| 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 |