REGISTERED COMPANY NUMBER: 04834723 (England and Wales) REGISTERED CHARITY NUMBER: 1121305
Report of the Trustees and
Unaudited Financial Statements for the Year Ended 31 March 2022
for
City United Limited
(A Company Limited by Guarantee)
V & R Accountancy Services Chartered Certified Accountants Cropton House Three Tuns Lane Formby Merseyside L37 4AQ
City United Limited
Contents of the Financial Statements for the Year Ended 31 March 2022
| Page | |||
|---|---|---|---|
| Report of the Trustees | 1 | to | 6 |
| Independent Examiner's Report | 7 | ||
| Statement of Financial Activities | 8 | ||
| Balance Sheet | 9 | to | 10 |
| Notes to the Financial Statements | 11 | to | 16 |
City United Limited (Registered number: 04834723)
Report of the Trustees for the Year Ended 31 March 2022
The trustees who are also directors of the charity for the purposes of the Companies Act 2006, present their report with the financial statements of the charity for the year ended 31 March 2022. The trustees have adopted the provisions of Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) (effective 1 January 2019).
Our Vision
We believe that all children and young people should be able to feel safe, empowered to be happy and successful, and encouraged to follow their dreams.
Our Mission
Our mission is to provide support and guide young people aged 6 -25 to make and construct positive changes to their day-to-day lives. This is done through youth work, education, mentoring and coaching.
Our aims
Through our independent school, City United Academy, we aim to provide a safe, rounded educational provision for those young people whose learning pathway has taken a different route. We aim to accommodate the academic and well-being needs of those young people who have experienced difficulties in mainstream education.
Our dedicated and highly skilled team provide the support needed to allow our students to find their own self-identity and flourish in an environment where they feel secure and happy. We aim to create an enjoyable learning experience in which every student can overcome the challenges they have faced along their educational journey. Our shared values of re-engage, inspire and nurture help us to maximise our young people's outcomes as they enter adulthood.
This past year the team has strived to make up the shortfall in external services equipped to deal with the increase in mental health problems amongst our young people. The impact of the pandemic on the young peoples' physical and mental health, generated and exacerbated barriers to positive social interaction that caused severe self- esteem issues, increasing the vulnerability of the young people we engage.
Page 1
City United Limited (Registered number: 04834723)
Report of the Trustees
for the Year Ended 31 March 2022
OBJECTIVES AND ACTIVITIES Objectives and aims
Our objectives
In line with the Charity Commission's public benefit guide, this year we prioritised our objectives around not letting any young person become unnecessarily disadvantaged or unsafe. Our young people have experienced a revolving door of services throughout their lives which have been devoid of continuity. As such, specific objectives were put in place to combat the difficulties young people were facing following the pandemic:
-
Maintain contact with all participants enrolled in our projects through the most convenient way to ensure they had a trusted person to speak to.
-
The charity stayed ready to adapt all community projects to be able to take place online, maintaining their value and reach but resumed their face to face engagement once it was safe to do so.
-
Following the fall out of the Government reducing benefit top ups, the provision of food, clothing, toiletries, etc to those most in need, allowing participation/education to continue and mitigate unnecessary home pressures has continued.
-
Minimise the impact of social isolation.
In addition, the team ensures the continuity of:
-
Broadening the curriculum and the student choices that the students have at the academy.
-
Developing our wellbeing and pastoral care
-
Investing in our people so their practices can continue to have impact on the lives of the young people we work with.
The wellbeing of our team has always been of the utmost importance. We are still recovering from the pandemic and still finding the situation stressful as charitable funding has dwindled and has not been renewed. Inevitably, our team has faced adversity like no other. The Board of Trustees and the leadership team persevere with their main objectives:
-
Provide wellbeing support to all staff
-
Provide an environment where everyone's voice counts on safety and wellbeing
-
Offer flexibility as much as possible
-
Avoid any job losses
Ofsted inspected the academy in May 2022 and recognised the impact of the work carried out by the team. The inspectors recognised that Pupils at City United Academy were provided with a second chance to succeed in education, having previously missed a lot of school and having significant gaps in their learning. They further recognised that the team took time to understand pupils' individual needs and provided strong guidance and support to overcome pupils' barriers to learning. They acknowledged that the strong relationships built up with the young people manifested a mutual respect and helped to diminish barriers to social exclusion and academic progress. They realised, something that the team already knew, that this mutual respect and trust between the service users and the team, would help young people to develop crucial skills needed for the next stage of their lives.
Ofsted recommended to The Department for Education that the academy could extend their cohort of young people to fifty, which will help to increase revenue.
Over a number of years we have evidenced that young people who use our services are not ready to move on to further education without the support of a key person. On most occasions, the young people drop out of further education due to the lack of equipment or poor mental health that is not addressed in their new setting. The accolade of a 'Good' Ofsted has meant we were awarded the status of sixth form by The Department of Education.
Page 2
City United Limited (Registered number: 04834723)
for the Year Ended 31 March 2022
Report of the Trustees
OBJECTIVES AND ACTIVITIES Activities for achieving objectives
Charity projects
Following the COVID-19 pandemic the lives of our young people and their families remain very hard. Some families lost loved ones and some families lost income due to job losses. Inevitably our families are still experiencing an increased impact on mental health and wellbeing. The projects sought to deal with the lack of self-worth amongst families and the agonising impact of significant family members being lost. This reduced vital support networks for some of our families. The charity was quick to respond, and prioritised action where it was needed most. Some of the achievements were:
-
Every young person working with our charity through the projects or the academy received one to one support to discuss their worries.
-
We continued to provide food for the participants involved in the projects.
-
Attendance in project workshops, activities and mentoring sessions remained similar with some projects finding that the participants preferred to continue online. This preference was made available and eventually with encouragement participants returned to the face to face engagement.
-
We have observed our young people engaging positively with their families and improvements in whole family cohesion. Parents/ carers and grandparents have remained involved in the cooking and craft activities, giving the projects deeper meaning and value.
-
The projects have focused more on mental health and wellbeing enhancing resilience in our young people.
Academic Achievements
Following the return to 'normal life' we saw a new wave of young people using our service. Most of them were not classed as vulnerable during the pandemic and therefore did not qualify for the school places offered to vulnerable young people. Consequently, their self-esteem and anxiety was at a critical level meaning these students were severely impacted by the nationwide closure of schools, due to the pandemic.
Students had become used to not attending school and families needed support to return to a routine. As part of this encouragement students were offered a hot breakfast when they arrived each day. Any parent arriving with them was also offered the opportunity to eat a hot breakfast and have a hot drink.
Attending school is a crucial protective factor to those young people experiencing multiple adverse childhood experiences, this is why the academy puts great importance and emphasis on school attendance as part of its comprehensive safeguarding measures. Support through charitable funding has extended the academic welfare officer and academic coach/mentor posts that assist in breaking down barriers to attending school and ensure that contextual safeguarding is applied to all students and young people that the charity works with.
For the 2021-22 academic year, City United Academy continued to offer Business and Citizenship, plus made an addition of Physical Education to its GCSE options to further enhance the choice and the curriculum offering at the school. This year students will continue to sit actual live examinations at their school.
It is widely recognised that a young person's emotional health and wellbeing influences their cognitive development and learning, as well as their physical and social health and their mental wellbeing in adulthood. As a school, CUA aims to promote every young person's wellbeing to ensure that they can reach their full potential.
CUA supports our young people's wellbeing through:
-
Broad PSHE Curriculum: CUA are proud to offer young people a broad PSHE curriculum which incorporates a range of topics that contribute to a young person's wellbeing, these include healthy relationships, family support, health and personal safety, behaving to achieve, rights and responsibilities, factors that affect mental health, domestic abuse, sexual consent and suppo rt available to young people.
-
One to One Mentoring Sessions: Our young people are offered one-to-one mentoring sessions with our mentoring lead. These sessions provide an opportunity for our young people to discuss any problems they may be experiencing in a comfortable setting. This information is then discussed in our daily staff meetings where we will discuss what support can be put in place, what can be adapted in the young person's day to improve their wellbeing, further mentoring sessions to be organised and nec essary communication with external sources (Barnardos, NSPCC, YoungMinds etc).
Page 3
City United Limited (Registered number: 04834723)
Report of the Trustees for the Year Ended 31 March 2022
OBJECTIVES AND ACTIVITIES
- Group Mentoring Sessions: Our young people are encouraged to participate in the timetabled group mentoring sessions. The topics discussed are the most prevalent at the time. The sessions are designed to raise awareness of situations that young people can find themselves in without realising. The most relevant topic relates to contextual safeguarding. The young people are given the opportunity to hear from adults who have worked alongside young people who have been involved in g angs and have been coerced into a criminal life by 'friends.'
FINANCIAL REVIEW
Current position
The charity has enjoyed a steady strengthening of its financial position over the last few years. Through sustaining government contracts and securing funding for the charitable projects and services that we provide, the charity managed to continue with all planned operations and projects throughout the pandemic and deal with the additional costs that were incurred as a result. This has used some of the charity's reserves and the charity was required to access the support offered by the government in the form of the Bounce Back Loan Scheme (BBLS) and the Job Retention Scheme (JRS).
Principal funding sources
The organisation currently categorises its income into three main streams:
-
Direct funding for education services for students at the Academy. This is either through arrangement with Multi Academy Trusts (MATs) or through Local Authority Special Educational Needs services. All funding received through this stream is used for educational purposes.
-
Restricted funds for charity projects obtained through application. All funding secured through this stream is used on specific projects that the charity runs over finite periods of time. Funding can be to cover the whole cost of a project or part of it, with some grants being combined to cover different delivery aspects of a project. Generous funding from BBC's Children in Need has supported several crucial projects over the last few years, and they continue to fund projects for this coming financial year.
-
Unrestricted funds through donations from charitable trust. Unrestricted funds are used to supplement educational and community services that City United Limited provides. Examples can be one off costs, on-going operational costs or additional costs incurred from the educational service or community projects. These funds are vital to the work that we carry out within our community and allow us to adapt to the changing needs of our young people as we see best. The Board of Trustees and all at City United Limited would like to thank The Tuixen Foundation for their continued support, whose grant money has been integral to the vital support that we have been able to provide throughout 2021-22.
As the charity moves forward the Board of Trustees will be working with the leadership team to source additional streams of income, namely from fundraising activities and by growing awareness of the charity in the local community and further afield.
As a charity, City United Limited is exempt from tax on income and gains provided these are used for educational and charitable purposes in line with our charitable aims. Our charitable status entitles us to an 80% reduction on our business rates on the property we occupy for charitable purposes. The financial benefits we receive through these tax exemptions assist the charity indirectly to carry out its educational and community projects.
Investment policy
The return of the charity to a position of surplus has enabled the Trustee's to formulate an investment policy considering emerging trends and opportunities. The organisation has again decided that investment in our people will provide the greatest benefit to the people we serve through the services we provide. Continuing Professional Development has been a priority for the independent school this year, to enable compliance with current teaching trends, legislation and improve the education service provided to the young people.
Page 4
City United Limited (Registered number: 04834723)
Report of the Trustees
for the Year Ended 31 March 2022
FINANCIAL REVIEW
Reserve's policy
The Board of the charity continue to examine the charity's requirements for reserves in light of the main risks to the organisation. It maintains a policy whereby the unrestricted funds not committed or invested in tangible fixed assets held by the charity, should be between 3 and 6 months of expenditure. Recovering from the financial effects of COVID-19 has meant using some of the reserves at times; however, the Board and the leadership team have worked hard to return the reserve levels back to those set out in the policy. The Board is maintaining stringent controls on costs as a key strategy for delivering sustained growth as the organisation continues to feel the effects of the pandemic and looks to the future.
FUTURE PLANS
As the charity recovers from the uncertainty following the pandemic, focus will be on maintaining the current provisions and services that the charity offers whilst ensuring the financial survival of the organisation. Plus securing new business from gaining a 'Good' grade and extending the cohort to fifty. This is in addition to extending the age range that the academy is registered for that will slow down the falling numbers at the end of each academic year. The charity has already experienced the effects of public spending cuts and an economic downturn will inevitably affect revenue streams, fundraising opportunities and donations. The Trustees and senior leadership of the organisation will position the charity's funding strategy and expenditure in accordance with the risk model that has been created.
The addition of Adam Simcox, an independent financial advisor in the private sector continues to support the Board of Trustees to stay strong by providing financial advice and guidance, throughout the recovery process.
We continue to prioritise the development of our independent school in light of sustained demand and an obvious need associated with already disrupted and challenging school experiences for increasing numbers of local vulnerable young people. We now cater for a majority of children with special educational needs (SEN). We have established this position based on evidential need and following extensive consultations with parents, Sandwell and Birmingham SENAR, local secondary schools and the local authority's YOT service. We are also responding to the demographic projections sourced by SENAR and public health that the city will experience increased levels of SEN amongst children over the next 10-years. To this end the charity has made progressive relationships with Birmingham Education Support Services to bridge the gap between those students requiring special educational support and access to the services that will assist them on their educational journey.
Our founding principle of 'hard work + aspirations = success' is maintained by investing in both targeted and open-access youth provision and by providing formal and informal educational support that builds resilience, capabilities and leaves no child behind. This means that we seek to maintain our key focus on disadvantaged children, young people and their families in all the key activities listed above.
STRUCTURE, GOVERNANCE AND MANAGEMENT
Legal form and governing document
The organisation is a charity limited by guarantee, incorporated on 16th July 2003 and registered as a charity on 19th October 2007. The organisation was established under a Memorandum of Association that sets out the objectives and the powers of the charitable association and is governed under its Articles of Association. In the event of the organisation being wound up, members are required to contribute an amount not exceeding £10.
Method of appointment or election of Trustees
All Trustees give their time freely and no remuneration or expenses were paid during the year.
New Board members are appointed by existing Board of Trustees. We invite senior business people from our local community to consider joining the Board of Trustees and also encourage our young people to apply for positions on our Board.
The Board wants to maximise its effectiveness and to this end it has established the following required skills and experience to be present in its composition:
-
A Trustee with a social work background
-
A Trustee with significant education experience (preferably previously held a position of Head Teacher at a school)
-
A Trustee with a financial background
-
At least one male and one female Trustee
Page 5
City United Limited (Registered number: 04834723)
for the Year Ended 31 March 2022
Report of the Trustees
STRUCTURE, GOVERNANCE AND MANAGEMENT
Risk management
The trustees have a duty to identify and review the risks to which the charity is exposed and to ensure appropriate controls are in place to provide reasonable assurance against fraud and error.
REFERENCE AND ADMINISTRATIVE DETAILS Registered Company number
04834723 (England and Wales)
Registered Charity number 1121305
Registered office
10 Warwick House Edward Street Birmingham B1 2RX
Trustees
Mrs J Plummer Ms B Scrivens Mrs D O'Connor Mr A J Simcox
Independent Examiner
Mr G J Rummens FCCA V & R Accountancy Services Chartered Certified Accountants Cropton House Three Tuns Lane Formby Merseyside L37 4AQ
Approved by order of the board of trustees on 9 December 2022 and signed on its behalf by:
Mrs J Plummer - Trustee
Page 6
Independent Examiner's Report to the Trustees of City United Limited
Independent examiner's report to the trustees of City United Limited ('the Company')
I report to the charity trustees on my examination of the accounts of the Company for the year ended 31 March 2022.
Responsibilities and basis of report
As the charity's trustees of the Company (and also its directors for the purposes of company law) you are responsible for the preparation of the accounts in accordance with the requirements of the Companies Act 2006 ('the 2006 Act').
Having satisfied myself that the accounts of the Company are not required to be audited under Part 16 of the 2006 Act and are eligible for independent examination, I report in respect of my examination of your charity's accounts as carried out under section 145 of the Charities Act 2011 ('the 2011 Act'). In carrying out my examination I have followed the Directions given by the Charity Commission under section 145(5) (b) of the 2011 Act.
Independent examiner's statement
Since your charity's gross income exceeded £250,000 your examiner must be a member of a listed body. I can confirm that I am qualified to undertake the examination because I am a registered member of FCCA which is one of the listed bodies.
I have completed my examination. I confirm that no matters have come to my attention in connection with the examination giving me cause to believe:
-
accounting records were not kept in respect of the Company as required by section 386 of the 2006 Act; or
-
the accounts do not accord with those records; or
-
the accounts do not comply with the accounting requirements of section 396 of the 2006 Act other than any requirement that the accounts give a true and fair view which is not a matter considered as part of an independent examination; or
-
the accounts have not been prepared in accordance with the methods and principles of the Statement of Recommended Practice for accounting and reporting by charities (applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102)).
I have no concerns and have come across no other matters in connection with the examination to which attention should be drawn in this report in order to enable a proper understanding of the accounts to be reached.
Mr G J Rummens FCCA V & R Accountancy Services Chartered Certified Accountants Cropton House Three Tuns Lane Formby Merseyside L37 4AQ
9 December 2022
Page 7
City United Limited
Statement of Financial Activities
for the Year Ended 31 March 2022
| Unrestricted fund Notes £ INCOME AND ENDOWMENTS FROM Charitable activities Charitable activities 303,410 COVID support and JRS 53,476 Total 356,886 EXPENDITURE ON Charitable activities Charitable activities 374,345 Support Costs 8,838 Total 383,183 NET INCOME/(EXPENDITURE) (26,297) RECONCILIATION OF FUNDS Total funds brought forward 104,795 TOTAL FUNDS CARRIED FORWARD 78,498 |
Restricted funds £ 56,494 - 56,494 61,100 - 61,100 (4,606) 4,606 - |
31.3.22 Total funds £ 359,904 53,476 413,380 435,445 8,838 444,283 (30,903) 109,401 78,498 |
31.3.21 Total funds £ 397,285 24,761 |
|---|---|---|---|
| 422,046 383,317 8,880 |
|||
| 392,197 | |||
| 29,849 79,552 |
|||
| 109,401 |
The notes form part of these financial statements
Page 8
City United Limited (Registered number: 04834723)
Balance Sheet
31 March 2022
| Unrestricted fund Notes £ FIXED ASSETS Tangible assets 5 24,834 CURRENT ASSETS Debtors 6 12,345 Cash at bank and in hand 115,162 127,507 CREDITORS Amounts falling due within one year 7 (28,284) NET CURRENT ASSETS 99,223 TOTAL ASSETS LESS CURRENT LIABILITIES 124,057 CREDITORS Amounts falling due after more than one year 8 (45,559) NET ASSETS 78,498 FUNDS 10 Unrestricted funds Restricted funds TOTAL FUNDS |
Restricted funds £ - - - - - - - - - |
31.3.22 Total funds £ 24,834 12,345 115,162 127,507 (28,284) 99,223 124,057 (45,559) 78,498 78,498 - 78,498 |
31.3.21 Total funds £ 14,050 3,289 155,806 159,095 (13,744) 145,351 159,401 (50,000) 109,401 104,795 4,606 109,401 |
|---|---|---|---|
The charitable company is entitled to exemption from audit under Section 477 of the Companies Act 2006 for the year ended 31 March 2022.
The members have not required the company to obtain an audit of its financial statements for the year ended 31 March 2022 in accordance with Section 476 of the Companies Act 2006.
The trustees acknowledge their responsibilities for
-
(a) ensuring that the charitable company keeps accounting records that comply with Sections 386 and 387 of the Companies Act 2006 and
-
(b) preparing financial statements which give a true and fair view of the state of affairs of the charitable company as at the end of each financial year and of its surplus or deficit for each financial year in accordance with the requirements of Sections 394 and 395 and which otherwise comply with the requirements of the Companies Act 2006 relating to financial statements, so far as applicable to the charitable company.
The notes form part of these financial statements
continued...
Page 9
City United Limited (Registered number: 04834723)
Balance Sheet - continued 31 March 2022
These financial statements have been prepared in accordance with the provisions applicable to charitable companies subject to the small companies regime.
The financial statements were approved by the Board of Trustees and authorised for issue on 9 December 2022 and were signed on its behalf by:
Mrs J Plummer - Trustee
The notes form part of these financial statements
Page 10
City United Limited
Notes to the Financial Statements for the Year Ended 31 March 2022
1. ACCOUNTING POLICIES
Basis of preparing the financial statements
The financial statements of the charitable company, which is a public benefit entity under FRS 102, have been prepared in accordance with the Charities SORP (FRS 102) 'Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) (effective 1 January 2019)', Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and the Companies Act 2006. The financial statements have been prepared under the historical cost convention.
Income
All income is recognised in the Statement of Financial Activities once the charity has entitlement to the funds, it is probable that the income will be received and the amount can be measured reliably.
Expenditure
Liabilities are recognised as expenditure as soon as there is a legal or constructive obligation committing the charity to that expenditure, it is probable that a transfer of economic benefits will be required in settlement and the amount of the obligation can be measured reliably. Expenditure is accounted for on an accruals basis and has been classified under headings that aggregate all cost related to the category. Where costs cannot be directly attributed to particular headings they have been allocated to activities on a basis consistent with the use of resources.
Tangible fixed assets
Depreciation is provided at the following annual rates in order to write off each asset over its estimated useful life.
| Fixtures and fittings | - 25% on reducing balance |
|---|---|
| Motor vehicles | - 25% on reducing balance |
| Computer equipment | - 25% on reducing balance |
Taxation
The charity is exempt from corporation tax on its charitable activities.
Fund accounting
Unrestricted funds can be used in accordance with the charitable objectives at the discretion of the trustees.
Restricted funds can only be used for particular restricted purposes within the objects of the charity. Restrictions arise when specified by the donor or when funds are raised for particular restricted purposes.
Further explanation of the nature and purpose of each fund is included in the notes to the financial statements.
Pension costs and other post-retirement benefits
The charitable company operates a defined contribution pension scheme. Contributions payable to the charitable company's pension scheme are charged to the Statement of Financial Activities in the period to which they relate.
continued...
Page 11
City United Limited
Notes to the Financial Statements - continued for the Year Ended 31 March 2022
2. NET INCOME/(EXPENDITURE)
Net income/(expenditure) is stated after charging/(crediting):
| 31.3.22 | 31.3.21 | |
|---|---|---|
| £ | £ | |
| Depreciation - owned assets | 4,014 | 4,684 |
3. TRUSTEES' REMUNERATION AND BENEFITS
There were no trustees' remuneration or other benefits for the year ended 31 March 2022 nor for the year ended 31 March 2021.
Trustees' expenses
There were no trustees' expenses paid for the year ended 31 March 2022 nor for the year ended 31 March 2021.
4. STAFF COSTS
| Wages and salaries Social security costs Other pension costs The average monthly number of employees during the year was as follows: Employees |
31.3.22 £ 276,077 19,078 4,753 299,908 31.3.22 13 |
31.3.21 £ 240,572 17,349 4,410 |
|---|---|---|
| 262,331 | ||
| 31.3.21 11 |
No employees received emoluments in excess of £60,000.
5. TANGIBLE FIXED ASSETS
| Fixtures and fittings £ COST At 1 April 2021 97,816 Additions 3,494 At 31 March 2022 101,310 DEPRECIATION At 1 April 2021 93,426 Charge for year 1,170 At 31 March 2022 94,596 NET BOOK VALUE At 31 March 2022 6,714 At 31 March 2021 4,390 |
Motor Computer vehicles equipment Totals £ £ £ 7,620 10,963 116,399 - 11,304 14,798 7,620 22,267 131,197 2,024 6,899 102,349 1,399 1,445 4,014 3,423 8,344 106,363 4,197 13,923 24,834 5,596 4,064 14,050 |
Motor Computer vehicles equipment Totals £ £ £ 7,620 10,963 116,399 - 11,304 14,798 7,620 22,267 131,197 2,024 6,899 102,349 1,399 1,445 4,014 3,423 8,344 106,363 4,197 13,923 24,834 5,596 4,064 14,050 |
|---|---|---|
| 24,834 | ||
| 14,050 |
continued...
Page 12
City United Limited
Notes to the Financial Statements - continued for the Year Ended 31 March 2022
| 6. | DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR | ||
|---|---|---|---|
| 31.3.22 | 31.3.21 | ||
| £ | £ | ||
| Trade debtors | 9,890 | 2,215 | |
| Prepayments | 2,455 | 1,074 | |
| 12,345 | 3,289 | ||
| 7. | CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR | ||
| 31.3.22 | 31.3.21 | ||
| £ | £ | ||
| Bank loans and overdrafts (see note 9) | 4,850 | - | |
| Social security and other taxes | 6,918 | 5,995 | |
| Other creditors | 1,208 | - | |
| Deferred income | 11,108 | 3,549 | |
| Accrued expenses | 4,200 | 4,200 | |
| 28,284 | 13,744 | ||
| 8. | CREDITORS: AMOUNTS FALLING DUE AFTER MORE THAN ONE YEAR | ||
| 31.3.22 | 31.3.21 | ||
| £ | £ | ||
| Bank loans (see note 9) | 45,559 | 50,000 | |
| 9. | LOANS | ||
| An analysis of the maturity of loans is given below: | |||
| 31.3.22 | 31.3.21 | ||
| £ | £ | ||
| Amounts falling due within one year on demand: | |||
| Bank loans | 4,850 | - | |
| Amounts falling between one and two years: | |||
| Bank loans - 1-2 years | 5,822 | 4,167 | |
| Amounts falling due between two and five years: | |||
| Bank loans - 2-5 years | 17,460 | 20,000 | |
| Amounts falling due in more than five years: | |||
| Repayable by instalments: | |||
| Bank loans more 5 yr by instal | 22,277 | 25,833 |
continued...
Page 13
City United Limited
Notes to the Financial Statements - continued for the Year Ended 31 March 2022
10. MOVEMENT IN FUNDS
| Unrestricted funds General fund Restricted funds Children in Need 2 Tesco groundworks TOTAL FUNDS Net movement in funds, included in the above are as follows: Unrestricted funds General fund Restricted funds BCC Recruitment Children in Need 2 Tesco groundworks Learning Curve Group TOTAL FUNDS Comparatives for movement in funds Unrestricted funds General fund Restricted funds Children in Need 1 Big Lottery Awards Children in Need 2 Tesco groundworks TOTAL FUNDS |
At 1.4.21 £ 104,795 3,695 911 4,606 109,401 Incoming resources £ 356,886 4,500 23,900 - 28,094 56,494 413,380 At 1.4.20 £ 68,779 2,476 2,808 5,489 - 10,773 79,552 |
Net movement At in funds 31.3.22 £ £ (26,297) 78,498 (3,695) - (911) - (4,606) - (30,903) 78,498 Resources Movement expended in funds £ £ (383,183) (26,297) (4,500) - (27,595) (3,695) (911) (911) (28,094) - (61,100) (4,606) (444,283) (30,903) Net movement At in funds 31.3.21 £ £ 36,016 104,795 (2,476) - (2,808) - (1,794) 3,695 911 911 (6,167) 4,606 29,849 109,401 |
|---|---|---|
continued...
Page 14
City United Limited
Notes to the Financial Statements - continued for the Year Ended 31 March 2022
10. MOVEMENT IN FUNDS - continued
Comparative net movement in funds, included in the above are as follows:
| Unrestricted funds General fund Restricted funds Children in Need 1 Big Lottery Awards Children in Need 2 CAF Tesco groundworks TOTAL FUNDS |
Incoming resources £ 374,222 14,856 - 12,479 19,489 1,000 47,824 422,046 |
Resources Movement expended in funds £ £ (338,206) 36,016 (17,332) (2,476) (2,808) (2,808) (14,273) (1,794) (19,489) - (89) 911 (53,991) (6,167) (392,197) 29,849 |
Resources Movement expended in funds £ £ (338,206) 36,016 (17,332) (2,476) (2,808) (2,808) (14,273) (1,794) (19,489) - (89) 911 (53,991) (6,167) (392,197) 29,849 |
|---|---|---|---|
| (6,167) | |||
| 29,849 |
A current year 12 months and prior year 12 months combined position is as follows:
| Unrestricted funds General fund Restricted funds Children in Need 1 Big Lottery Awards Children in Need 2 TOTAL FUNDS |
At 1.4.20 £ 68,779 2,476 2,808 5,489 10,773 79,552 |
Net movement in funds £ 9,719 (2,476) (2,808) (5,489) (10,773) (1,054) |
At 31.3.22 £ 78,498 - - - |
|---|---|---|---|
| - | |||
| 78,498 |
Page 15
continued...
City United Limited
Notes to the Financial Statements - continued for the Year Ended 31 March 2022
10. MOVEMENT IN FUNDS - continued
A current year 12 months and prior year 12 months combined net movement in funds, included in the above are as follows:
| Unrestricted funds General fund Restricted funds Children in Need 1 BCC Recruitment Big Lottery Awards Children in Need 2 CAF Tesco groundworks Learning Curve Group TOTAL FUNDS |
Incoming resources £ 731,108 14,856 4,500 - 36,379 19,489 1,000 28,094 104,318 835,426 |
Resources Movement expended in funds £ £ (721,389) 9,719 (17,332) (2,476) (4,500) - (2,808) (2,808) (41,868) (5,489) (19,489) - (1,000) - (28,094) - (115,091) (10,773) (836,480) (1,054) |
|---|---|---|
11. RELATED PARTY DISCLOSURES
There were no related party transactions for the year ended 31 March 2022.
Page 16