OpenCharities

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

2020-12-31-accounts

Page
Report ofthe trustees 1-4
Report ofthe Independent Examiner
Stateinent offinancial activities
Balance sheet
Notes to the Financial Statements 8-11

31.12.20 31.12.19
Unrestricted Unrestricted
Funds Funds
Notes f f.
INCOMING RESOURCES
Incoming
from activities
in furtherance ofthe 312,401 359,464
charity's
objectives
Bank interest received 394 1,029
Grants received French government tk other 1 47,965 32066
grants
Total Income 360760 392559
RESOURCES EXPENDED
Cost ofactivities
in furtherance ofthe Charity's
(436,835) (451,045)
Objects
t~tth
*
Cht
Marketing
and publicity
(8,952) (12,756)
Management
and administration
ofthe charity 31 525 48318
Total resources expended (477,312) (512,119)
NET MOVEMENT IN FUNDS (116,552) (119,560)
Total funds brought forward at 1 January 270990 390550
2020
TOTAL FUNDS CARRIED FORWARD ~20
31.12.20 31.12.19
Notes f
FIXEDASSETS
Tangible assets 15,105 92,051
CURRENT ASSETS
Stock 1,280 2,954
Debtors 14,587 41,213
Cash at bank and in hand 164307 146505
180,174 190,672
CREDITORS
Amounts
falling due within one year
40 841 11733
NET CURRENT ASSETS 139333 178939
TOTAL ASSETSLESSCURRENT
LIABILITIES 1 44
FUNDS
Unrestricted
funds

1. GRANTS RECEIVED GRANTS RECEIVED
31.12.20
f
31.12.19
f
French government and other grants 47,965 32,066
2. ANALYSIS OF TOTAL RESOURCES EXPENDED
Staff Other Depreciation Total
cost
Direct charitable
Teaching 221 416 137 350 78044 4~1
Cultural 25 25
~Otb
Cht
Marketing 8952
Management
tie
31 525 31 525
administration
ofcharity
~52 4~12
3. TANGIBLE FIXEDASSETS
Leasehold Fixture & Computer
improvementsf Fittings
f
equipment
f
Totals
8
COST
At 1 January 2020 116,946 40,297 26,555 183,798
Additions 1,098 1,098
At 31 December 2020 116,946 40,297 27,653 184,896
DEPRECIATION
At 1 January 2020 40,112 28,002 23,632 91,747
Charge for year 62,491 12,295 3,259 78,044
At 31December 2020 102,603 40,297 26,891 169,791
NET BOOKVALUE
At 31December 2020 14,343 763 15,105
At 31December 2019 76,834 12,295 2,923 92,052

31.12.20 31.12.19
f f
Prepayments
and accrued income
14,587 41,213
14,587 41,213
5. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
31,12.20 31.12.19
Trade creditors 4,340 1,224
Delegation
Generale
603 603
Accruals and deferred income 23,640 2,800
Other creditors 12,258 7,106
4~41
6. STOCK
31.12.20 31.12.19
Stockofeducation materials 2~4
7. UNRESTRICTED FUND
31.12.20 31.12.19
At 1 January 2020 270,990 390,550
Profit/(Deficit)
At 31December
for the year
2020
~63 535
~4
~119560

31.12.20 31.12.19
f f
Income
Fees receivable 312,401 359,464
Grant receivable 47,965 32,066
Bank interest received 394 1,029
360,760 392,559
Cost ofsales
Opening stock 2,954 2,476
Education
materials
5,574 11,717
Closing stock ~1280 ~2954
7,248 11,239
Gross Profit 353 512 381320
E~dlt
Investment
in
cultural events 25 1,742
Examination fees 5,688 7,357
Salaries 221,416 218,510
Administration subsistence 348 2,341
Cleaning 8,386 13,545
Rent and service charges 109,653 169,969
Rates and council tax 5,288 11,163
Telephone 5,005 4,327
PPS 3,363 5,663
Advertising
and marketing
8,951 12,755
Repairs and maintenance 541 1,540
Computer
softvrare
3,590 2,212
Accountancy 2,800 2,800
Insurance
and
security 3,753 5,376
Depreciation 78,044 30,621
Bank charges 2,858 3,626
Library 43 2,547
Translations 1,445 1,299
Hire ofequipment 2,867 3,487
Consultancy 6,000
470,064 500,880
Net Profit/(Deficit) for the year (116,552) (119,560)