OpenCharities

This text was generated using OCR and may contain errors. Check the original PDF to see the document submitted to the regulator.

2021-03-31-accounts

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