OpenCharities

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

2021-12-31-accounts

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

31.12.21 31,12.20
Unrestricted Unrestricted
Funds Funds
Notes
INCOMING RESOURCES
Incoming
from activities in furtherance
ofthe 298,417 312,401
charity's
objectives
Bank interest received 86 394
Grants received French government 6b other 1 36239 47 965
grants
Total Income 334742 360760
RESOURCES EXPENDED
Cost ofactivities in furtherance ofthe Charity's (316,782) (436,835)
Objects
~Oth
*
"Ck
Marketing
and publicity
(10,393) (8,952)
Management
and administration
ofthe charity 31268 31 525
Total resources expended (358,443) (477,312)
NET MOVEMENT
IN FUNDS
Total funds brought
forward
at 1January 154,438 270,990
2021
TOTAL FUNDS CARRIED FORWARD ~4388

31.12.21 31.12.20
Notes
FIXED ASSETS
Tangible assets 2,729 15,105
CURRENT ASSETS
Stock 1,280
Debtors 15,826 14,587
Cash at bank and in hand 134331 164307
150,157 180,174
CREDITORS
Amounts
falling due within one year
$222149 40 841
NET CURRENT ASSETS 128008 139333
TOTAL ASSETSLESSCURRENT
LIABILITIES 130737 154438
FUNDS
Unrestricted
funds
130737 154438

1. GRANTS RECEIVED GRANTS RECEIVED
31.12.21 31.12.20
French government and other grants 36 239 ~47 965
2. ANALYSIS OF TOTAL RESOURCES EXPENDED
Staff Other Depreciation Total
cost
f.
Direct charitable
Teaching 216,909 87,081 12,697 316,687
Cultural 95 95
~ddd
*
dll
Marketing 10,393 10,393
Management
&
31,268 31,268
administration
ofcharity
~37 12692 358
3. TANGIBLE FIXEDASSETS
Leasehold Fixture & Computer
improvements Fittings equipment
f
Totals
COST
At 1 January 2021 116,946 40,297 27,653 184,896
Additions 121 121
At 31 December 2021 116,946 40,297 27,774 ]85,017
DEPRECIATION
At 1 January 2021 102,603 40,297 26,891 169,791
Charge for year ~ll 695 802 12497
At 31 December 2021 ~114298 ~40 297 ~27 693 182,288
NET BOOK VALUE
At 31 December 2021 ~2648 81 ~2729
At 31December 2020 ~14 343 762 15 105
4. DEBTORS,' AMOUNTS FALLING DUE WITHIN ONE YEAR DEBTORS,' AMOUNTS FALLING DUE WITHIN ONE YEAR DEBTORS,' AMOUNTS FALLING DUE WITHIN ONE YEAR
31.12.21 31,12.20
Prepayments
and accrued income
15,518 14,587
Other debtors 308
15,826 ~14 587
5. CREDITORS: AMOUNTS FALLING DUK WITHIN ONE YEAR
31.12,21 31,12.20
Trade creditors 543 4,340
Delegation
Generalc
603 603
Accruals and deferred income 2,900 23,640
Other creditors 18,103 12.258
6. STOCK
31.12,21 31.12.20
Stock ofeducation materials 128
7. UNRESTRICTED FUND
31.12.21 31.12.20
At 1 January 2021 154,438 270,990
Profit/(Deficit)
for
the year ~23 701 ~116552
At 31December 2021 ~130
3
8. RELATED PARTY DISCLOSURES
31.12.21 31.12,20
Income
Fees receivable 298,417 312,401
Giant receivable 36,239 47,965
Bank interest received 86 394
334,742 360,760
~ct
c
Opening stock 1,280 2,954
Education
materials
511 5,574
Closing stock H ~1280
1,791 7,248
Gross Profit 332951 353 512
Expenditure
Investment in cultural events 95 25
Examination fees 13,549 5,688
Salaries 216,909 221,416
Administration subsistence 1,079 348
Cleaning 6,277 8,386
Rent and service charges 59,481 109,653
Rates and council tax 11,785 5,288
Telephone 4,420 5,005
PPS 3,365 3,363
Advertising and marketing 10,393 8,951
Repairs and maintenance 282 541
Coinputer
software
2,679 3,590
Accountancy 2,950 2,800
Insurance
and
security 3,789 3,753
Depreciation 12,497 78,044
Bank charges 2,393 2,858
Library 93 43
Translations 694 1,445
Hire ofequipment 2,673 2,867
Consultancy 1,249 6,000
356,652 470,064
Net Proflt7(Deflcit) for the year 23 701 ~116,552)