| TRUSTEES | Mrs LButler (Accountant) | Mrs LButler (Accountant) | Mrs LButler (Accountant) | ||||
|---|---|---|---|---|---|---|---|
| A A Khan (Sport Development | Oflicer) | ||||||
| Ms A Saunderson | (Funding | Partnemhlp | Otgcer) | ||||
| R E Notde (Marke5ng | Nlsnager) | (resigned December 2021) | |||||
| A MaNn (Grant Advisor) | |||||||
| M McCsrlhy (Governance Trustee) A Grins (Foogmli Secreusy) (appointed |
1 February 2022) | ||||||
| COMPANY SECRETARY | Mrs L Butler | ||||||
| REGISTERED OFFICE | Glanford Park |
||||||
| Jack Brownsword | Way | ||||||
| Scunthorpe | |||||||
| North Llncolnshire | |||||||
| DN15 8TD | |||||||
| REGISTERED COMPANY | NUMBER | 06570835 (England | and Wales) | ||||
| REGISTERED CHARITY | NUMBER | 1125158 | |||||
| INDEPENDENT EXAMINER | Forrester Boyd | ||||||
| Chartered Accountants |
|||||||
| 66-68Oswald Road |
|||||||
| Scunthorpe | |||||||
| North Lincolnshire | |||||||
| DN15 7PG | |||||||
| SENIOR MANAGEMENT | TEAM | S Maxfield | |||||
| W Johnson | |||||||
| G Cooper | |||||||
| L Ridley | |||||||
| BANKERS | Lloyds Bank pic | ||||||
| 106High Street | |||||||
| Scunthorpe | |||||||
| DN15 6HG |
| 2021 | 2020 | ||||||
|---|---|---|---|---|---|---|---|
| IJnrestnchd | Restricted | Total | Total | ||||
| Notes | fund | funds f |
funds 6 |
funds 6 |
|||
| INCOME AND ENDOWMENTS | FROM | ||||||
| Donations and legacies |
2 | 622,085 | 622,085 | 645,311 | |||
| Other trading activities Investment income |
31,400 23 |
$1,400 23 |
34,536 80 |
||||
| Other income | 500 | ||||||
| Total | 65$,508 | 653,508 | 680,427 | ||||
| EXPENDITURE ON | |||||||
| Raising funds | 5 | 26$,822 | 203&822 | 388,454 | |||
| Other | 101,382 | 101,382 | 247,100 | ||||
| Total | 365,204 | $65,204 | 635,644 | ||||
| NET INCOME | 208,304 | 288,304 | 44,783 | ||||
| RECONCILIATION | OF FUNDS | ||||||
| Total funds brought forward | 502,015 | 502,015 | 457,232 | ||||
| TOTAL FUNDS CARRIED FORWARD | 700,319 | ~790 319 | 502,015 |
| 6Education Tru | st (Registered number: 0867 |
0835) | |
|---|---|---|---|
| Balance Sheet | |||
| 30June 2021 | |||
| 2021 | 2020 | ||
| Notes | 8 | 5 | |
| FIXEDASSETS Tangible assets |
19,391 | 25,763 | |
| CURRENT ASSETS Debtors Cash at bank |
12 | 39,397 826,132 |
21,152 644,158 |
| 865,529 | 665,310 | ||
| CREDITORS Amounts falling due within one year |
13 | (94,601) | (189,058) |
| NET CURRENT ASSETS | ~770 928 | 476,252 | |
| TOTAL ASSETSLESSCURRENT LIABILITIES | 790,319 | 502,015 | |
| NET ASSETS | ~790 319 | ~502 015 | |
| FUNDS | 16 | ||
| Unrestricted funds: General fund |
~790319 | 502,015 | |
| TOTAL FUNDS | 790.319 | ~502 015 |
| Cash Flow St forthe Year Ended |
atement 30June 2021 |
|||
|---|---|---|---|---|
| 2021 | 2020 | |||
| Notes | 5 | |||
| Cash flows from operating activities Cash generated from operations |
~161961 | 85Osr | ||
| Net cash provided by operating activities |
181,961 | |||
| Cash flows from Investing activities Purchase oftangible 9xed assets Sale oftangible lixed assets interest received |
23 | (32,882) 3,339 80 |
||
| Net cash (used in)/provided | by investing | ac8vities | 23 | ~29,453) |
| Change In cash and cash the reporting period |
equivalents | in | 181,974 | 35,594 |
| Cash and cash equivalents beginning ofthe reporting |
at the period |
644,168 | ~808564 | |
| Cash and cash equivalents the reporting period |
at the end | of | 828,132 |
| Scunthorpe United FCCommunity Sports 8Education Trust Notes to the Cash Flow Statement for the Year Ended 30June 2021 |
||
|---|---|---|
| RECONCILIATION OF NET INCOME TO NET CASH FLOW FROBI OPERATING |
ACTIVITIES 2021 |
2020 |
| 5 | 5 | |
| Net Income forthe reporting period (as per the Statement ofFinancial Activities) |
288,304 | 44,783 |
| Adjustments for: DepmrJation charges Loss on disposal offixed assets Interest received Decrease/(increase) in debtors Decrease in creditors |
6,372 (23) (18~) ~94457) |
8,233 3 (80) 40,540 ~28.422 |
| Net cash provided by operations |
~181 951 | 85,057 |
| ANALYSIS OF CHANGES IN NET FUN |
DS | ||
|---|---|---|---|
| At 1.7.20 | Cash flow | At 30.6.21 | |
| 2 | 5 | 6 | |
| Net cash Cash at bank |
644,158 | 181,974 | 826,132 |
| Total | 181,974 |
| DONATIONS AND |
LEGA | CIES | |||||
|---|---|---|---|---|---|---|---|
| 2021 | 2020 | ||||||
| 5 | E | ||||||
| Grants | 582,840 | 600,811 | |||||
| Government Grants |
39,245 | 38,500 | |||||
| 622,085 | 645,311 | ||||||
| Grants received, included | in the above, are as follows: | ||||||
| 2021f | 2020 | ||||||
| Other Grants | 136,02S | 71,780 | |||||
| Core payments Futsal |
35,000 185,078 |
35,000 104,787 |
|||||
| NCS | 226,736 | 305,244 | |||||
| 582,840 | 606,811 | ||||||
| 3. | OTHER TRADING | ACTIVITIES | 2021 | 2020 | |||
| B | |||||||
| Soccerschools Parties |
1,750 | 5,342 1,530 |
|||||
| Out ofschool dubs PPA |
840 ~28810 |
1,844 25,820 |
|||||
| 3311JI00 | 34,536 | ||||||
| 4. | INVESTIEENT INCOME | 2021 | 2020 | ||||
| 6 | 5 | ||||||
| Deposit account interest | 23 | 80 | |||||
| 5. | RAISING FUNDS | ||||||
| Raising donations | and legacies | 2021 | 2020 | ||||
| 6 | 5 | ||||||
| Support costs | 263,822 | 388,454 | |||||
| 6. | SUPPORT COSTS | ||||||
| Human | Governance | ||||||
| resources 5 |
Other 6 |
costs f |
Totals | ||||
| Raising donations and legacies Other resources expended |
262,084 | ~69 259 | 1,738 | 263,822 59,259 |
|||
| 262,084 | 59,259 | 1,738 |
| Net income/(expenditure) is slated atter charging/(crediting): |
||
|---|---|---|
| 2021f | 2020f | |
| Depreciafion - owned assets Other operating leases Deficit on disposal offixed assets Independent examiners fee |
8,372 5,244 1,738 |
8,233 6,038 1,090 1,780 |
| There were no trustees' expenses paid forthe year e |
nded 30June 2021 nor forthe year ended 30 | June 2020. |
|---|---|---|
| STAFF COSTS | 2021f | 2020 |
| Wages and salaries Socialsecuiity costs Other pension costs |
234,651 19,441 7,992 |
352,615 24,116 9,943 |
| 282,884 | 386,674 |
| No employees received emoluments |
No employees received emoluments |
in excess off60,000. | |||
|---|---|---|---|---|---|
| COMPARATIVES FORTHE STATEMENT OF FINANCIAL | ACTIVITIES Unrestricted |
Restricted | Total | ||
| fundf | funds f |
fundsf | |||
| INCOME AND ENDOWMENTS Donations and legacies |
FROM | 645,311 | 645,311 | ||
| Other trading activiTies Investment Income Other income |
34,536 80 500 |
34,536 80 500 |
|||
| Total | 680,427 | 680,427 | |||
| EXPENDITURE ON Raising funds |
388,454 | 388,454 | |||
| Other | 247,190 | 247,190 | |||
| Total | 635,644 | 635,644 |
| Notes to the Financial Statements -continued for the Year Ended 30June 2021 |
Notes to the Financial Statements -continued for the Year Ended 30June 2021 |
|||
|---|---|---|---|---|
| 10. | COMPARATIVES FORTHE STATEMENT OF FINANCIAL ACTIVITIES -continued | |||
| Unrestricted | Restricted | Total | ||
| fund 2 |
funds 2 |
fundsf | ||
| NET INCOME | 44,783 | 44,783 | ||
| RECONCILIATION OF FUNDS |
||||
| Total funds brought fonuard | 457,232 | 457,232 | ||
| TOTAL FUNDS CARRIED FORWARD | 502,015 | 502,015 | ||
| 11. | TANGIBLE FIXEDASSETS | |||
| Motor | Computer | |||
| vehicles 5 |
equipment 5 |
Totals f |
||
| COST At 1 July 2020 |
16,376 | 18,5Oe | 32,882 | |
| At 30June 2021 | ~16 376 | 15,506 | ~32 882 | |
| DEPRECIATION At1 July2020 Charge for year |
4.094 3,071 |
$,025 $,301 |
7,119 6,372 |
|
| At30June 2021 | 7,165 | 6,326 | 13,493 | |
| NET BOOK VALUE At 30June 2021 |
9,211 | ~10 180 | 19,391 | |
| At30June 2020 | 12,282 | 13.481 | 25,763 | |
| 12. | DEBTORS:AMOUNTS FALLING DUE WITHIN ONE YEAR | 2021 | 2020 | |
| 6 | 5 | |||
| Prepayments and accrued income Social security and other taxes |
36,245 ~3152 |
21,152 | ||
| 39,397 | 21,152 | |||
| 13. | CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR | 2021 f |
2020f | |
| Trade creditors Social security and other taxes Accruals and deferred income |
4,354 90,247 |
18,414 834 109,810 |
||
| 94,eot | 189,058 |
| 2021 | 2020 | ||
|---|---|---|---|
| Defermd Income | 6 | ||
| Deferred income at 1 July 2020 Released from previous years Resources deferred in the year |
167,960 (167,960) 88,447 |
200,296 (200,296) 167,980 |
|
| Deferredincomeat | 30June2021 | 88,441 | 167Bea. |
| Minimum | leas | e | payments under |
non-cancellable o |
perating leases |
fall due as follo | ws: | |
|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | |||||||
| Within one year Between one and five years |
6,244 2,186 |
5,244 7,420 |
||||||
| 12,673 | ||||||||
| ANALYSIS OF | NET ASSETS BETWEEN FUNDS | |||||||
| 2021 | 2020 | |||||||
| Unrestricted | Restricted | Total | Total | |||||
| fundf | funds B |
funds 8 |
funds | |||||
| Fixed assets Current assets |
10,$91 865,529 |
19,391 865,029 |
25,763 665,310 |
|||||
| Current | liabilities | f94,$H) | ~04,001 | ~189058) | ||||
| 790,319 | 790,319 | 502,015 | ||||||
| MOVEMENT | IN FUNDS | |||||||
| Nst | ||||||||
| movement | At | |||||||
| At 1.7.20 | in funds | 30.6.21 | ||||||
| 2 | ||||||||
| Unrestricted General fund |
funds | 502,015 | 288,304 | 790,319 | ||||
| TOTAL | FUNDS | 502,016 | 280~4 | 790,319 | ||||
| Net movement | in funds, included | in the above are | as follows: | |||||
| Incoming | Resources | Movement | ||||||
| resources | expended | in funds | ||||||
| F | F | |||||||
| Unrestricted General fund |
funds | 653,508 | 305,204 | 288,304 | ||||
| TOTAL | FUNDS | I 85$50S |
$05,204 | ~l 280$04 |
| MOVEMENT | IN FUNDS - cont | IN FUNDS - cont | inued | |||
|---|---|---|---|---|---|---|
| Comparstlves | for movement | in funds | ||||
| Net | ||||||
| movement | At | |||||
| At 1.7.19 | in funds | 30.6.20 | ||||
| 2 | 8 | 8 | ||||
| Unrestricted General fund |
funds | 457,232 | 44,783 | 502,015 | ||
| TOTAL FUNDS | 457,232 | ~44783 | ~502015 | |||
| Comparative | net movement | in | funds, included | in the above are as follows: | ||
| Incoming | Resources | Movement | ||||
| resources | expended | in funds | ||||
| E | 2 | |||||
| Unrestricted General fund |
funds | 680,427 | (635,644) | 44,783 | ||
| TOTALFUN | DS | ~688427 | ~835,644 | ~44 783 |