| Report ofthe Trustees | 1 | to | 5 | |
|---|---|---|---|---|
| Independent Examiner's |
Report | |||
| Statement of Financial | Activities | |||
| Balance Sheet | ||||
| Notes to the Financial Statements | 9 | to | 13 | |
| Detailed Statement ofFinancial Activities | 14 | to | 15 |
| forthe Year Ended | 31 | March | 2021 | |||
|---|---|---|---|---|---|---|
| 31.3.21 | 31.3.20 | |||||
| Unrestricted | Total | |||||
| fund | funds | |||||
| Notes | 9 | 6 | ||||
| INCOME AND ENDOWMENTS | FROM | |||||
| Donations and legacies |
27,552 | 7,775 | ||||
| Charitable activities |
||||||
| Provision ofeducation | facilities | 187,692 | 237,553 | |||
| Investment income |
||||||
| Total | 215,245 | 245,337 | ||||
| EXPENDITURE ON | ||||||
| Charitable activities |
||||||
| Provision ofeducation | facilities | 207,587 | 232,644 | |||
| NET INCOME | 7,658 | 12,693 | ||||
| RECONCILIATION OF |
FUNDS | |||||
| Total funds brought | forward | 91,641 | 78,948 | |||
| TOTAL FUNDS CARRIED FORWARD | 99299 | 91,641 |
| Balance Sheet 31 March 2021 |
||||
|---|---|---|---|---|
| 31.3.21 | 31.3.20 | |||
| Unrestricted | Total | |||
| fund | funds | |||
| Notes | 6 | 6 | ||
| FIXEDASSETS | ||||
| Tangible assets | 4,753 | 4,380 | ||
| CURRENT ASSETS | ||||
| Debtors | 30,102 | 32,153 | ||
| Cash at bank and | in hand | 79564 | 70521 | |
| 109,666 | 102,674 | |||
| CREDITORS | ||||
| Amounts falling due within one year |
8 | (15,120) | (15,413) | |
| NET CURRENT ASSETS | 94,546 | 87,261 | ||
| TOTAL ASSETS | LESSCURRENT | |||
| LIABILITIES | 99,299 | 91,641 | ||
| NET ASSETS | 99,299 | 91,641 | ||
| FUNDS | ||||
| Unrestricted funds |
99299 | 91 641 | ||
| TOTAL FUNDS | 99299 | 91,641 |
| 31.3.21 | 31.3.20 | |||
|---|---|---|---|---|
| E | F | |||
| Depreciation | - owned assets | 832 | 15,136 | |
| Independent | examiner's | fee | 1 680 | 1,680 |
| 31.3.21 | 31.3.20 | |||
|---|---|---|---|---|
| School staff | 11 | 14 | ||
| No employees recewed emoluments |
in excess off60,000. | |||
| TANGIBLE FIXEDASSETS | ||||
| Fixtures | ||||
| Plant and | and | |||
| machinery | fittings | Totals | ||
| COST | F | E | ||
| At 1 April 2020 Additions |
700 | 60,549 505 |
60,549 1,205 |
|
| At 31 March 2021 | 700 | 61 054 | 61,754 | |
| DEPRECIATION | ||||
| At 1 April 2020 Charge for year |
175 | 56,169 657 |
56,169 832 |
|
| At 31 March 2021 | 175 | 56,826 | 57,001 | |
| NET BOOK VALUE | ||||
| At 31 March 2021 | 525 | 4,228 | 4,753 | |
| At 31 March 2020 | 4,380 | 4,380 |
| 7. | DEBTORS: | AMOUNT | S F |
ALLING DUE WITHIN ONE YEAR | ||
|---|---|---|---|---|---|---|
| 31.3.21 | 31.3.20 | |||||
| 6 | F | |||||
| Trade debtors | 2,813 | 5,735 | ||||
| Rent deposit | 16,250 | 16,250 | ||||
| Prepayments | and accrued | income | 11,039 | 10168 | ||
| 30,102 | 32,153 | |||||
| 8. | CREDITORS: AMOUNTS | FALLING DUE WITHIN ONE YEAR | ||||
| 31.3.21 | 31.3.20 | |||||
| Trade creditors | 3,277 | 3,749 | ||||
| Social security and other taxes | 6,296 | 6,088 | ||||
| Other creditors | 2,005 | 2,942 | ||||
| Pension liability |
182 | 235 | ||||
| Accruals and | deferred | income | 3,360 | 2,399 | ||
| 15,120 | 15,413 | |||||
| 9. | MOVEMENT | IN FUNDS | ||||
| Net | ||||||
| movement | At | |||||
| At 1.4.20 | in funds | 31.3.21 | ||||
| 6 | 6 | |||||
| Unrestricted | funds | |||||
| General fund |
91,641 | 7,658 | 99,299 | |||
| TOTAL FUNDS | 91,641 | 7,658 | 99,299 |
| Net mov | ement | in funds, includ |
ed in the ab |
ove are as foll | ows: | ||
|---|---|---|---|---|---|---|---|
| Incoming | Resources | Movement | |||||
| resources | expended | in funds | |||||
| 6 | |||||||
| Unrestricted | funds | ||||||
| General | fund | 215,245 | (207,587) | 7,658 | |||
| TOTAL | FUNDS | 215,245 | ~207,587 | 7,658 | |||
| Comparatives | for movement | in funds | |||||
| Prior | Net | ||||||
| year | movement | At | |||||
| At 1.4.19 6 |
adjustment f |
in funds 6 |
31.3.20 | ||||
| Unrestricted | funds | ||||||
| General | fund | 130,048 | (51,100) | 12,693 | 91,641 | ||
| TOTAL | FUNDS |
| Compara | tive | net movement in funds, in |
cluded in the above are as follo |
ws: | |
|---|---|---|---|---|---|
| Incoming | Resources | Movement | |||
| resources | expended | in funds | |||
| 6 | |||||
| Unrestricted | funds | ||||
| General | fund | 245,337 | (232,644) | 12,693 | |
| TOTAL | FUNDS | 245,337 | ~232,644) | 12,693 |
| A current yea | r 12months and pr |
ior year 12months comb | ined position i |
sas follows: | |
|---|---|---|---|---|---|
| Prior | Net | ||||
| year | movement | At | |||
| At 1.4.19 | adjustment | in funds | 31.3.21 | ||
| 6 | 6 | F | 6 | ||
| Unrestricted | funds | ||||
| General fund | 130,048 | (51,100) | 20,351 | 99,299 |
| above a | re as | follows: | |||
|---|---|---|---|---|---|
| Incoming | Resources | Movement | |||
| resources | expended | in funds | |||
| 6 | 6 | 6 | |||
| Unrestricted | funds | ||||
| General | fund | 460,582 | (440,231) | 20,351 | |
| TOTAL | FUNDS | 460,582 | ~440,231) | 20,351 |
| forthe Year Ended 3 | 1 March 2021 | ||
|---|---|---|---|
| 31.3.21 | 31.3.20 | ||
| E | |||
| INCOME AND ENDOWMENTS | |||
| Donations and legacies |
|||
| Donations | 7,112 | 7,775 | |
| Grants | 20,440 | ||
| 27,552 | 7,775 | ||
| Investment income |
|||
| Deposit account interest | |||
| Charitable activities |
|||
| Funding from London Borough of Barking |
|||
| and Dagenham | 51,881 | 70,239 | |
| Provision ofeducation | facilities | 135,811 | 167314 |
| 187,692 | 237553 | ||
| Total incoming resources |
215,245 | 245,337 | |
| EXPENDITURE | |||
| Charitable activities |
|||
| Wages | 123,517 | 144,534 | |
| Social security | 2,639 | 3,369 | |
| Pensions | 1,044 | 929 | |
| Rent and rates | 34,838 | 35,941 | |
| Insurance | 3,023 | 2,818 | |
| Light and heat | 3,492 | 3,368 | |
| Telephone | 379 | 322 | |
| Postage and stationery | 359 | 1,107 | |
| Sundries | 67 | 63 | |
| Purchases- school resources |
3,585 | 1,948 | |
| Food & Drinks | 77 | 1,924 | |
| Sub-contractors | 7,100 | 2,432 | |
| Cleaning and waste |
2,396 | 1,919 | |
| Computer running cost |
3,977 | 345 | |
| Equipment leasing |
768 | 768 | |
| Recruitment and training |
1,041 | 1,419 | |
| Repairs and maintenance | 1,164 | 545 | |
| Subscription s | 3,221 | 4,788 | |
| Travelling expenses |
105 | 481 | |
| Other legal and professional | 7,727 | 3,930 | |
| Plant and machinery | 175 | ||
| Fixtures and fittings | 657 | 15,136 | |
| 201,351 | 228,086 |
| for the Year E | nded 31 March 2021 | ||
|---|---|---|---|
| 31.3.21 | 31.3.20 | ||
| Supportcosts | |||
| Finance | |||
| Bank charges | 59 | 95 | |
| Governance | costs | ||
| Accountancy | and legal fees | 6177 | 4,463 |
| Total resources | expended | 207,587 | 232,644 |
| Net income | 7,658 | 12,693 |