| Jane Acreman - Chairperson | Jane Acreman - Chairperson | |||
|---|---|---|---|---|
| Kealey White- Vice Chair | ||||
| Leigh Davies —Secretary | ||||
| Kerry O'Rourke | ||||
| Amanda Griggs |
||||
| Lynette Bell | ||||
| Carly Szenuako | ||||
| Treasurer/Administrator: | ||||
| Mrs SDixon | ||||
| Inde | cadent Examiner: | |||
| Sean Clark | ||||
| Southwell, Tyrrell %Co. |
||||
| Chartered Accountants |
||||
| 41 Baldock Street | ||||
| Ware | ||||
| Herts. | ||||
| SG129DH | ||||
| Bankers: | ||||
| National Westminster |
Bank | Plc. | ||
| Hoddesdon | ||||
| Chatham Customer Service |
Centre | |||
| Western Avenue Waterside | Court | |||
| Chatham | ||||
| ME44RT | ||||
| Re istered Address: | ||||
| Haslewood Avenue |
||||
| Hoddesdon | ||||
| Herts | ||||
| EN 11 8HT |
| Responsibfiities and basis ofreport |
|||
|---|---|---|---|
| As the charity's trustees you are responsible for the preparation ofthe accounts in accordance with the requirements |
ofthe Charities Act | ||
| 2011('the Act'). | |||
| I report in respect ofrny examination ofthe charity's accounts carried out under secfion 145ofthe Act and in carrying out my examination |
I | ||
| have followed all the applicable Directions given by tbe Charity Commission under section 145(5)(b)ofthe Act. |
|||
| Independent examiner's statement |
|||
| Ihave completed my examination. I confirm that uo material matters have come to my attention in connection with the examination |
giving | ||
| me cause to believe that in any material respect: |
|||
| ~ accounting records were not kept in respect ofthe charity as rcquued by section 130ofthe Act; or |
|||
| ~ tbe accounts do not accord with those records; or | |||
| ~ tbe accounts do not comply with the applicable requirements concerning the form and content ofaccounts sct out in the |
|||
| Charities (Accounts and Reports) Regulations 2008 other than any requirement that the accounts give a 'true and fair view' |
|||
| which is not a matter considered as part ofan independent cxarnmation. |
| Notes | 2022 | 2021 | ||||||
|---|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | |||||
| Funds | Funds | Funds | Funds | |||||
| INCOME | ||||||||
| Fees Receivable | 13,702 | — | 13,702 | 9,588 | ||||
| Grants and Donations | 2 | 152,088 | — | 152,088 | 125,694 | |||
| Fund-raising Events |
3 | 117 | 117 | 357 | ||||
| Bank Deposit Interest | (Net | ofIncome Tsx) | ||||||
| JRS Grant | 1,496 | |||||||
| Total Incoming resources | 165,907 | - | 165,907 | 137,135 | ||||
| EXPENDITURE | ||||||||
| Accommodation | 2,411 | 2,411 | 1,809 | |||||
| Insurance | 2,044 | 2,044 | 2,025 | |||||
| Operational Costs |
761 | 761 | 3,911 | |||||
| Salaries and National | Insurance | 114,085 | 114,085 | 96,743 | ||||
| Books and Learning Aids | ||||||||
| Snacks and Cleaniag | Supplies | I/ 10 | 1,310 | I,i12 | ||||
| Advertising | 30 | |||||||
| StaffTraining | 537 | 537 | 119 | |||||
| Fees | 3,917 | 3,917 | 2,199 | |||||
| Payroll Administrative | Charges | 612 | 612 | 600 | ||||
| Sundry Expenses | 971 | 971 | 1,411 | |||||
| Depreciation —Equipment |
74 | 74 | 112 | |||||
| Depreciation —Premises |
||||||||
| Equipment | 5,744 | 5,744 | 5,773 | |||||
| General Maintenance | 4,369 | 4+69 | 5/63 | |||||
| Telephone | 954 | 954 | 895 | |||||
| Management and Administration |
1,039 | 1,039 | 903 | |||||
| Other legal and professional | costs | 3,200 | ||||||
| Total expenditure | 138,828 | - | 138,828 | 126,105 | ||||
| Net income/(expenditure) | for the year | 27,079 | - | 27,079 | 11,030 | |||
| Transfer between Funds | ||||||||
| Net movement in Funds |
27,079 | - | 27,079 | 11,030 | ||||
| Fund Balances at 31August | 2021 | 36,988 | - | 36,988 | 25,958 | |||
| Fund Balances at 31August | 2022 | 64,067 | - | 64,067 | 36,988 |
| Notes | 2022 | 2021 | ||||
|---|---|---|---|---|---|---|
| FIXEDASSETS | ||||||
| Equipment and Teaching Aids |
149 | |||||
| Premises Expenditure | ||||||
| 149 | 224 | |||||
| CURRENT ASSETS | ||||||
| Debtors | 272 | |||||
| Cash In Banks | ||||||
| Current Account | 65,167 | 37,792 | ||||
| Savings Account | ||||||
| 65,167 | 38,064 | |||||
| PREPAYMENTS AND ACCRUED | INCOME | |||||
| Prepayment- Rent |
173 | |||||
| 65,340 | 38,064 | |||||
| CURRENT LIABILITIES | ||||||
| Creditors Payable Within | ||||||
| One Year | 10 | 1,422 | 1,300 | |||
| NET CURRENT ASSETS | 63,918 | 36,764 | ||||
| NETASSETS | 64,067 | 36,988 | ||||
| REPRESENTED BY:- | ||||||
| RESTRICTEDFUNDS | ||||||
| UNRESTRICTED FUNDS | 64,067 | 36,988 | ||||
| Total Charity Funds | 64,067 | 36,988 | ||||
| Trustee name | Signature | Ilate |
| 2022 | 202I | |||
|---|---|---|---|---|
| Other | 108 | |||
| Photo cotnmission | 117 | 249 | ||
| Less expenditure | ||||
| 117 | 357 | |||
| 4. EMPLOYEES' | REMUNERATION | |||
| 2022 | 2021 | |||
| Staff Salaries | 112,651 | 95,888 | ||
| Etnployer | Pension | 1,434 | 855 | |
| Employer's | National | insurance | ||
| 114,085 | 96,743 |
| 2022 | 2021 | |||
|---|---|---|---|---|
| independent | Examinatton | Fee | 408 | 372 |
| Printing and | Stationery | 631 | 531 | |
| Subscriptions | ||||
| 1,039 | 903 |
| 2022 | ||
|---|---|---|
| f | ||
| Cost at 1stSeptember 2018 | 20,697 | |
| Additions tn Year |
||
| Disposals | ||
| Cost at 31stAugust 2019 | 20,697 | |
| Depreciation at 1stSeptember 2018 |
19,943 | |
| Charge for Year | 251 | |
| Disposals | ||
| Depreciation at 31stAugust 2019 |
20,194 | |
| Net BookValue at 1stSeptember 2018 | 1,131 | |
| Net BookValue at31stAugust 2019 | 503 | |
| Net BookValue at 31st August 2020 | 336 | |
| Net BookValue at31stAugust 2021 | ||
| Net Hook Value at31stAugust 2022 | 149 | |
| 7. PREMISESEXPENDITURE | ||
| 2022 | ||
| f | ||
| Cost at 1st September 2018 | ||
| Outside Play Area | 10,265 | |
| Building Renovation | 55,181 | |
| 65,446 | ||
| Additions in year |
||
| Cost at 31stAugust 2019 | 65,446 | |
| Depreciation as at 1st September 2018 |
52,356 | |
| Charge for tbcyear | 6,545 | |
| Depreciation at31stAugust 2019 |
58,901 | |
| Net BookValue at 1stSeptember 2018 | 13,090 | |
| Nct BookValue at31stAugust 2019 | 6~5 | |
| Net BookValue at 31stAugust 2020 |
| 8. DEBT | ORS | 2022 | 2021 | |
|---|---|---|---|---|
| g | ||||
| PAYE aad | National | Insurance | ||
| 272 | ||||
| 9.PRKPAYMENTS | 2022 | 2021 | ||
| g | ||||
| Rent | 173 | |||
| 173 | ||||
| 10. CREDITORS | - Payable within One Year | |||
| 2022 | 2021 | |||
| Penstoa | 92 | 157 | ||
| PAYE and | National | Insurance | 310 | |
| Independent | Examiner Fee | 408 | 372 | |
| Payroll Administative | Charges | 6l2 | 600 | |
| Funding received in | advance | |||
| Rent | 171 | |||
| 1,422 | 1,300 |