| 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 |