This text was generated using OCR and may contain errors. Check the original PDF to see the document submitted to the regulator.
2020-12-31-accounts
|
|
UnrestrictedFunds |
UnrestrictedFunds |
|
|
2020 |
2019° |
|
**Notes ** |
£ |
£ |
| **INCOME FROM CHARITABLE ACTIVITIES: ** |
|
|
|
| Donations |
|
99,321 |
64,590 |
| Charitableactivities |
3 |
150,199 |
126,276 |
| Othertradingactivities |
|
|
7,145 |
| Otherincome-JobRetentionSchemeGrantincome |
|
7,472 |
|
| **TOTAL ** |
|
256,992 |
198,011 |
| **EXPENDITURE ON CHARITABLE ACTIVITIES: ** |
|
|
|
| Educationandtraining |
4 |
(174,051) |
(200,879) |
| **TOTAL ** |
|
(174,051) |
(200,879) |
| **NET INCOME ANDNETMOVEMENT IN FUNDS ** |
|
82,941 |
(2,868) |
| **RECONCILIATION OF FUNDS ** |
|
|
|
| Fundbalancesbroughtforwardat1January2020 |
|
15,482 |
18,350 |
| **FUND BALANCES CARRIED FORWARD AT 31 DECEMBER 2020 ** |
9 |
98,423 |
15,482 |
|
|
======= |
- |
|
|
**2020 ** |
2019 |
|
**Notes ** |
£ |
£ |
| CURRENT ASSETS |
|
|
|
| Debtors |
6 |
25,676 |
6,159 |
| Cashatbankandinhand |
|
128,951 |
31,861 |
|
|
154,627 |
38,020 |
| **LIABILITIES ** |
|
|
|
| Creditors:Amountsfalling duewithinoneyear |
7 |
{56,204) |
(22,538) |
| TOTAL NETASSETS |
|
98,423 |
15,482 |
| THE FUNDS OF THE CHARITY |
|
|
|
| Unrestrictedincomefunds |
9 |
98,423 |
15,482 |
| **TOTAL CHARITYFUNDS ** |
9 |
98,423 |
15,482 |
| **CHARITABLE ACTIVITIES ** |
**Unrestricted funds ** |
**Unrestricted funds ** |
|
**2020 ** |
2019 |
|
£ |
£ |
| Incomederiveddirectlyfromthe deliveryofeducationand |
|
|
| trainingprogrammes |
114,749 |
117,875 |
| Incomederivedthroughourwebsite |
35,450 |
8,401 |
|
150,199 |
126,276 |
|
======= |
======= |
| **4. ** |
**EDUCATION AND TRAINING ** |
**Unrestricted funds ** |
**Unrestricted funds ** |
|
|
**2020 ** |
2019 |
|
|
£ |
£ |
|
Directcosts: |
|
|
|
Trainingallowances |
41,847 |
46,308 |
|
Travelcosts |
2,136 |
8,714 |
|
Consultancy |
8,796 |
16,620 |
|
Staffcosts(noteS) |
100,873 |
107,121 |
|
Otherdirectexpenditure |
9,769 |
12,301 |
|
|
163,421 |
191,064 |
|
Governancecosts: |
|
|
|
Independentexaminer'sfee |
3,540 |
3,300 |
|
Accountancyandadvisorycosts |
737 |
567 |
|
Bookkeeping |
6,353 |
5,948 |
|
|
10,630 |
9,815 |
|
|
174,051 |
200,879 |
|
|
======= |
---- |
| 5. |
STAFF COSTS |
**Unrestricted funds ** |
|
|
|
**2020 ** |
2019 |
|
|
No. |
No. |
|
Theaveragemonthlynumberofpersonsemployed bythecharity |
|
|
|
(excludingtrustees)duringthe yearwas, asfollows: |
|
|
|
Courseadministration |
2 |
3 |
|
|
|
---- |
|
|
£ |
£ |
|
Staffcostsfortheabovepersons: |
|
|
|
Wagesandsalaries |
88,997 |
94,927 |
|
SociaIsecuritycosts |
8,829 |
9,451 |
|
Pensioncosts |
3,047 |
2,743 |
|
|
100,873 |
107,121 |
|
|
======= |
======= |
| 6. |
**CURRENT DEBTORS ** |
**2020 ** |
2019 |
|
|
£ |
£ |
|
Amountsfallingduewithinone year: |
|
|
|
Tradedebtors |
21,750 |
4,100 |
|
Otherdebtors |
|
1,200 |
|
Prepaymentsandaccruedincome |
3,926 |
859 |
|
|
25,676 |
6,159 |
|
|
======= |
======= |
| 7. |
**CREDITORS ** |
**2020 ** |
**2019 ** |
|
|
£ |
£ |
|
Amountsfalling duewithinoneyear: |
|
|
|
Tradecreditors |
787 |
912 |
|
Othertaxationandsocialsecuritycosts |
2,270 |
2,273 |
|
Othercreditors-ScottishWidowspension |
557 |
553 |
|
Accruals |
4,340 |
4,050 |
|
Deferredincome(note8) |
48,250 |
14,750 |
|
|
56,204 |
22,538 |
|
|
======= |
======= |
| 8. |
**DEFERREDINCOME ** |
2020 |
2019 |
|
|
£ |
£ |
|
Deferredincomebroughtforwardat1January |
14,750 |
14,750 |
|
Deferredincomerecognisedinthe year |
(14,750) |
(14,750) |
|
Incomeearned duringthe yearanddeferredat the year-end |
48,250 |
14,750 |
|
Deferredincomecarriedforwardat31December |
48,250 |
14,750 |
|
|
-- |
======= |
| THE FUNDS OF THE CHARITY |
|
|
|
|
|
**Balanceat ** |
|
|
**Balance at ** |
|
1January |
**Total ** |
**Total ** |
31December |
|
**2020 ** |
**income ** |
**expenditure ** |
**2020 ** |
|
£ |
£ |
£ |
£ |
| **Unrestricted income funds: ** |
|
|
|
|
| Generalfund |
15,482 |
256,992 |
(174,051) |
98,423 |
|
======= |
======= |
======= |
======= |
|
**Balanceat ** |
|
|
**Balanceat ** |
|
1January |
**Total ** |
**Total ** |
31December |
|
2019 |
**income ** |
**expenditure ** |
**2019 ** |
|
£ |
£ |
£ |
£ |
| **Unrestricted income funds: ** |
|
|
|
|
| Generalfund |
18,350 |
198,011 |
(200,879) |
15,482 |
|
======= |
======= |
======= |
======= |