OpenCharities

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

2021-08-31-accounts

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.