OpenCharities

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

2020-07-31-accounts

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