OpenCharities

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

2022-03-31-accounts

Page
Report ofthe Trustees 1 to 3
Independent
Examiner's
Report
Statement ofFinancial Activities
Balance Sheet
Notes to the Financial Statements 7 to 10
Detailed Statement ofFinancial Activities 11 to 12

313.22 31.3.21
Unrestricted Restricted Total Total
fund funds funds funds
INCOME AND ENDOWMENTS FROM Notes E f f
Donations
and legacies
26,888 26,888 14,590
Charitable
activities
Digital Debating
Enhancing
the digital capabilities ofteachers
21,835
60,833
21,835
60,833
20,805
25,000
Other trading activities 22,246 22/46 9,751
Total 49,134 82,668 131,802 70,146
EXPENDITURE ON
Charitable
activities
Digital Debating
Enhancing
the digital capabilities ofteachers
22/79
11/07
20,040
33,494
42,419
44,801
17,588
25,103
Other 3,767 2,604 6/71 9,520
Total 37,453 56,138 93,591 52,211
NET INCOME 11,681 26,530 38/11 17,935
RECONCILIATION OFFUNDS
Total funds brought forward 42/36 3/18 45,554 27,619
TOTAL FUNDS CARRIED FORWARD 54,017 29,748 83,765 45,554

31M ARCH 2022
313.22 31.3.21
Unrestricted Restricted Total Total
fund funds funds funds
Notes f f
CURRENT ASSETS
Debtors 10/50 10,250
Cash at bank 46,093 29,748 75,841 45,554
56/43 29,748 86,091 45,554
CREDITORS
Amounts
falling due within one year
(2/26) (2426)
NET CURRENT ASSETS 54,017 29,748 83,765 45,554
TOTAL ASSETSLESSCURRENT
LIABILITIES 54)017 29,748 83,765 45,554
NET ASSETS 54,017 29,748 83,765 45,554
FUNDS
Unrestricted
funds
54,017 42,336
Restricted
funds
29,748 3,218
TOTAL FUNDS 83,765 45,554

Unrestricted Restricted Total
fund funds funds
f
INCOME AND ENDOWMENTS FROM
Donations
and legacies
14,590 14,590
Charitable
activities
Digital Debating 20,805 20,805
Enhancing
the digital capabilities ofteachers
25,000 25,000
Other trading activities 9,751 9,751
Total 49,341 20,805 70,146
EXPENDITURE ON
Charitable
activities
Digital Debating 17,588 17,588
Enhancing
the digital capabilities ofteachers
25,103 25,103
Other 9,521 (1) 9,520
Total 34,624 17,587 52/11
NET INCOME 14,717 3,218 17,935
RECONCILIATION OF FUNDS
Total funds brought forward 27,619 27,619
TOTAL FUNDS CARRIED FORWARD 42,336 3,218 45,554

FOR THE YEAR ENDED 31MARCH? FOR THE YEAR ENDED 31MARCH? FOR THE YEAR ENDED 31MARCH? FOR THE YEAR ENDED 31MARCH? 022
5. DEBTORS:AMOUNTS FALLING DUE WITHIN ONE YEAR
313.22 31.3.21
Trade debtors 10/50
6. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
313.22 3].3.21
Other creditors 2/26
7. MOVEMENT IN FUNDS
Net
movement At
At 1.4.21 in funds 31.3,22
f
Unrestricted funds
General fund 42/36 11,681 54,017
Restricted funds
Enhancing
the
digital capabilities of
teachers 17,110 17,110
Digital debating 3/18 9,420 12,638
3/18 26/30 29,748
TOTAL FUNDS 45,554 38,211 83,765
Net movement in funds, included in the above are as follows:
Incoming Resources Movement
resources expended in funds
f. f.
Unrestricted funds
General fund 49,134 (37,453) 11,681
Restricted funds
Enhancing
the digital capabilities
of
teachers 53,208 (36,098) 17,110
Digital debating 21,835 (12,415) 9,420
Employment and training ofan intern 7,625 (7,625)
82,668 (56,138) 26,530
TOTAL FUNDS 131,802 (93,591) 38,211

Net
movement At
At 1.4.20 in funds 31.3.21
f
Unrestricted funds
General fund 27,619 14,717 42,336
Restricted funds
Digital debating 3,218 3/18
TOTAL FUNDS 27,619 17,935 45,554
Comparative net movement in funds, included in the above are as follows:
lnconung Resources Movement
resources expended in funds
Unrestricted funds
General fund 49,341 (34,624) 14,717
Restricted funds
Digital debating 20,805 (17,587) 3,218
TOTAL FUNDS 70,146 (52,211) 17,935

FOR THE YEAR ENDED 31MARCH 2022
31.3.22 31.3.21
INCOME AND ENDOWMENTS
Donations
and
legacies
Donations 26,888 14,590
Other trading activities
Fees 22/46 9,751
Charitable
activities
Grants 82,668 45,805
Total incoming resources 131,802 70,146
EXPENDITURE
Charitable
activities
Wages 65,602 27,948
Pensions 1,793 1,118
Sundries 38 240
Teacher fellowship 5,450 1,250
ITand software 1,674 173
Researchers 5,962
Consultancy 12,663 6,000
87,?20 42,691
Other
ITand software 159 1,324
Books and research 480 66
Conferences
and travel
947 54
Website development 3,664
Subscriptions 46 66
Erasmus project 7,406
5,296 8,916
Support costs
Management
Insurance 317 317
Postage and stationery 36
353 317
Finance
Bank charges 142 187
Governance costs
Auditors'
remuneration
580 100