| JTaylor Esq | |||
|---|---|---|---|
| A Miller Esq | |||
| D Lichtenstein | Esq | ||
| S.Leek | |||
| Secretary | A Miller Esq | ||
| Charity number | 1083815 | ||
| Company | number | 3381872 | |
| Principal address | Norrice Lea | ||
| London | |||
| N2 ORE | |||
| Registered | office | Nomce Lea | |
| London | |||
| N2 ORE | |||
| Auditor | BKLAudit LLP | ||
| 35 Ballards Lane | |||
| London | |||
| N3 1XW | |||
| Bankers | NatWest Bank | pic | |
| 1175Finchley Road | |||
| London | |||
| NW11 OBE | |||
| Santander | |||
| Bridle Road | |||
| Booite | |||
| Me rseyside | |||
| L304GB |
| Page | ||
|---|---|---|
| Trustees' report |
1-2 | |
| Statement oftrustees' | responsibilities | |
| Independent auditor's |
report | 4-6 |
| Statement offinancial | acfivities | |
| Balance sheet | ||
| Statement ofcash fiows | ||
| Notes to the financial | statements | 10-20 |
| Unrestricted | Restricted | Total Unrestricled | Total Unrestricled | Restricted | Total | |||
|---|---|---|---|---|---|---|---|---|
| funds | funds | funds | funds | |||||
| 2021 | 2021 | 2021 | 2020 | 2020 | 2020 | |||
| Igg~fo 6; | Notes | 6 | 8 | 6 | f | 6 | ||
| Donations and |
grants | |||||||
| 3 | 49,225 | 2,372 | 51,597 | 177,425 | 56,842 | 234,267 | ||
| Income from charitable | ||||||||
| activities | 4 | 1,834,339 | 1,834,339 | 1,804,215 | 1,804,215 | |||
| income from | ||||||||
| investm ants |
5 | 510 | 510 | 3,521 | 3,521 | |||
| Total income | 1,884,074 | 2,372 | 1,886,446 | 1,985,161 | 56,842 | 2,042,003 | ||
| ~Enon: | ||||||||
| Charitable adivities |
6 | 1,951,205 | 2,194 | 1,953,399 | 2,203,882 | 62,404 | 2,266,286 | |
| Net (expenditure)/income | ||||||||
| forthe year/ | ||||||||
| Net movement | in funds | (67,131) | 178 | (66,953) | (218,721) | (5,562) | (224,283) | |
| Fund balances | at 1 | |||||||
| September 2020 |
728,231 | 3,283 | 731,514 | 946,952 | 8,845 | 955,797 | ||
| Fund balances | at 31August | |||||||
| 2021 | 661,100 | 3,461 | 664,561 | 728,231 | 3,283 | 731,514 |
| 2021 | 2020 | ||||||
|---|---|---|---|---|---|---|---|
| Notes | E | 5 | |||||
| Fixed assets | |||||||
| Tangible assets | 9,500 | 15,500 | |||||
| Current assets | |||||||
| Debtors | 10 | 493,804 | 472,548 | ||||
| Cash at bank and in | hand | 1,290,103 | 1,206,477 | ||||
| 1,783,907 | 1,679,025 | ||||||
| Creditors: amounts | falling due within | ||||||
| one year | (834,888) | (669,696) | |||||
| Net current assets | 949,019 | 1,009,329 | |||||
| Total assets less curmnt | liabilities | 958,519 | 1,024,829 | ||||
| Creditors: amounts | falling dus ager | ||||||
| more than one year | 12 | (293,958) | (293,315) | ||||
| Net assets | 664,561 | 731,514 | |||||
| Income funds | |||||||
| Restricted funds | 3,461 | 3,283 | |||||
| Unrestdcted funds |
661,100 | 728,231 | |||||
| 664,561 | 731,514 |
| 2021 | 2020 | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| Notes | 6 | 6 | |||||||
| Cash flaws from operating | activities | ||||||||
| Cash generated | from/(absorbed | by) | 17 | ||||||
| opemtions | 83,116 | (309,135) | |||||||
| Investing activities | |||||||||
| Investment income received |
510 | 3,521 | |||||||
| Net cash generated from |
investing | ||||||||
| scgvities | 510 | 3,521 | |||||||
| Net cash used | in financing | activigss | |||||||
| Net Increasel(decrease) | in | cash and | cash | ||||||
| equivalents | 83,626 | (305,614) | |||||||
| Cash and cash | equivalents | at beginning | ofyear | 1,206,477 | 1,512,091 | ||||
| Cash and cash | equivalents | at | end of | year | 1,290,103 | 1,206,477 |
| Unresb icted | Restricted | Total | Unrestricted | Restricted | Total | |
|---|---|---|---|---|---|---|
| funds | funds | funds | funds | |||
| 2021 | 2021 | 2021 | 2020 | 2020 | 2020 | |
| E | E | E | E | E | ||
| Donations and gifts Job retention scheme |
36,956 | 2,372 | 39,328 | 18,682 | 56,842 | 75,524 |
| grant | ||||||
| 12,269 | 12,269 | 158,743 | 158,743 | |||
| 49,225 | 2,372 | 51,597 | 177,425 | 56,842 | 234,267 |
| Schoolfees | School fees and | |||||
|---|---|---|---|---|---|---|
| and other | otherincome (all |
|||||
| Income (all | unrestricted) | |||||
| unresb icted) | ||||||
| 2021 | 2020 | |||||
| E | ||||||
| School | fees | and | other | income | 1,834,339 | 1,804,215 |
| Unrestricted | Unrestricted |
|---|---|
| funds | funds |
| 2021 | 2020f |
| 510 | 3,521 |
| 2021 | 2020 | ||||
|---|---|---|---|---|---|
| 6 | 5 | ||||
| Staffcosts | 1,545,489 | 1,687,664 | |||
| Depreciation | 6,000 | 6,000 | |||
| Teaching | 103,352 | 167,572 | |||
| Training | 4,798 | 13,915 | |||
| Catering Legal 8 Professional Premises |
fees | 8'l,661 15,008 179,691 |
92,992 13,466 265,998 |
||
| General | administrative | expenses | 500 | ||
| 1,935,999 | 2,248,107 | ||||
| Share of Share of |
support costs (see below ) governance costs (see below ) |
11,200 6,200 |
11,979 6,200 |
||
| 1,953„399 | 2,266,286 | ||||
| Forthe year | ended 31August 2021 | ||||
| Analysis | by | fund | |||
| Unrestricted | funds | 1,951,205 | |||
| Restricted | funds | 2,194 | |||
| 1,953,399 | |||||
| For the year | ended 31August 2020 | ||||
| Analysis | by | fund | |||
| Unrestricted funds Resbtcted funds |
2,203,882 62,404 |
||||
| 2,266,286 |
| The average monthly number ofemployees during |
the year was: | |
|---|---|---|
| 2021 | 2020 | |
| Number | Number | |
| School | 49 | 50 |
| Employment costs |
2021 | 2020 |
| E | E | |
| Wages and salaries Social security costs |
1,248,835 96,480 |
1,369,140 110,908 |
| Other pension costs | 200,174 | 207,616 |
| 1,545,489 | 1,687,664 |
| 2021 | 2020 |
|---|---|
| Number | Number |
| 9 | Tangible fixed assets | Tangible fixed assets | Tangible fixed assets | Tangible fixed assets | |||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| household | Equipment | 4 | rurn aura 8 | Isotor | Total | ||||||
| property | and | computers | Seines | Vehicles | |||||||
| Improvements | |||||||||||
| 6 | |||||||||||
| Cost | |||||||||||
| At 1 September 2020 | 580,250 | 79,064 | 28,280 | 30,000 | 717,594 | ||||||
| At 31August | 2021 | 580,250 | 79,064 | 28,280 | 30,000 | 717,594 | |||||
| Depreciation | and | impairment | |||||||||
| At 1 September 2020 | 580,250 | 79,064 | 28,280 | 14,500 | 702,094 | ||||||
| Depreciation | charged | in the year | 6,000 | 6,000 | |||||||
| At 31August | 2021 | 580,250 | 79,064 | 28,280 | 20,500 | 708,094 | |||||
| Canying amount | |||||||||||
| At 31August | 2021 | 9,500 | 9,500 | ||||||||
| At 31August | 2020 | 15,500 | 15,500 | ||||||||
| 10 | Debtors | ||||||||||
| 2021 | 2020 | ||||||||||
| Amounts falfing due |
within one year: | 6 | |||||||||
| Debtors and payments | in advance | 423.912 | 459,216 | ||||||||
| Prepayments | 69,892 | 13,332 | |||||||||
| 493,804 | 472,548 | ||||||||||
| 11 | Creditors: amounts | falling due within | one year | ||||||||
| 2021 | 2020 | ||||||||||
| 5 | 5 | ||||||||||
| Other taxation Deposits Fees for next |
and social securily year |
22,474 35,093 694,358 |
28,366 64,342 553,522 |
||||||||
| Accruels and | other creditors | 82,963 | 23,466 | ||||||||
| 834,888 | 669,596 | ||||||||||
| 12 | Creditors: amounts | fatling dus after mors than | one | year | |||||||
| 2021 | 2020 | ||||||||||
| 5 | 6 | ||||||||||
| Deposits | 293,958 | 293,315 |
| 15 | Analysis ofnet assets | between funds | |||||
|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Unrestricted | Restricted | Total | ||
| funds | funds | funds | funds | ||||
| 2021 | 2021 | 2021 | 2020 | 2020 | 2020 | ||
| 6 | 6 | 6 | 6 | ||||
| Fund balances at 31 | |||||||
| August 2021 are | |||||||
| represented by: |
|||||||
| Tangible assets Current assetsf |
9,500 | 9,500 | 15,600 | 15,500 | |||
| (liabilities) | 94S,SS8 | 3,461 | 949,019 | 1,006,046 | 3,283 | 1,009,329 | |
| Long term liabilities | (293,958) | (293,958) | (293,315) | (293,315) | |||
| 681,100 | 3,461 | 664,561 | 728,231 | 3,283 | 731,514 |
| 2021 | 2020 | ||||
|---|---|---|---|---|---|
| 6 | 6 | ||||
| Aggregate | compensation | 94,79S | 91,291 | ||
| Transactions srith related parties |
|||||
| During the | year the charity entered | into the following transacsons | with related parties: |
| 17 | Cash generated from operadons |
2021 | 2020 | ||
|---|---|---|---|---|---|
| Deficit for the year | (66,953) | (224,283) | |||
| Adjustments for: |
|||||
| Investment income recognised in statement offinancial activities Depreciation and impairment oftangible fixed assets |
(510) 6,000 |
(3,521) 6,000 |
|||
| Movements in working capital: |
|||||
| (Increase)ldecrease in debtors |
(21,256) | 117,714 | |||
| Increase/(decrease) in creditors |
165,835 | (205,045) | |||
| Cash generated from/(absorbed |
by) operations | 83,116 | (309,135) | ||
| 18 | Analysis ofchanges in net funds |
||||
| The charity had no debt during the | year. |