| 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 |