| Pages | ||
|---|---|---|
| Trustees' Annual Report |
1 โ10 | |
| Independent | Auditor's Report |
11 โ13 |
| Consolidated | Statement of Financial Activities | 14-15 |
| Consolidated | and Charity Balance Sheets | 16 |
| Consolidated | group statement ofcash flows | 17 |
| Notes to the | Consolidated Financial Statements |
18to30 |
| Dr Bajlit Dhadds Dr Funkh Aslsm MrJames Hunt MrJen:my Robinson Mr Lany Coltman |
Dr Bajlit Dhadds Dr Funkh Aslsm MrJames Hunt MrJen:my Robinson Mr Lany Coltman |
30November 2017 22 Februan 2019 1September 2020 29Apnl 2021 29April 2021 |
17Febr |
uary 2021 |
|
|---|---|---|---|---|---|
| Full time (Sabbatical) Officers | |||||
| The Sabbatical Offfcers are elected in to office by the student |
population and to foun the |
Executive | Committee. | The | |
| Sabbatical Otffcers that held office dunng the year are: | |||||
| Name | Position | Appointed | Tenn Expired | ||
| Augustine Nwosu |
Deputy Chair | 6January2020 | 30June | 2021 | |
| Obinna Okereke |
1Ju/y 2020 | 30June | 2022 | ||
| Abimbola Ojo |
1July 2019 | 30June | 2021 | ||
| Favour Sanusi | 1July 2019 | 30June | 2021 | ||
| indica Norcup | 1July 2021 | 30June | 2022 | ||
| Catarina Femandes Csrdoso |
Deputy Chair | 1Ju/y 2021 | 30June | 2022 | |
| Gabriela Sulikowska Bisnca Andrei |
1Ju/y 2021 1Ju/y 2022 |
30June | 2022 | ||
| Chisom Ezeanochie | 1Ju/y 2022 | ||||
| lkponmwosa Omokam |
Deputy Chair | 1July 2022 | |||
| Cathenne Simpson |
1Ju/y 2022 | ||||
| Student Trustees | |||||
| The Student Trustees that held olffce during the year wen.': | |||||
| Name | Position | Appointed | Term Expired | ||
| Adam Khan | 1September 2020 | 1Ju/y 2021 | |||
| Oluwafunmini Aluko |
1September 2020 | 1Ju/y 2021 |
| Values: Quality, Bravery, Inn |
ovation, Collaboration, Com |
munity Focus. |
|||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Strata ic Priorities: |
|||||||||||
| Strata | ic Priori | Nleasure of | Success | ||||||||
| Generate signiricant surplus |
and to diversify | Financial | performance | agreed annually | through the budget | ||||||
| income to su ort the chari |
o erational | lannin | c | le | |||||||
| Reduce CUSU expenditure | and make savings for | Financial | performance | and | resource | allocation | |||||
| the chart | demonstratin | this clearl | throu | h annual | re ort | ||||||
| To promote the charitable aims ofCUSU and |
Perception | ofCUSU | from | stakeholders | |||||||
| im rove its re utation |
|||||||||||
| Development of additional student opportunities |
Number | of students | we | upskill and |
employ | through | |||||
| throu h the commercial orffolio |
o erations |
| Support | when it's needed | when it's needed | when it's needed | when it's needed | when it's needed | when it's needed | when it's needed | when it's needed | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ~ | Our Wellbeing and Inclusion events have been attended by more than 1000 people, |
including | support | groups, | ||||||||||||
| free meals, crafts, and puppy yoga. | ||||||||||||||||
| Developing skills |
||||||||||||||||
| ~ | Our volunteering offer is growing with over 550opportunities taken up |
by | many | thousands | ofstudents. | |||||||||||
| ~ | We trained over 2500 students in a range of skills including |
British Sign Language, | problem | solving, | time | |||||||||||
| management, teamwork, communication and leadership. |
||||||||||||||||
| ~ | This year saw the launch ofthe Digital Badge program with 2030badges |
rewarded | ||||||||||||||
| ~ | Given the challenges with physical activity Leadership Award |
154 Leadership | Award | certificates | awarded | to | ||||||||||
| students engaged in internal and external activities. |
||||||||||||||||
| ~ | The Add+ Vantage team saw a consistent uptake with 1453 |
students | engaging | in | SU modules | over | the | 3 | ||||||||
| semesters. | ||||||||||||||||
| Cmating | communities | |||||||||||||||
| ~ | We have had over 121 speakers deliver talks to 19ofour societies. |
|||||||||||||||
| ~ | League wins for Men's Volleyball and Women's Basketball, |
Cup | Champions | in | Basketball, | 30 national | ||||||||||
| competition medals including Karate, Taekwondo, and Archery. |
||||||||||||||||
| ~ | Biggest ever turnout for our sporting Varsity with Warwick SU with engagement |
from more than | 1000students. | |||||||||||||
| The new | SU strategic plan gives us a pathway to improve student engagement |
over the next | 4 | years. | ||||||||||||
| New Strategic Plan | ||||||||||||||||
| The new | strategic plan 'Your SU - Supporfing Siudent Success 2022-26' groups |
the work | of the SU | into | the following | |||||||||||
| areas: | ||||||||||||||||
| Vision - | All students at Coventry University Group will fulfil their potential |
|||||||||||||||
| Values -We will be helpful - We will be inclusive - We will be ethical | ||||||||||||||||
| Enablers | ||||||||||||||||
| ~ | Governance and Relationships |
|||||||||||||||
| ~ | Finance and Resources | |||||||||||||||
| ~ | Communication and Insight |
|||||||||||||||
| ~ | People and Culture | |||||||||||||||
| Theme 1,Improving the academic experience |
||||||||||||||||
| ~ | We will ensure all students have a voice in improving every aspect oftheir academic experience. |
|||||||||||||||
| ~ | We identify and remove barriers to students succeeding in their |
course | ||||||||||||||
| ~ | We will be experts in the student experience across afi modes of |
delivery | at Coventry | University | Group | |||||||||||
| Theme 2, Support when it's needed | ||||||||||||||||
| ~ | We will help students to navigate the complexity of university life |
|||||||||||||||
| ~ | We will help students overcome the challenges they face in their |
non-academic | lives that | impact | their studies | |||||||||||
| ~ | We will advocate for value-for-money in afi aspects ofstudent life |
|||||||||||||||
| Theme 3,Cmating communities | ||||||||||||||||
| ~ | We will help students to find and create their communities | |||||||||||||||
| ~ | We will celebrate our increasingly globalised learning community |
|||||||||||||||
| ~ | We will help students develop as ective citizens who create positive social, civic |
and | community | impact | ||||||||||||
| Theme 4, Developing skills |
||||||||||||||||
| ~ | We will help students recognise the expefience, resilience and confidence |
they gain | whilst | at University | ||||||||||||
| ~ | We will provide opportunities for students to develop sodal capital |
through | training, | volunteering | and | work | ||||||||||
| experience | ||||||||||||||||
| ~ | We will partner with Coventry University Group to help students |
transition | into the | employment, | further study | |||||||||||
| orcareer progression they deserve |
||||||||||||||||
| Headline | Goals | |||||||||||||||
| ~ | Support Coventry University Group tobe in the top quartile ofthe |
NSS | for | overall | satisfaction | |||||||||||
| ~ | Have over 70% ofstudents who are satisfi'ed with the SU as measured |
by | the NSS |
| Note | Unrestricted | Restricted | Total | Total | ||
|---|---|---|---|---|---|---|
| Funds | Funds | 2022 | 2021 (as | |||
| t | f | restated) 8 |
||||
| INCOMING AND ENDOWMENTS |
FROM | |||||
| Charitable activities |
||||||
| Sports clubs &societies | 12,940 | 243,384 | 256,324 | 143,891 | ||
| Democracy &representation | 2,341,962 | 2,341,962 | 1,849,779 | |||
| Volunteering &social work |
710,192 | 710,192 | 601,337 | |||
| Satellite Campus | 322,797 | |||||
| Trading income | 710,754 | 710,754 | 660,749 | |||
| Investment income |
||||||
| Total | 3,776,195 | 243,384 | 4,019,579 | 3,578,558 | ||
| EXPENDITURE ON | ||||||
| Fundraising trading costs |
708,223 | 708,223 | 571,737 | |||
| Charitable activities |
||||||
| Sports dubs &societies | 431,479 | 212,553 | 844,032 | 294,784 | ||
| Democracy &representation | 1,118,364 | 1,118,364 | B39,779 | |||
| Volunteering 8 social work |
718,977 | 718,977 | 410,892 | |||
| Students' union advice centre |
298,276 | 296,276 | 185,835 | |||
| Other central services | 288,240 | 288,240 | 856,135 | |||
| Satellite Campus | 223,232 | |||||
| Community 8 inclusion |
172,125 | 172,125 | ||||
| Total | 3,733,684 | 212,553 | 3,946,237 | 3,182,394 | ||
| Net income/(expenditure) | 42,511 | 30,831 | 73,342 | 396,164 | ||
| Reconciliation offunds | ||||||
| As previously reported |
1,112,231 | 1,112,231 | ||||
| Prior year adjustment | 25 | ~380466 | 192565 | ~187901 | ||
| As restated | 21 | 731,765 | 192,565 | 924,330 | 528,166 | |
| Total funds carried forward | 774,276 | 223,396 | 997,672 | 924,330 |
| Note | Unrestricted | Restricted | Total | ||
|---|---|---|---|---|---|
| Funds | Funds | 2021 | |||
| 6 | 8 | 8 | |||
| INCOMING AND ENDOWMENTS | FROM | ||||
| Charitable activities |
|||||
| Sports clubs &societies | 82,563 | 61,328 | 143,891 | ||
| Democracy &representation |
1,849,779 | 1,849,779 | |||
| Volunteering &social work |
601,337 | 801,337 | |||
| Satellite Campus | 322,797 | 322,797 | |||
| Trading income |
660,749 | 660,749 | |||
| Investment income |
|||||
| Total | 3,517,230 | 61,328 | 3,578,558 | ||
| EXPENDITURE ON | |||||
| Fundraising trading costs |
571,737 | 571,737 | |||
| Charitable activities |
|||||
| Sports clubs &societies | 229,629 | 65,155 | 294,784 | ||
| Democracy &representation |
410,892 | 410,892 | |||
| Volunteering &social work |
185,835 | 185,835 | |||
| Students' union advice centre |
639,779 | 639,779 | |||
| Other central services | 856,135 | 856,135 | |||
| Satellite Campus | 223,232 | 223,232 | |||
| Total | 3,117,239 | 65,155 | 3,182,394 | ||
| Net incomel(expenditure) | 399,991 | (3,827) | 396,164 | ||
| Reconciliation offunds |
|||||
| Total funds brought forward |
331,774 | 196,392 | 528,168 | ||
| Total funds carried fonvard | 731,765 | 192,565 | 924,330 |
| Note | 2022 | 2022 | 2021 | 2021 | |
|---|---|---|---|---|---|
| Group 5 |
Charity 8 |
Group f |
Charity 5 |
||
| FIXEDASSETS | |||||
| Tangible assets | 13 | 226,967 | 226,001 | 62,087 | 60,064 |
| Investments | 14 | 1 | 1 | ||
| 226,967 | 226,002 | 62,087 | 60,065 | ||
| CURRENT ASSETS | |||||
| Stocks | 15 | 3,472 | 5,661 | ||
| Debtors | 16 | 341,017 | 628,247 | 403,905 | 660,664 |
| Cash at bank and in hand | 890,202 | 858,499 | 1,295,045 | 1,055,415 | |
| 1,234,691 | 1,486,746 | 1,704,611 | 1,716,079 | ||
| CREDITORS | |||||
| Amounts falling due within one year |
17 | (96,671) | (67,353) | (461,902) | (188,408) |
| NET CURRENT ASSETS | 1,138,020 | 1,419,393 | 1,242,709 | 1,527,671 | |
| TOTAL ASSETSLESSCURRENT | |||||
| LIABILITIES | 1,364,987 | 1,645,395 | 1,304,796 | 1,587,736 | |
| PROVISIONS FOR LIABILITIES | 18 | (367,315) | (367,315) | (380,466) | (380,466) |
| NET ASSETS | 997,672 | 1,278,080 | 924,330 | 1,207,270 | |
| FUNDS | |||||
| Unrestricted funds |
21 | 774,276 | 1,054,684 | 731,765 | 1,014,705 |
| Restricted funds | 21 | 223,396 | 223,396 | 192,565 | 192,565 |
| TOTAL FUNDS | 997,672 | 1,278,080 | 924,330 | 1,207,270 |
| F | OR THE | YEAR | ENDED 3 | 1JULY 2022 | |||||
|---|---|---|---|---|---|---|---|---|---|
| Notes | 2022 | 2021 | |||||||
| 8 | 8 | ||||||||
| Cash flows from operating | activities: | ||||||||
| Net cash provided by / (used |
in) operating | activities | (152,435) | 355,096 | |||||
| Cash flows from investing | activities: | ||||||||
| Purchase oftangible fixed assets Interest receivable |
(252,755) 347 |
(43,796) 5 |
|||||||
| Net cash provided by / (used |
in) investing | activities | (252,408) | (43,791) | |||||
| Change in cash and cash period |
equivalents | in | the reporting | (404,843) | 311,305 | ||||
| Cash and cash equivalents | at the beginning | ofthe | 1,295,045 | 983,740 | |||||
| reporting period |
|||||||||
| Cash and cash equivalents | atthe end | of | the reporting | ||||||
| period | 890,202 | 1,295,045 | |||||||
| 1. Reconciliation ofnet |
income/(expenditure) | to net | cash flow | from operating | activities | ||||
| 2022 8 |
2021f | ||||||||
| Net income/(expenditure) for the reporting period (as per the statement offinancial |
73,342 | 396,164 | |||||||
| activities) | |||||||||
| Adjustments for: |
|||||||||
| Depreciation charges |
87,875 | 56,294 | |||||||
| Interest receivable Pension deficit movement |
(347) (13,151) |
(5) | |||||||
| (Increase)/decrease in stocks |
2,189 | 628 | |||||||
| (increase)/decrease in debtors Increase/(decrease) in creditom |
62,888 (365,231) |
(232,894) 134,909 |
|||||||
| Net cash provided by (used |
in) operating | ||||||||
| activities | (152,435) | 355,096 | |||||||
| 2. Analysis ofchanges in |
net funds | ||||||||
| As at 1 | Cash | As at | |||||||
| August | flow | 31July | |||||||
| 2021 | 2022 | ||||||||
| Net cash | |||||||||
| Cash at bank and in hand | 1,295,045 | (404,843) | 890,202 | ||||||
| Total | 1,295,045 | (404,843) | 890,202 |
| . ACTIVITIES FOR GENE | RATING | FUNDS: TRADING | INCOME | ||
|---|---|---|---|---|---|
| 2022 | 2021 | ||||
| Bar &shop sales | 37,029 | 11,702 | |||
| Advertising &room hire |
218,203 | 178,988 | |||
| Ticket sales | 3,125 | ||||
| Events &other income | 448,998 | 219,493 | |||
| Grants | 6,524 | ||||
| COVID-19 Furlough | 28,113 | ||||
| COVID-19 Testing centre | 219,328 | ||||
| 710,754 | 660,749 | ||||
| . INVESTMENT INCOME | |||||
| 2022 | 2021 | ||||
| 6 | K | ||||
| Bank interest | 347 | ||||
| . INCOMING RESOURCES FROM | CHARITABLE ACTIVITIES | ||||
| 2022 | 2021 | ||||
| 6 | E | ||||
| Ticket sales &membership | fees | Sports clubs | &societies | 256,324 | 61,198 |
| Other income | Sports dubs | 8 societies | 64,474 | ||
| Grant | Sports dubs | &societies | 18,219 | ||
| Other income | Democracy | &representation | 88,817 | 91,951 | |
| COVID-19support | Democracy | &representation | 174,828 | ||
| Grants | Democracy | 8 representation | 2,145,878 | 1,583,000 | |
| Grants | Democracy | &representation | 107,267 | ||
| Grants | Volunteering | &Social work | 664,931 | 601,337 | |
| Grants | Volunteertng | 8 Social work | 45,261 | ||
| Grants | Satellite Campus | 308,500 | |||
| Other income | Satellite Campus | 14,297 | |||
| 3,308,478 | 2,917,804 |
| Ticket sales | &membership | fees |
|---|---|---|
| Other income | ||
| Grant | ||
| Other income | ||
| COVID-19support | ||
| Grants | ||
| Grants | ||
| Grants | ||
| Grants | ||
| Grants | ||
| Other income |
| Grants received, included | in | the above, are as follows | the above, are as follows | the above, are as follows | ||||
|---|---|---|---|---|---|---|---|---|
| 6 | ||||||||
| Democracy &representation Sports dubs 8 societies Volunteering 8 social work Satellite Campus |
2,253,145 710,192 |
1,583,000 18,219 601,337 308,500 |
||||||
| 2,963,337 | 2,511,056 | |||||||
| Included within the COVID-19 support Retention Scheme. |
are receipts | totalling | Fnil (2021 - 691,106) relating | to the Coronavirus Job |
||||
| 6. COST OF GENERATING | FUNDS | |||||||
| 2022 | 2021 | |||||||
| 6 | ||||||||
| Purchases Direct wages &salaries Other costs ofsales |
13,228 284,443 388,239 |
2,834 351,037 182,468 |
||||||
| Administrative costs Depreciation |
19,806 2,507 |
33,374 2,024 |
||||||
| 708,223 | 571,737 |
| . CHARITABLE ACTIVITIES COST | S | S | ||||
|---|---|---|---|---|---|---|
| Direct costs | Support costs | 2022 | 2021 | |||
| 6 | 6 | 6 | 6 | |||
| (See note | 8) | (Seenote | 9) | Total | Total | |
| Sports clubs &societies | 471,907 | 172,125 | 644,032 | 294,784 | ||
| Volunteering &social work Students' union advice centre |
489,477 181,526 |
229,500 114,750 |
718,977 296,276 |
410,892 185,835 |
||
| Democracy &representation Other central services |
888,864 58,740 |
229,500 229,500 |
1,118,364 288,240 |
639,779 856,135 |
||
| Satellite Campus | 223,232 | |||||
| Community & inclusion |
172,125 | 172,125 | ||||
| 2,090,514 | 1,147,500 | 3,238,014 | 2,610,657 |
| 8. DIRECT COSTS OF CHARITABLE A | CTIVITIES | |||
|---|---|---|---|---|
| 2022 | 2021 | |||
| 6 | 6 | |||
| Staffcosts | 1,449,847 | 1,979,554 | ||
| Hire ofequipment &facilities Insurance |
3,224 1,009 |
157 32,750 |
||
| Travelling &subsistence Telephone Printing, postage &stationery Otherexpenses Agency costs Subscriptions Special pmjects &campaigns Training &development Bank charges Sports clubs and societies costs COVID-19 related costs |
11,801 1,160 10,985 4,218 59,066 212,553 |
190 7,403 8,520 15,946 63,342 51,620 1,250 4,452 65,155 94,761 |
||
| University charges Consultancy Computers &Software Coventry Sport Special Projects |
57,605 21,080 23,048 22,912 212,006 |
53,997 8,250 37,729 |
||
| 2,090,514 | 2,425,076 | |||
| 9. SUPPORT COSTS | ||||
| Management 6 |
Governancef | 2022 6 |
2021 6 |
|
| Total | Total | |||
| Sports clubs &societies Democracy &representation Volunteedng 8 social work |
168,602 222,136 222,136 |
5,523 7,364 7,364 |
172,125 229,500 229,500 |
53,818 25,981 35,281 |
| Students' union advice centre |
111,088 | 3,682 | 114,750 | 35,261 |
| Other centra I services |
222,136 | 7,364 | 229,500 | 25,981 |
| Satellite Campus | 9,279 | |||
| Community & inclusion |
166,602 | 5,523 | 172,125 | |
| 1,110,680 | 36,820 | 1,147,500 | 185,581 |
| et income/(expenditure) is |
stated after c | harging: | |||
|---|---|---|---|---|---|
| 2022 | 2021 | ||||
| 8 | E | ||||
| Auditods remuneration |
10,300 | 9,092 | |||
| Depreciation โowned assets Hire ofplant and machinery & equipment |
87,875 | 54,270 157 |
|||
| Operating leases relating to property |
24,681 | ||||
| Rental income receivable | |||||
| 2. STAFF COSTS | |||||
| otal staff costs for the year for Coventry | University | Students' | Union Limited and CUSU Services Limited were | as follows: | |
| GROUP | |||||
| 2022 | 2021 | ||||
| Wages and salaries Social security costs Other pension costs |
2,204,177 203,357 85,689 |
2,070,237 173,166 81,935 |
|||
| 2,493,223 | 2,325,338 |
| HARITY | |||||
|---|---|---|---|---|---|
| Improvements | Fixtures and | Motor | Office | ||
| to properly |
fittings 6 |
vehicles 8 |
equipmentf | Total 5 |
|
| E | |||||
| COST | |||||
| At 1 August 2021 Additions |
224,497 | 7,729 | 32,341 | 181,625 26,808 |
221,695 251,305 |
| At 31 July 2022 | 224,497 | 7,729 | 32,341 | 208,433 | 473,000 |
| DEPRECIATION | |||||
| At 1 August 2021 Charge for the year |
44,899 | 6,901 415 |
32,341 | 122,389 40,054 |
161,631 85,388 |
| At 31 July 2022 | 44,899 | 7,316 | 32,341 | 162,443 | 246,999 |
| NET BOOK VALUE | |||||
| At 31 July 2021 | 179,598 | 413 | 45,990 | 226,001 | |
| At 31 July 2021 | 828 | 59,236 | 60,064 |
| Improvements | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| to | Office | Fixtures and | Motor | Short | ||||||
| COST | property 6 |
equipment 8 |
fittings 8 |
vehicles 6 |
leasehold 6 |
Total | ||||
| At 1 August 2021 Additions |
33,895 224,497 |
181,625 26,808 |
66,963 1,450 |
32,341 | 60,000 | 374,824 252,755 |
||||
| At 31 July 2022 | 258,392 | 208,433 | 68,413 | 32,341 | 60,000 | 627,579 | ||||
| DEPRECIATION | ||||||||||
| At 1 August 2021 Charge for year |
33,895 44,899 |
122,389 40,054 |
64,112 2,922 |
32,341 | 60,000 | 312,737 87,875 |
||||
| At 31 July 2022 | 78,794 | 162,443 | 67,034 | 32,341 | 60,000 | 400,612 | ||||
| NET BOOK VALUE | ||||||||||
| At 31July 2022 | 179,598 | 1,379 | 226,967 | |||||||
| At 31July 2021 | 59,236 | 2,851 | 62,087 | |||||||
| 4. INVESTMENTS | ||||||||||
| GROUP | CHARITY | |||||||||
| 2022 | 2021 | 2022 | 2021 | |||||||
| 6 | 2 | 6 | 6 | |||||||
| CUSU Services Limited | ||||||||||
| he audited financial |
statements | ofCUSU Services | Limited for the year ended 31 July | 2022 show | following | results: | ||||
| 2022 | 2021 | |||||||||
| 8 | 8 | |||||||||
| urnover ost ofsales |
710,754 (638,316) |
632,636 (547,296) |
||||||||
| ross pro8t | 72,438 | 85,340 | ||||||||
| ther income dministrative expenses |
(69,906) | 28,113 (35,399) |
||||||||
| etained profit/(loss) |
2,532 | (78,054) | ||||||||
| umulative retained |
profits/(losses) | (280,407) | (282,939) |
| GROUP | CHARITY | |||||
|---|---|---|---|---|---|---|
| 2022 | 2021 | 2022 | 2021 | |||
| 6 | 6 | 6 | 6 | |||
| Shop stock | 3,472 | 5,661 | ||||
| 16. DEBTORS | ||||||
| GROUP . |
CHARITY | |||||
| 2022 | 2021 | 2022 | 2021 | |||
| 6 | 6 | 6 | 6 | |||
| Trade debtors | 279,581 | 105,995 | 246,979 | 1,600 | ||
| Other debtors | 61,436 | 297,910 | 381,288 | 659,064 | ||
| 341,017 | 403,905 | 628,247 | 660,864 | |||
| Amounts | falling due after more than one year: | |||||
| Amounts | owed by group undertakings | 334,923 | 427,439 | |||
| 17. CREDITORS: AMOUNTS | FALLING DUE WITHING ONE YEAR | |||||
| GROUP | CHARITY | |||||
| 2022 | 2021 | 2022 | 2021 | |||
| 6 | 6 | 6 | 6 | |||
| Trade creditors | 25,540 | 2,573 | 17,692 | |||
| VAT | 120 | 38,726 | ||||
| Other creditors | 24,528 | 2,248 | 18,963 | 1,345 | ||
| Accruals | and deferred income | 46,483 | 418,355 | 30,698 | 186,359 | |
| 96,671 | 461,902 | 67,353 | 188,408 | |||
| 18.PROVISIONS FOR LIABILITIES | ||||||
| 2022 | 2021 | |||||
| 6 | 6 | |||||
| Provisions | 367,315 | 380,466 |
| Balance as at 1 August 2021 | Balance as at 1 August 2021 | 384,282 | |||||
|---|---|---|---|---|---|---|---|
| Amount released Amount released Amount deferred |
to income earned from charitable activities to income earned from trading activities in the year |
(159,763) (224,519) 10,031 |
|||||
| Balance as at 31 July 2022 | 10,031 | ||||||
| 0. OPERATING | LEASE COMMITMENTS | ||||||
| he following operating lease payments |
are committed | to be paid: | |||||
| 2022 | 2021 | ||||||
| 8 | |||||||
| Expiring: | |||||||
| Within one year Between one and |
five years | 25.980 23,969 |
25,980 49,949 |
||||
| In more than five | years | ||||||
| 49,949 | 75,929 |
| et movements in funds, included in the |
above are as follows: | |||
|---|---|---|---|---|
| Incoming | Resources | Transfers | Movement | |
| resources | expended | in funds | ||
| 8 | 8 | 8 | ||
| Unrestricted funds |
||||
| General funds Pension deficit liability |
3,776,195 | (3,723,033) ~10851 |
(23,802) 23802 |
29,360 13151 |
| 3,776,195 | (3,733,684) | 42,511 | ||
| Restricted Funds | ||||
| Clubs and Societies | 243,384 | (212,553) | 30,831 | |
| TOTAL FUNDS | 4,019,579 | (3,946,237) | 73,342 |
| Net movement | ||||
|---|---|---|---|---|
| At 1.8.20 | in funds | At31.7.21 | ||
| 8 | 8 | 8 | ||
| Unrestricted funds |
||||
| General | fund | 723,198 | 389,033 | 1,112,231 |
| Pension | deficit liability | L33S1 424 | 10958 | ~380468 |
| 331,774 | 399,991 | 731,765 | ||
| Restricted Funds | ||||
| Clubs and Societies | 196,392 | (3,827) | 192,565 | |
| TOTAL | FUNDS | 528,166 | 396,164 | 924,330 |
| et movements in funds, induded in the abo |
ve are as follows: | ||
|---|---|---|---|
| Incoming | Resources | Movement in |
|
| resources E |
expended F |
fundsf | |
| Unrestricted funds |
|||
| General funds Pension deficit liability |
3,506,272 10958 |
(3,117,239) | 389,033 10888 |
| 3,517,230 | (3,117,239) | 399,991 | |
| Restricted Funds | |||
| Clubs and Societies | 61,328 | (65,155) | (3,827) |
| TOTALFUNDS | 3,578,558 | (3,182,394) | 396,164 |