| Page | ||||
|---|---|---|---|---|
| Reference and Administrative Details |
||||
| Trustees' Report | 2 | to | 3 | |
| Statement ofTrustees' | Responsibilities | |||
| Report ofthe Independent Auditors |
5 | to | 7 | |
| Statement ofFinancial | Activities | |||
| Statement ofFinancial | Position | |||
| Statement ofCash Flows | 10 | |||
| Notes to the Statement | ofCash Flows | |||
| Notes to the Financial | Statements | 12 | to | 15 |
| Detailed Statement of | Financial Activities | 16 |
| 31.8.21 | 31.8.20 | ||||
|---|---|---|---|---|---|
| Unrestricted | Total | ||||
| fund | funds | ||||
| Notes | |||||
| INCOME | AND ENDOWMENTS FROM | ||||
| Donations | and legacies | 2,500,000 | 1,000 | ||
| Investment | income | 4,331 | |||
| Total | 2,500,000 | 5,331 | |||
| EXPENDITURE ON | |||||
| Charitable | activities | ||||
| Education | and training | 1,731,029 | 2,724,493 | ||
| NET INCOME/(EXPENDITURE) | 768,971 | (2,719,162) | |||
| RECONCILIATION | OF FUNDS | ||||
| Total funds brought | forward | 156,366 | 2,875,528 | ||
| TOTAL FUNDS CARRIED FORWARD | 925,337 | 156,366 |
| 31,8.21 | 31.8.20 | ||
|---|---|---|---|
| Unrestricted | Total | ||
| fund | funds | ||
| Notes | |||
| CURRENT ASSETS | |||
| Cash at bank | 1328i589 | 759,366 | |
| CREDITORS | |||
| Amounts falling due within one year |
(203,252) | (203,000) | |
| NET CURRENT ASSETS | 1,125,337 | 556,366 | |
| TOTAL ASSETSLESSCURRENT | |||
| LIABILITIES | 1,125,337 | 556,366 | |
| CREDITORS | |||
| Amounts falling due atter more than one year |
12 | (200,000) | (400,000) |
| NET ASSETS | 925,337 | 156,366 | |
| FUNDS | 13 | ||
| Unrestricted funds |
925,337 | 156,366 | |
| TOTAL FUNDS | 925,337 | 156,366 |
| 31.8.21 | 31.8.20 | |||||
|---|---|---|---|---|---|---|
| Notes | ||||||
| Cash flows from | operating | activities | ||||
| Cash generated from operations |
1 | 569,223 | (2,125,353) | |||
| Net cash provided | by/(used | in) | operating | activities | 569,223 | (2,125,353) |
| Cash flows from | investing | activities | ||||
| Interest received | 4,331 | |||||
| Net cash provided | by investing | activities | 4,331 | |||
| Change in cash |
and cash equivalents | in | ||||
| the reporting period |
569,223 | (2,121,022) | ||||
| Cash and cash equivalents | st | the | ||||
| beginning ofthe |
reporting | period | 759,366 | 2,880,388 | ||
| Cash and cash equivalents | st | the end | of | |||
| the reporting period |
1,328,589 | 759,366 |
| OPERATING AC | TIVI | TI | ES | |||
|---|---|---|---|---|---|---|
| 31.8.21 | 31.8.20 | |||||
| 8 | ||||||
| Net income/(expenditure) | for the reporting | period (as per the | ||||
| Statement ofFinancial | Activities) | 768,971 | (2,719,162) | |||
| Adjustments for: |
||||||
| Interest received | (4,331) | |||||
| (Decrease)/increase | in creditors | (199,748) | 598,140 | |||
| Net cash provided | by/(used | in) operations | 569,223 | (2,125,353) |
| ANALYSIS OF CHANGES IN NET | FUNDS | ||
|---|---|---|---|
| At 1.9.20 | Cash flow | At 31.8.21 | |
| 6 | |||
| Net cash | |||
| Cash at bank | 759,366 | 569)223 | 1,328,589 |
| 759,366 | 569,223 | 1,328,589 | |
| Total | 759,366 | 569,223 | 1,328,589 |
| 3. | DONATIONS AND LEGACIES |
DONATIONS AND LEGACIES |
DONATIONS AND LEGACIES |
DONATIONS AND LEGACIES |
DONATIONS AND LEGACIES |
|||||
|---|---|---|---|---|---|---|---|---|---|---|
| 31.8.21 | 31.8,20 | |||||||||
| Donations | 2,500,000 | 1,000 | ||||||||
| 4. | INVESTMKNT INCOME | |||||||||
| 31.8.21 | 31.8.20 | |||||||||
| Deposit account interest | 4,331 | |||||||||
| 5. | CHARITABLE ACTIVITIES COSTS | |||||||||
| Grant | ||||||||||
| funding of | ||||||||||
| Direct | activities | Support | ||||||||
| Costs (see | (see note | costs (see | ||||||||
| note 6) | 7) | note 8) f |
Totals | |||||||
| Education | and training | 1,593,172 | 130,000 | 7,857 | 1,731,029 | |||||
| 6. | DIRECT | COSTS OF CHARITABLE | ACTIVITIES | |||||||
| 31,8.21 | 31.8.20 | |||||||||
| Donations | to the Laurus | Trust | 1,478,$39 | 1,758,412 | ||||||
| Provision | ofeducational | sporting services | for the Laurus Trust | 83,333 | 129,167 | |||||
| Provision | ofother educational | services | for the Laurus Trust | 31,000 | 31,287 | |||||
| 1,593,172 | 1,918,866 | |||||||||
| 7. | GRANTS | PAYABLE | ||||||||
| 31.8.21 | 31.8.20 | |||||||||
| Education | and training | 130,000 | 800,000 | |||||||
| The total | grants payable to institutions |
in the year was as follows: | ||||||||
| 31.8.21 | 31.8.20 | |||||||||
| National | Portrait Gallery | 800,000 | ||||||||
| University | ofCambridge | 50,000 | ||||||||
| Centre for | Social Justice | 40,000 | ||||||||
| Education | Policy Institute | 20,000 | ||||||||
| Centre for | Policy Studies | 20,000 | ||||||||
| 130,000 | 800,000 |
| Governance | ||||||
|---|---|---|---|---|---|---|
| Management | costs | Totals | ||||
| Education | and training | 4,353 | 3,504 | 7,857 | ||
| Support costs, included | in the above, are as follows: | |||||
| Management | ||||||
| 31.8.21 | 31.8.20 | |||||
| Education | ||||||
| and | Total | |||||
| training | activities | |||||
| IT dcweb | design | 200 | ||||
| Administration | 4&138 | 3i737 | ||||
| Bank charges | 15 | |||||
| 4,353 | 3i737 | |||||
| Governance | costs | |||||
| 31.8.21 | 31.8.20 | |||||
| Education | ||||||
| and | Total | |||||
| training | activities | |||||
| Auditors' | remuneration | 3,252 | ||||
| Independent | examiner's | fees | 252 | 1,890 | ||
| 3,504 | 1,890 |
| CREDITORS: AMOUNTS FALLING DUE WITH | IN ONE YEAR | |
|---|---|---|
| 31.8.21 | 31.8.20 | |
| 8 | ||
| Grants payable | 200,000 | 200,000 |
| Accrued expenses | 3i252 | 3,000 |
| 203,252 | 203,000 | |
| CREDITORS: AMOUNTS FALLING DUE AII'TER MORE THAN ONE YEAR | ||
| 31.8.21 | 31.$.20 | |
| f. | ||
| Grants payable | 200,000 | 400,000 |
| 31.8.21 | 31.8.20f | ||||
|---|---|---|---|---|---|
| INCOME AND ENDOWMENTS | |||||
| Donations and legacies |
|||||
| Donations | 2,500,000 | 1,000 | |||
| Investment income |
|||||
| Deposit account interest | 4,331 | ||||
| Total incoming resources |
2,500,000 | 5,331 | |||
| EXPENDITURE | |||||
| Charitable activities |
|||||
| Donations to the Laurus Trust |
1,478,839 | 1,758,412 | |||
| Provision ofeducational | sporting | services for the | |||
| Laurus Trust | 83)333 | 129,167 | |||
| Provision ofother educational | services for the | ||||
| Laurus Trust | 31,000 | 31,287 | |||
| Grants to institutions | 130,000 | 800,000 | |||
| 1,723,172 | 2,718,866 | ||||
| Support costs | |||||
| Management | |||||
| IT& web design | 200 | ||||
| Administration | 4,138 | 3,737 | |||
| Bank charges | 15 | ||||
| 4,353 | 3,737 | ||||
| Governance costs |
|||||
| Auditors' remuneration |
3,252 | ||||
| Independent examiner's |
fees | 252 | 1,890 | ||
| 3,504 | 1,890 | ||||
| Total resources expended | 1,731,029 | 2,724,493 | |||
| Net income/(expenditure) | 768,971 | (2,7l9,1621 |