | 37,420 | |
| NET ASSETS | 22,941 | 37,420 | |
| FUNDS | |||
| Unrestricted funds |
22,941 | 37,420 | |
| TOTAL FUNDS | 22,941 | 37,420 |
| The average monthly |
number o | f em | ployees during the year |
was as follows: | |
|---|---|---|---|---|---|
| 31/7/20 | 31/7/19 | ||||
| General employees | 9 | 8 | |||
| No employees received emoluments |
in excess of860,000. | ||||
| COMPARATIVES FOR THE STATEMENT OF FINANCIAL | ACTIVITIES | ||||
| Unrestricted | |||||
| fund | |||||
| E | |||||
| INCOME AND ENDOWMENTS | FROM | ||||
| Charitable activities |
|||||
| Pre-school fees | 119,804 | ||||
| EXPENDITURE ON | |||||
| Charitable activities |
|||||
| Charitable expenses |
113,813 | ||||
| NET INCOME | 5,991 | ||||
| RECONCILIATION OF FUNDS |
|||||
| Total funds brought | forward | 31,429 |
| 4. | COMPARATIVES FOR | COMPARATIVES FOR | COMPARATIVES FOR | THE STATEMENT OF FINANCIAL ACTIVITIES -continued | THE STATEMENT OF FINANCIAL ACTIVITIES -continued | THE STATEMENT OF FINANCIAL ACTIVITIES -continued | THE STATEMENT OF FINANCIAL ACTIVITIES -continued | THE STATEMENT OF FINANCIAL ACTIVITIES -continued | |
|---|---|---|---|---|---|---|---|---|---|
| Unrestricted | |||||||||
| fund | |||||||||
| L' | |||||||||
| TOTAL FUNDS CARRIED | |||||||||
| FORWARD | 37,420 | ||||||||
| 5. | CREDITORS: | AMOUNTS | FALLING DUE WITHIN ONE YEAR | ||||||
| 31/7/20 | 31/7/19 | ||||||||
| L' | |||||||||
| Taxation and | social security | 5,451 | 3,550 | ||||||
| Other creditors | 138 | 1,286 | |||||||
| 5,589 | 4,836 | ||||||||
| 6. | MOVEMENT | IN FUNDS | |||||||
| Net | |||||||||
| movement | At | ||||||||
| At 1.8.19 | in funds | 31.7.20 | |||||||
| F | F | ||||||||
| Unrestricted | funds | ||||||||
| General fund |
37,420 | (14,479) | 22,941 | ||||||
| TOTAL FUNDS | 37,420 | (14,479) | 22,941 | ||||||
| Net movement | in funds, | included | in the above are as follows: | ||||||
| Incoming | Resources | Movement | |||||||
| resources | expended | in | funds | ||||||
| L | E | ||||||||
| Unrestricted | funds | ||||||||
| General fund |
101,213 | (115,692) | (14,479) | ||||||
| TOTAL FUNDS | 101,213 | (115,692) | (14,479) |
| Net | |||||
|---|---|---|---|---|---|
| movement | At | ||||
| At 1.8.18 | in funds | 31.7.19 | |||
| 6 | L | ||||
| Unrestricted | funds | ||||
| General | fund | 31,429 | 5,991 | 37,420 | |
| TOTAL | FUNDS | 31,429 | 5,991 | 37,420 |
| Compar | ative | net movement in funds, |
included in the above are as |
follows: | |
|---|---|---|---|---|---|
| Incoming | Resources | Movement | |||
| resources | expended | in funds | |||
| E | |||||
| Unrestricted | funds | ||||
| General | fund | 119,804 | (113,813) | 5,991 | |
| TOTAL | FUNDS | 119,804 | (113,813) | 5,991 |
| A curren | t yea | r 12 months and prior y |
ear 12 months combined posit |
ion is as follo |
ws: |
|---|---|---|---|---|---|
| Net | |||||
| movement | At | ||||
| At 1.8.18 | in funds | 31.7.20 | |||
| F | E | F | |||
| Unrestricted | funds | ||||
| General | fund | 31,429 | (8,488) | 22,941 | |
| TOTAL | FUNDS | 31,429 | (8,488) | 22,941 |
| included | in th | e above are as follows: | |||
|---|---|---|---|---|---|
| Incoming | Resources | Movement | |||
| resources 6 |
expended f |
in funds E |
|||
| Unrestricted | funds | ||||
| General | fund | 221,017 | (229,505) | (8,488) | |
| TOTAL | FUNDS | 221,017 | (229,505) | (8,488) |
| 31/7/20 | 31/7/19 | ||||
|---|---|---|---|---|---|
| 6 | 6 | ||||
| INCOME AND | ENDOWMENTS | ||||
| Charitable | activities | ||||
| Fees &fee | deposits | 17,296 | 27,489 | ||
| LEA | 77,183 | 89,944 | |||
| Fund raising | 455 | 1,511 | |||
| Uniform | 186 | 212 | |||
| Other | 154 | 648 | |||
| JRS Grant | 5,939 | ||||
| 101,213 | 119,804 | ||||
| Total incoming | resources | 101,213 | 119,804 | ||
| EXPENDITURE | |||||
| Charitable | activities | ||||
| Wages | 97,353 | 94,399 | |||
| Social security | 1,814 | 2,673 | |||
| Pensions | 2,661 | 1,610 | |||
| Ground rent |
350 | 350 | |||
| PLA membership | and insurance | 744 | 734 | ||
| Light and heat | 305 | ||||
| Telephone | 910 | 762 | |||
| Sundries | 1,940 | 1,624 | |||
| Repairs and | renewals | 1,011 | 366 | ||
| Toys and equipment | 3,292 | 2,682 | |||
| Consumables | 368 | 1,318 | |||
| Petty cash | 1,650 | 2,750 | |||
| Extra curricula | 1,536 | 1,348 | |||
| Cleaning | 150 | 510 | |||
| Uniform | 378 | 852 | |||
| Training | 270 | 644 | |||
| Computer expenses |
227 | 256 | |||
| 114,654 | 113,183 | ||||
| Support costs | |||||
| Governance | costs | ||||
| Accountancy | fees | 1,038 | 630 |
| 31/7/20 | 31/7/19 | |
|---|---|---|
| f | f | |
| Total resources expended | 115,692 | 113,813 |
| Net (expenditure)/income | (14,479) | 5,991 |