| Page | ||
|---|---|---|
| Trustees' report |
1-5 | |
| Independent auditor's |
report | 6-8 |
| Statement offinancial | activities | |
| Balance sheet | 10 | |
| Notes to the financial | statements | 11-18 |
| Unrestricted | Restricted | Total | Unrestricted | Restricted | Total | ||
|---|---|---|---|---|---|---|---|
| funds | funds | funds | funds | ||||
| Notes | 2021 | 2021 | 2021 f |
2020 | 2020 | 2020f | |
| ~loom om: |
|||||||
| Donations and legacies |
3 | 39,156 | 39,156 | 56,224 | 56,224 | ||
| Charitable activities |
4 | 1,661,490 | ' - |
1,661,490 | 1,800,961 | 1,800,961 | |
| Other trading activities |
5 | 52,736 | 52,736 | ||||
| Total income | 1,714,226 | 39,156 | 1,753,382 | 1,800,961 | 56,224 | 1,857,185 | |
| Charitable activities |
6 | 1,597,407 | 39,156 | 1,636,563 | 1,791,730 | 34,925 | 1,826,655 |
| Net income for the year/ | |||||||
| Net movement In funds |
116,819 | 116,819 | 9,231 | 21,299 | 30,530 | ||
| Fund balances at 1 April | 2020 | 216,459 | 21,299 | 237,758 | 207,228 | 207,228 | |
| Fund balances at 31 March | |||||||
| 2021 | 333,278 | 21,299 | 354,577 | 216,459 | 21,299 | 237,758 |
| 2021 | 2020 | |||||
|---|---|---|---|---|---|---|
| Notes | K | 6 | ||||
| Fixed assets | ||||||
| Tangible assets | 13 | 13,366 | ||||
| Current assets | ||||||
| Oebtors | 382,121 | 25,620 | ||||
| Cash at bank and in | hand | 932,720 | 1,066,449 | |||
| 1,314,841 | 1,092,069 | |||||
| Cr'editors: amounts | falling due within | |||||
| one year | 15 | (909,280) | (854,311) | |||
| Net cunent assets | 405,561 | 237,758 | ||||
| Total assets less current liabilities | 418,927 | 237,758 | ||||
| Creditors: amounts | falling due after | |||||
| more than one year | 16 | (64,350) | ||||
| Net assets | :354,577 | 237,758 | ||||
| Income funds | ||||||
| Resbicted funds | 21,299 | 21,299 | ||||
| Unrestricted funds |
333478 | 216,459 | ||||
| 354,577 | 237,758 |
| 3 | Donation | s | and legacies | |||
|---|---|---|---|---|---|---|
| Restricted | . Restricted | |||||
| funds | funds | |||||
| 2021 | 2020 | |||||
| Donations | and gifts | 39,156 | 56,224 | |||
| Donations | off39,156(2020 - f56,224) were restricted | in the current year. | ||||
| 4 | Charitable | activities | ||||
| Teaching | Teaching | |||||
| 2021 | 2020 | |||||
| Teaching | 1,661,490 | 1,800,961 | ||||
| 5 | Other trading activities | |||||
| Unrestricted | Total | |||||
| funds | ||||||
| 2021 | 2020 | |||||
| Furlough | income | 52,736 |
| Grant | Teaching | Total | Grant | Teaching | |||||
|---|---|---|---|---|---|---|---|---|---|
| funding | 2021 | funding | |||||||
| 2021f | 2021 | 2020 | 2020 | f | |||||
| Staff costs | 1,171,370 | 1,171,370 | 1,236,506 | 1,236,506 | |||||
| Depreciation | and | ||||||||
| impairment | 3,342 | 3,342 | |||||||
| 1,174,712 | 1,174,712 | 1,236,506 | 1,236,506 | ||||||
| Grant funding | ofactivities | ||||||||
| (see note | 8) | 99,156 | 99,156 | 124,925 | 124,925 | ||||
| Share ofsupport costs | |||||||||
| (see note | ) | 271,334 | 271,334 | 267,798 | 267,798 | ||||
| Share ofgovernance | costs | ||||||||
| (see note | ) | 91,361 | 91,361 | 197,426 | 197,426 | ||||
| 99,156 | 1,537,407 | 1,636,563 | 124,925 | 1,701,730 | 1,826,655 | ||||
| Analysis | by | fund | |||||||
| Unrestricted | funds | 60,000 | 1,537,407 | 1,597,407 | 90,000 | 1,701,730 | 1,791,730 | ||
| Restricted | funds | 39,156 | 39,156 | 34,925 | 34,925 | ||||
| 99,156 | 1,537,407 | 1,636,563 | 124,925 | 1,701,730 | 1,826,655 |
| $hare of | Share of | |
|---|---|---|
| supportand | support and |
|
| governance | governance | |
| costs | costs | |
| 2021f | 2020 F |
|
| Grants to institutions: | ||
| Donations to Yusuf Islam Foundation | 60,000 | 90,000 |
| Grants to individuals | 39,156 | 34,925 |
| 99,156 | 124,925 |
| 2021 | 2020 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| ' | ||||||||||
| Number | Number | |||||||||
| Teaching staff | 32 | 33 | ||||||||
| Administration | 10 | 11 | ||||||||
| Security | 3 | 3 | ||||||||
| Total | 45 | 47 | ||||||||
| Employment | costs | 2021 | 2020 | |||||||
| Wages and salaries | 1,059,624 | 1,121,655 | ||||||||
| Social security | costs | 85,337 | 87,131 | |||||||
| Other pension | costs | 26,409 | 27,720 | |||||||
| 1,171,370 | 1,236,506 | |||||||||
| The number |
of employees | whose | annual | remuneration | was | more | than | |||
| f60,000 is as | follows: | |||||||||
| 2021 | 2020 | |||||||||
| Number | Number | |||||||||
| 260,000- f100,000 |
| Tangible fixed asset | s | |||
|---|---|---|---|---|
| Fixtures, fittings 4equipment | ||||
| Cost | ||||
| Additions | 16,708 | |||
| At 31 March 2021 | 16,708 | |||
| Depreciation and impairment |
||||
| Depreciation charged |
in the year | 3,342 | ||
| At 31 March 2021 | 3,342 | |||
| Carrying amount |
||||
| At 31 March 2021 | 13,366 | |||
| Debtors | ||||
| Amounts falling due |
within one year: | 2021 | 2020f | |
| Trade debtors | 330,012 | 11,022 | ||
| Amount owed by parent undertaking | 32,709 | |||
| Other debtors | 7,019 | 10,169 | ||
| Prepayments and accrued income |
12,381 | 4,429 | ||
| 382,121 | 25,620 | |||
| Creditors: amounts | falling due within one year | |||
| 2021 | 2020 | |||
| Notes | F | R | ||
| Other taxation and social security | 27,120 | 29,050 | ||
| Deferred income | 17 | 672,516 | 558,499 | |
| Trade creditors | 63,790 | 134,971 | ||
| Amount owed to parent undertaking | 6,332 | |||
| Other creditors | 138,438 | 111,189 | ||
| Accruals and deferred | income | 7,416 | 14,270 | |
| 909,280 | 854,311 | |||
| Creditors: amounts | falling due after more than one year | |||
| 2021 | 2020 | |||
| K | ||||
| Other creditors | 64,350 |
| 17 | Deferred Incom | e | |||||||
|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020f | ||||||||
| Other deferred | income | 672,516 | 558,499 | ||||||
| 18 | Analysis of net | assets | between funds | ||||||
| Unrestricted | Restricted | Total | Unrestricted | Restricted | Total | ||||
| funds | funds | funds | funds | ||||||
| 2021 | 2021 | 2021 | 2020 | 2020 | 2020 | ||||
| E | E | ||||||||
| Fund balances | at 31 | ||||||||
| March 2021 are | |||||||||
| represented by: |
|||||||||
| Tangible assets | . | 13,366 | 13,366 | ||||||
| Current assets/ | |||||||||
| (liabilities) | 384,262 | 21,299 | 405,561 | 216,459 | 21,299 | 237,758 | |||
| Long term liabilities | (64,350) | - | (64,350) | ||||||
| 333,278 | 21,299 | 354,577 | 216,459 | 21,299 | 237,758 |