OpenCharities

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

2021-03-31-accounts

Page
Report ofthe Trustees 1 to 5
Independent
Examiner's Report
Statement ofFinancial Activities
Statement ofFinancial Position 8 to 9
Notes to the Financial Statements 10 to 15

Harrow Middles¢x HAI IUD L( Page 6

for t he year ea ded 31stMa rch 2 021
2021 2020
Unrestricted Restricted Total
Total
fund fund funds funds
Notes
INCOME AND ENDOWMENTS FROM
Donations and legacies 60,785 60,785 140,951
Charitable activities
Donations and legacies 187,747 187,747
Other trading activities 2 106,370 106,370 257,101
Total 354,902 354,902 398,052
EXPENDITURE ON
Charitable activities
Donations and legacies 294,225 294,225
Charitable activities 52,665 52,665 396,569
Total 346,890 346,890 396,569
NET INCOME 8,012 8,012 1,483
RECONCILIATION OFFUNDS
Total funds brought forward 1,908 1,908 425
TOTAL FUNDS CARRIED FORWARD 9,920 9,920 1,908

2021 2020
Unrestricted Restricted Total
Total
fund fund funds funds
Notes 8
FIXEDASSETS
Tangible assets 7 2,185 2,185 3,693
CURRENT ASSETS
Stocks 8 4,000 4,000 4,000
Debtors 9 19,000
Cash at bank and in hand 90,029 90,029 1,131
94,029 94,029 24,131
CREDITORS
Amounts
falling due within one year
10 (75,876) (75,876) (25,916)
NET CURRENT ASSETS 18,153 18,153 (1,785)
TOTAL ASSETSLESSCURRENT
LIABILITIES 20,338 20,338 1,908
CREDITORS
Amounts
falling due after more than one
11 (10,418) (10,418)
year
NET ASSETS/(LIABILITIES) 9,920 9,920 1,908
FUNDS 12
Unresntcted
funds
9,920 1,908
TOTAL FUNDS 9,920 1,908

OTHER TRADING A CTIVITIES
2021 2020
Enrolment
fees/Student
Contributions 106,370 243,709
Event and shop income 13,392
1~06 370 257,101
NET INCOME/(EXPENDITURE)
Net income/(expenditure) is stated after charging/(crediting):
2021 2020
Depreciation - owned assets hsos 914

STAF FCOSTS
2021 2020
Wages
Social
and salaries
security costs
272,722
11,750
302,966
16,909
Other pension costs 7,140 23,998
291,612 343,873
2021 2020
Teachers 25 29
Administration and Support 3 3
28 32

6. COMPARATIVES FORTHE ST
ACTIVITIES
ATEMENT OF FINANCIAL
Unrestricted Restricted
Total
fund fund funds
f f,
INCOME AND ENDOWMENTS FROM
Donations
and legacies
100,576 40,375 140,951
Other trading activities 256,714 387 257,101
Total 357,290 40,762 398,052
EXPENDITURE ON
Charitable
activities
Charitable
activities
355,650 40,919 396,569
NET INCOME/(EXPENDITURE) 1,640 (157) 1,483
RECONCILIATION OFFUNDS
Total funds brought forward 268 157 425
TOTAL FUNDS CARRIED FORWARD 1,908 1,908
7. TANGIBLE FIXEDASSETS
Fixtures
Plant and arid Computer
machinery fittings equipment Totals
f
COST
At 1st April 2020 and 22,002 9,634 8,536 40.172
31stMarch 2021
DEPRECIATION
At 1st April 2020 21,704 7,510 7,265 36,479
Charge for year 298 859 351 1,508
At 31stMarch 2021 22,002 8,369 7,616 37,987
NET BOOKVALUE
At 31stMarch 2021 1,265 920 2,185
At 31stMarch 2020 298 2,124 1,271 3,693

Pag¢ 12 ntinued...

Notes to the
for the
Financial Statements - continued
year ended 31stMarch 2021
8. STOCKS
2021 2020
Stocks 4,000 4,000
9. DEBTORS:AMOUNTS FALLING DUE WITHIN ONE YEAR
2021 2020
Trade debtors 14,000
Prepayments 5,000
19,000
10. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2021 2020
Trade creditors 2,814 1,458
Social security and other taxes 5,462 6,153
Other creditors 200 14,645
Accruals and deferred income 67,400 3,660
75,876 25,916
11. CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE
YEAR
2021 2020
Other creditors 10,418
12. MOVEMENT IN FUNDS
Net
movement At
At 1.4.20 in funds 31.3.21
Unrestricted funds
General fund 1,908 8,012 9,920
TOTA,LFUNDS 1,908 8,012 9,920
Net movement in funds, included in the above are as follows:
Incoming Resources Movement
resources expended in funds
Page 13 continued. ..
Unrestricted Unrestricted funds
General fund 354,902 (346,890) 8,012
TOTAL FUNDS 354,902 (346,890) 8,012

Comparatives
for movement
in fund
s
Net
movement At
At 1.4.19 in funds 31.3.20
Unrestricted
funds
General
fund
268 1,640 1,908
Restricted funds
Restricted fund 157 (157)
TOTAL FUNDS 425 1,483 1,908
Incoming Resources Movement
resources expended in funds
Unrestricted
funds
General fund 357,290 (355,650) 1,640
Restricted funds
Restricted fund 40,762 (40,919) (157)
TOTAL FUNDS 398,052 (396,569) 1,483
Net
movement At
At 1.4.19 in funds 31.3.21
Unrestricted
funds
General fund 268 9,652 9,920
Restricted funds
Restricted fund 157 (157)
TOTAL FUNDS 425 9,495 9,920

Incoming Resources Movement
resources expended in funds
Unrestricted
funds
General fund 712,192 (702,540) 9,652
Restricted funds
Restricted fund 40,762 (40,919) (157)
TOTAL FUNDS 752,954 (743,459) 9,495