| Page | ||||||
|---|---|---|---|---|---|---|
| Trustees' annual report (incorporating |
the | director's | report) | |||
| Independent examiner's report to the |
trustees | |||||
| Statement offinancial | activities | (including | income and | |||
| expenditure account) |
||||||
| Statement offinancial | position | |||||
| Notes to the financial | statements | 10 |
| 2023 | 2023 | 2022 | ||||||
|---|---|---|---|---|---|---|---|---|
| Unrestricted | ||||||||
| funds | Total funds | Total funds | ||||||
| Note | 6 | 8 | ||||||
| Income and endowments | ||||||||
| Donations and |
legacies | 5 | 196,631 | 196,631 | 164,124 | |||
| Charitable activities |
6 | 14,976 | 14,976 | 14,609 | ||||
| Total income | 211,607 | 211,607 | 178,733 | |||||
| Expenditure | ||||||||
| Expenditure on |
charitable | activities | 7,8 | 222,118 | 222,118 | 188,430 | ||
| Total expenditure | 222,118 | 222,118 | 188,430 | |||||
| Net expenditure | and net | movement | in funds | (10,511) | (10,511) | (9,697) | ||
| Reconciliation | offunds | |||||||
| Total funds brought | forward | 13,177 | 13,177 | 22,874 | ||||
| Total funds carried | forward | 2,666 | 2,666 | 13,177 |
| 2023 | 2022 | ||||
|---|---|---|---|---|---|
| Note | |||||
| Fixed assets | |||||
| Tangible fixed assets | 14 | 17,894 | 22,368 | ||
| Current assets | |||||
| Debtors | 15 | 1,108 | 358 | ||
| Cash at bank and in |
hand | 40,829 | 52,461 | ||
| 41,937 | 52,819 | ||||
| Creditors: amounts | falling due within one year | 18 | 11,867 | 11,826 | |
| Net current | assets | 30,070 | 40,993 | ||
| Total assets | less current liabilities | 47,964 | 63,361 | ||
| Creditors: amounts | falling due after more than one year | 17 | 45,298 | 50,184 | |
| Net assets | 2,666 | 13,177 | |||
| Funds ofthe | charity | ||||
| Unrestricted | funds | 2,666 | 13,177 | ||
| Total charity | funds | 19 | 2,666 | 13,177 |
| ver the useful e | conomic life o | fthat asset as follo | ws: |
|---|---|---|---|
| Short leasehold | property | 7%straight | line |
| Fixtures and fittings | 25% straight | line | |
| Equipment | 25%straight | line |
| Donations | and legacies | ||||
|---|---|---|---|---|---|
| Unrestricted | Total Funds | Unrestricted | Total Funds | ||
| Funds | 2023 | Funds | 2022 | ||
| Donations | 8 | F | F | ||
| Donations | and Religious dues | 49,121 | 49,121 | 34,762 | 34,762 |
| Grants | |||||
| Grants received Government grant income |
147,510 | 147,510 | 117,173 12,189 |
117,173 12,189 |
|
| 196,631 | 196,631 | 164,124 | 164,124 |
| Unrestricted | Total | Funds | Unrestricted | Total | Funds | ||
|---|---|---|---|---|---|---|---|
| Funds | 2023 | Funds | 2022 | ||||
| 5 | 5 | ||||||
| School | Fees | 14,976 | 14,976 | 14,609 | 14,609 |
| Expenditure on charitable |
activities by fund type | |||
|---|---|---|---|---|
| Unrestricted | Total Funds | Unrestdcted | Total Funds | |
| Funds | 2023 | Funds | 2022 | |
| 8 | 8 | |||
| Foundation | 110,282 | 110,282 | 103,727 | 103,727 |
| School | 13,607 | 13,607 | 9,837 | 9,837 |
| Support costs | 98,229 | 98,229 | 74,866 | 74,866 |
| 222,118 | 222,118 | 188,430 | 188,430 |
| Expenditure | on charitable a |
ctivities by activity type |
|||
|---|---|---|---|---|---|
| Activities | |||||
| undertaken | Support | Total funds | Total fund | ||
| directly | costs | 2023 | 2022 | ||
| F | 6 | 5 | |||
| Foundation School Governance |
costs | 110,282 13,607 |
53,271 32,457 12,501 |
163,553 46,064 12,501 |
144,084 34,786 9,560 |
| 123,889 | 98,229 | 222,118 | 188,430 |
| 8. | Analysis of | sup | port c | o | s | ts | ||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Analysis of | ||||||||||||
| support costs | Total 2023 | |||||||||||
| E | ||||||||||||
| Staff costs | 28,759 | 28,759 | ||||||||||
| Premises | 32,208 | 32,208 | ||||||||||
| General office | 12,911 | 12,911 | ||||||||||
| Human resources |
10,290 | 10,290 | ||||||||||
| Finance costs | 1,560 | 1,560 | ||||||||||
| Governance | costs | 12,501 | 12,501 | |||||||||
| 98,229 | 98,229 | |||||||||||
| 9. | Net expenditure | |||||||||||
| Net expenditure | is stated | after charging/(crediting): | ||||||||||
| 2023 | 2022 | |||||||||||
| Depreciation | of | tangible | fixed assets | 4,474 | 4,473 | |||||||
| 10. | Independent | examination | fees | |||||||||
| 2023 | 2022 | |||||||||||
| E | E | |||||||||||
| Fees payable | to | the independent | examiner for: | |||||||||
| Independent | examination | ofthe | financial statements | 5,100 | 5,100 | |||||||
| 11. | Staff costs | |||||||||||
| The total staff costs and | employee | benefits for the reporting | period are analysed as follows: | |||||||||
| 2023 | 2022 | |||||||||||
| Wages and salaries | E 39,360 |
E 20,247 |
||||||||||
| The average head count | ofemployees | during | the year was | 3(2022: 2). | ||||||||
| No employee | received employee | benefits of | more than E60,000 during the year (2022: Nil). | |||||||||
| 12. | Trustee remuneration | and expenses |
| 13. | Tangible f | ixed asse | t | s | ||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Short | ||||||||||
| leasehold | Fixtures and | |||||||||
| property E |
fittings f |
Equipment F |
Total 8 |
|||||||
| Cost | ||||||||||
| At1 June | 2022 and | 31 | May 2023 | 58,154 | 57,805 | 2,381 | 118,340 | |||
| Depreciation | ||||||||||
| At1 June2022 | 35,786 | 57,805 | 2,381 | 95,972 | ||||||
| Charge for | the year | 4,474 | 4,474 | |||||||
| At 31 May | 2023 | 40,260 | 57,805 | 2,381 | 100,446 | |||||
| Carrying amount |
||||||||||
| At 31 May | 2023 | 17,894 | 17,894 | |||||||
| At 31 May | 2022 | 22,368 | 22,368 | |||||||
| 14. | Debtors | |||||||||
| 2023 | 2022 | |||||||||
| 6 | E | |||||||||
| Other debtors | 1,108 | 358 | ||||||||
| 15. | Creditors: | amounts | falling due within one year | |||||||
| 2023 | 2022 | |||||||||
| 8 | f | |||||||||
| Bank loans | and overdrafts | 121 | 54 | |||||||
| Accruals and deferred Other creditors |
income | 10,500 1,246 |
10,500 1,272 |
|||||||
| 11,867 | 11,826 | |||||||||
| 18. | Creditors: amounts | falling due after | more than one | year | ||||||
| Bank loans | and overdrafts | 2023 8 45,298 |
2022 f 50,184 |
|||||||
| 17. | Government | grants | ||||||||
| The amounts | recognised | in the financial statements for |
government | grants are as follows: | ||||||
| Recognised Government |
in income from donations grants income |
and legacies | 2023 f |
2022 8 12,189 |