OpenCharities

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

2020-08-31-accounts

Report ofthe Trustees 1 to 3
Report ofthe Independent
Auditors
4to6
Statement ofFinancial Activities
Statement ofFinancial Position 8 to 9
Statement ofCash Flows 10
Notes to the Statement ofCash Flows
Notes to the Financial Statements 12 to 23
Detailed Statement ofFinancial Activities 24 to 25

31.8.20 31.8.19
Unrestricted Restricted Total Total
fund fund fllnds funds
Notes f.
INCOME FROM
Donations 54,391 131,857
Charitable activities
Education 465,426 465,426 623,139
Other Charitable
Activities
3 24@57 24„357 217,295
Investment income 4 274;/39 2'74 739 191,722
Total 818,913 1,164,023
EXPENDITURE ON
Raising funds 61,541 61,541 106,743
Charitable activities
Foundation 411/81 411,381 349,942
Education 415,096 415,096 602,789
Total 888,018 888,018 1,059,474
Net gains on investments 556,643
NKT INCOME/{EXPENDITURE) (69,105) (69,105) 661,192
RECONCILIATION OFFUNDS
Total funds brought fonvard 9,897,655 20,522 9„918,177 9,256,985
TOTAL FUNDS CARIL1ED FORWARD 9828 550 20522 9,849072 9918,177

31AU GUST 2020
31.8.20 31.8.19
Unrestricted Restricted Total Total
fund fund funds funds
Notes
FIXEDASSETS
Tangible assets 14 8,654,238 8,654+38 8,865,168
Investments
Investments 15 100 100 100
Investment
property
16 5000,000 5,000,000 5,000,000
13,654,338 13,654@38 13„865,268
CURRENT ASSETS
Debtors 17 110„719 110,719 107,563
Cash at bank and in hand 861,412 211,522 881934 450,120
972,131 20,522 992,653 557,683
CREDITORS
Amounts
falling due within one year
18 (4,797,919) (4,797,919) (4,504,774)
NET CURRENT ASSETS ~3825780) 20,522 ~3805255) ~3,947,091)
TOTAL ASSETSLESSCURRENT
LIABILITIES 9,828,550 20,522 9,849,072 9,918,177
NET ASSETS 9828 550 20522 9849072 9918,177
FUNDS
Unrestricted
funds
998289550 9,897,655
Restricted funds 20522 20,522
TOTAL FUNDS 9,849 072 9,918,177

FORTHE YEAR ENDED 31AUGUST 2020
31.8.20 31.8.19
Notes f.
Cash flows from operating activities
Cash generated
&oin operations
392,314 188,314
Net cash provided
by operating
activities
391314 188,314
Cash flows from investing activities
Purchase oftangible fixed assets
Sale oftangible fixed assets
39500 (9,500)
Net cash provided
by/(used
in) investing activities 39500
Change in cash and cash equivalents
in the reporting
period
431,814 178,814
Cash and cash equivalents at the
beginning ofthe reporting period 450 1M 271,306
Cash and cash equivalents atthe end
ofthe reporting
period
881934 450 120

OPERATING ACTIVI TIES
31.8.20
Net (expenditure)/income for the reporting period (as per the
Statement ofFinancial Activities) (69,105) 661,192
Adjustments
for:
Depreciation
charges
1719430 191„906
Losses on investments (556,643)
(Increase}/decrease
in debtors
(3,156) 34,085
Increase/(decrease}
in creditors
293,145 ~142,226
Net cash provided by operations 392/14 188,314
At 1/9/19 Cash flow At 31/8/20
Net cash
Cash at bank and in hand 450 120 431$14 881934
450 120 431814 881934
Total 450120431$14 881934

DONATIONS DONATIONS
31.8.20 31.8.19
E
Foundation Income 54@91 126,064
Gift aid 5 793
54,391 131857
OTHER CHARITABLE ACTIVITIES
31.8.20 31.8.19
E
Other Fundraising Activities 24357 217,295
31.8.20 31.8.19
E
Rents receivable 274,'739 191,732

INCOME FR OM CHA RITABLE ACTIVITIES
31.S.20 31.8.19
Activity
Other Primary School
Income Education 50/04 111,622
Fees Receivable Education 415122 511,517
623,139
6. RAISING FUNDS
Raising donations and legacies
31.8.20 31.8.19
General Fundraising Events 61541 106,743
7. CHARITABLE ACTIVITIES COSTS
Support
l3irect costs (see
Costs note 8) Totals
E K
Foundation 301,S62 109,519 411,381
Education 402930 12166 415096
826,477

SUPPORT COSTS
Governance
Finance Other costs Totals
Foundation 101,167 176 8,1'76 109,519
Education 2 1'70 9003 985 12166
2 1'70 110170 1161 0176 121605

Net incom e/(expenditure )
is stated after charging/(crediting):
31.8.20 31.8.19
Auditors' remuneration 5,700 6,399
Auditors' remuneration for non audit work 2,4/6 761
Depreciation - owned assets 170000 191,906

Trustees'
expenses
31.8.20 31.8.19
E
Trustees' expenses ~149 418
STAFFCOSTS
31.8.20 31.8.19
Wages and salaries 399„298 458,987
Other pension costs 4437 4,724
403,735 463,711

31.8.2D 31.8.19
Engaged on Charitable Activities 29 31
Engaged on Management 1 1
No employees
received
emoluments in excess off60,000.
COMPARATIVES FORTHE STATEMENT OFFINANCIAL ACTIVITIES 31AUG 2019
Unrestricted Restricted Total
fund fund funds
INCOME FROM
Donations 111,335 20,S22 131,857
Charitable
activities
Education 623,139 623,139
Other Charitable
Activities
217,295 217,295
Investment
income
191,732 191,732
Total 1,143,501 20,522 1,164,023
EXPENDITURE ON
Raising funds 106,743
Charitable
activities
Foundation 349,942 349,942
Education 602,789 602,789
Total 1,059,474 1,059,474
Net gains on investments 556645 556,643
NET INCOME 640,670 20,S22 661,192
RECONCILIATION OFFUNDS
Total funds brought forward 9,256,985 9,256,985

continued
Unrestricted Restricted Total
fund fund funds
TOTAL FUNDS CARRIED
FORWARD 9897,655 20,522 9,918,177

whose remuneration
amounted
to
TANGIBLE FIXEDASSETS
550,000in the year. (2 019:f50,000)
Fixtures
Freehold Plant and and
ploperty machinery fittings Totals
K
COST
At 1 September 2019
Impairments
8,959,950 89,500
~(39500
7,624 9,057,074
~39500)
At 31August 2020 8959950 50000 7624 9,017574
DEPRECIATION
At 1 September 2019 170,000 20,000 1,906 191,906
Charge for year 170,000 170,000
At 31August 2020 340000 20 000 1906 361,906
NKT BOOKVALUE
At 31 August 2020 8619950 30000 5,'7188,655 66$
At 31August 2019 8789 950 69,500 5718 8,865,168

DEBTORS
31.8.20 31.8.19
Amounts
falling due within one year:
Trade debtors 50,110 76,303
Other debtors 36,901 2,134
Prepayments and accrued income 22295 29 125
109004 107,563

CREDITORS: AMOUNTS FALLING DUE WIT HIN ONE YEAR
31.8,20 31.8.19
Trade creditors 329115 31,238
Social security and other taxes 5,148 5,782
VAT 35,656 11,861
Other creditors 4,523,379 4,214,052
Accruals and deferred income 172,356 202,172
Accrued expenses 29,265 28,825
Rental Prepayments 10,844
4797919 4,504,774

MOVEMEN T IN FUNDS
Net
movement At
At 1/9/19 in funds 31/8/20
Unrestricted funds
General fund 9,897,655 (69,105) 9,828,550
Restricted funds
Restricted Funds 20,522
9,918177 ~69105 ,9,849,072

Incoming Resources Movement
resources expended in funds
Unrestricted funds
General fund 818,913 (888,018) (69,105)
TOTAL FUNDS 818913 ~888018} @69,105}
Net
movement At
At 1/9/18 in funds 31/8/19
Unrestricted funds
General fund 9,256,985 640,670 9,897,655
Restricted funds
Restricted Funds 20,522 20,522
9,256,985 661,192 9,918,177
Incoming Resources Gains and Movement
resources expended losses in funds
Unrestricted
funds
General fund 1,143,501 (1,059,474) 556,643 640,670
Restricted funds
Restricted Funds 20,522 20,522
TOTAL FUNDS 1 164,023 ~1,059,474 556,643 661 192

DETAILED STATEMENT OF FINANCIAL ACTIVITIES
FORTHE YEAR ENDED 31AUGUST 2020
31.8.20 31.8.19
INCOME
Donations
Foundation
Income
54/91 126,064
Gift aid 5,793
54@91 131,857
Other Charitable
Activities
Other Fundraising
Activities
24/57 217,295
Investment
income
Rents receivable 274,739 191,732
Charitable
activities
Other Primary School Income 50,304 111,622
Fees Receivable 415122 511,517
465426 623,139
Total incoming resources 818,913 1,164,023
EXPKMMTURE
Raising donations
and legacies
General Fundnnsing
Events
61,541 106,743
Charitable
activities
Trustees' expenses 1,349 418
Wages 399/98 458,987
Pensions 4,437 4,724
Educational
Resources
43,398 131,854
Insurance 12,181 10,726
Light and heat 6,619 11,508
Repairs and Renewals 13,676 7,472
Computer Maintenance 2,583 3,332
Other Office Expenses 9,732 18,453
Carried forward 4937273 647,474

FOR THK YEAR ENDED 31 AUGUST 2020
31.8.19
Charitable
activities
Brought forward 4939273 647,474
Plant and machmery 171,430 191,906
Impairment
losses for tangible fixed assets
39,500
Training
and Courses
589 4,368
704,792 843,748
Support costs
Management
Telephone 1,608 2,361
Advertising 570 204
2,178 2,565
Finance
Legal and Professional Fees 14,806 11,079
BadDebts 84,617 44,167
Bank charges 10 '747 3,942
110,170 59,188
Other
Rates and water 36,548
Cleaning 2,990
Primary School Relocation 532
1,161 40,070
Governance
costs
Auditors'
remuneration
5,700 6,399
Auditors'
remuneration
for non audit work 9470 761
8 1'M 7,160
Total resources expended 888018 1059474
Net (expenditure)/income ~09 10 104549