OpenCharities

This text was generated using OCR and may contain errors. Check the original PDF to see the document submitted to the regulator.

2021-08-31-accounts

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