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
Trustees'
report
1-4
Independent
examiner's
report
Statement
offinancial
activities
Balance sheet
Notes to the financial statements

Unrestricted Unrestricted
funds funds
2020 2019
Notes E
Income from:
Donations
and legacies
55,114 151,174
Charitable
activities
597,840
Other trading
activities
5,000 129,103
Investments 134 302
Total income 60,248 878,419
x
nditure
on
Raising funds 7 222,761 8,173
Charitable
activities
(793) ?78,579
Other 12 40,953
Total resources expended 262,921 786,752
Net (expenditure}/income for the year/
Net movement in funds (202,673) 91,667
Fund balances at 1 January 2020 700,209 608,542
Fund balances at 31 Oecember 2020 497,536 700,209

2020 2019
Notes F
Fixed assets
Tangible assets 13 361,422 409,486
Current assets
Debtors 14 1,615 111,828
Cash at bank and in hand 170,455 401,016
172,070 512,844
Creditors: amounts falling due within
one year 15 (35,956) (222,121)
Net current assets 136,114 290,723
Total assets less current liabilities 497,536 700,209
Income funds
Unrestricted
funds
497,536 700,209
497,536 700,209

3 Donations
and
other volunatary other volunatary income
2020 2019
Donations
and
gifts 264 127,832
Donation
from 2C Trading
Limited 54,850 23,342
55,114 151,174
4 Charitable
activities
2020f 2019
f.
Focus Learning Trust Grant Funding 597,840
5 Other trading activities
2020 2019
School fees 129,103
Rental income 5,000
5,000 129,103
6 Investments
Unrestricted Unrestricted
funds funds
2020
f
2019f
Interest receivable 302

7 Raising funds Raising funds Raising funds
Unrestricted Unrestricted
funds funds
2020 2019
f.
~Tdio
cost
Other trading activities 222,761 8,173
222,761 &,173
8 Charitable activities
2020 2019
K
Staff costs 560,054
Depreciation and impairment 7,112 26,321
Rates 39,600
Repairs and maintenance 756 51,027
Computer expenses 1,033
Travelling expenses (8,093)
Educational materials 24,005
Legal and professional 3,421
7,868 697,368
Share ofsupport costs (see note 9) (11,932) 66,519
Share ofgovernance costs (see note 9) 3,271 14,692
(793) 778,579

9 Supportcosts Support Governance Support Governance 2020 2019 Basis ofallocation
costs costs
f f
Rent, heat and light 30,536
Printing,
postage and
stationery
41 41 8,399
Miscellaneous
educational
expenses
558 558 24,381
Telephone 3,203
Release of historic
balances
and writeoffs
(6,556) (6,556)
Sundry write offs (5,975) (5,975)
Audit fees 4,800 Governance
Accountancy 2,700 2,700 3,114 Governance
Legal and professional 4,333 Governance
Bank charges 571 571 2,445 Governance
(11,932) 3,271 (8,661) 81,211
Analysed
between
Charitable
activities
(11,932) 3,271 (8,661) 81,211

2020 2019
Number Number
Employment costs 2020f 2019
f
Wages and salaries 424,206
Other pension costs 135,848
560,054

12 Other
Unrestricted Total
funds
2020 2019
Net loss on disposal oftangible fixed assets 40,953
40,953
13 Tangible fixed assets
Land and Fixtures, Computers Total
buildings fittings &
equipment
F
Cost
At 1 January 2020 873,678 3,888 87,342 964,908
Disposals (3,888) (87,342) (91,230)
At 31 December 2020 873,678 873,678
Depreciation and impairment
At 1 January 2020 505,144 593 49,684 555,421
Depreciation charged in the year 7.112 7,112
Eliminated
in
respect ofdisposals (593) (49,684) (50,277)
At 31 December 2020 512,256 512,256
Carrying
amount
At 31 December 2020 361,422 361,422
At 31 December 2019 368,534 3,295 37,657 409,486
14 Debtors
2020 2019
Amounts
falling due
within one year:
Trade debtors 1,615 111,828

15 Creditors."amounts falling due within one year
2020 2019
Other taxation and social security 31,750
Trade creditors 6,183 29,324
Other creditors 226
Accruals and deferred income 29,773 160,821
35,956 222,121