OpenCharities

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
======= ======= ======= =======