| 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) |