| 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 |