| Page | ||
|---|---|---|
| Report ofthe Trustees | 1to2 | |
| Independent Examiner's |
Report | |
| Statement of Financial | Activities | |
| Balance Sheet | 5 to 6 | |
| Notes to the Financial | Statements | 7to 9 |
| Detailed Statement of | Financial Activities | 10to 11 |
| Period | ||||||
|---|---|---|---|---|---|---|
| 1,6.18 | ||||||
| Year Ended | to | |||||
| 31.8.20 | 31.8.19 | |||||
| Unrestricted | Restricted | Total | Total | |||
| fund | fund | funds | funds | |||
| Notes | ||||||
| INCOMING RESOURCES | ||||||
| Incoming resources from generated Voluntary income |
funds | 347,840 | 56,698 | 404,538 | 378,625 | |
| RESOURCES EXPENDED | ||||||
| Charitable activities Education Other resources expended |
270,898 30,345 |
56,698 | 327,596 30,345 |
357,086 27,304 |
||
| Total resources expended | 301,243 | 56,698 | 357,941 | 384,390 | ||
| NET INCOMING/(OUTGOING) RESOURCES |
46,597 | 46,597 | (5,765) | |||
| RECONCILIATION OF FUNDS |
||||||
| Total funds brought forward |
(5,765) | (5,765) | ||||
| TOTAL FUNDS CARRIED FORWARD | 40,832 | 40,832 | (5,765) |
| AT 31 | AUGUST 2020 | ||||
|---|---|---|---|---|---|
| 2020 | 2019 | ||||
| Unrestricted | Restricted | Total | Total | ||
| fund | fund | funds | funds | ||
| Notes | |||||
| CURRENT ASSETS Debtors Cash at bank and in hand |
8,660 169,985 |
8,660 169,985 |
19,147 45,802 |
||
| 178,645 | 178,645 | 64,949 | |||
| CREDITORS Amounts falling due within one year |
(137,813) | (137,813) | (70,714) | ||
| NET CURRENT ASSETS/(LIABILITIES) | 40,832 | 40,832 | (5,765) | ||
| TOTAL ASSETSLESSCURRENT LIABILITIES |
40,832 | 40,832 | (5,765) | ||
| NET ASSETS/(LIABILITIES) | 40,832 | 40 832 | (5765) | ||
| FUNDS | 40,832 | (5,765) | |||
| Unrestricted funds |
|||||
| Restricted funds | |||||
| 40,832 | (~,&&s) |
| STAFF COST | S | ||||||
|---|---|---|---|---|---|---|---|
| Period | |||||||
| 1.6.18 | |||||||
| Year Ended | to | ||||||
| 31.8.20 | 31.8.19 | ||||||
| 236,169 | 234,175 | ||||||
| Wages and salaries | 22,714 | 19,070 | |||||
| Social security | costs | 4,163 | 1,878 | ||||
| Other pension | costs | ||||||
| 263,046 | 255,123 | ||||||
| The average monthly | number of employees | during the year was as follows: | |||||
| Period | |||||||
| 1.6.18 | |||||||
| Year Ended | to | ||||||
| 31.8.20 | 31.8.19 | ||||||
| Education, administration |
&management | 12 | 7 | ||||
| No employees | received emoluments | in excess of860,000. | |||||
| DEBTORS: AMOUNTS FALLING DUE WITHIN ONE YEAR | |||||||
| 2020 | 2019 | ||||||
| 6,060 | 19,147 | ||||||
| Trade debtors | 2,600 | ||||||
| Other debtors | |||||||
| 8,660 | 19,147 | ||||||
| CREDITORS: AMOUNTS FALLING | DUE WITHIN ONE YEAR | ||||||
| 2020 | 2019 | ||||||
| 5,010 | 26,526 | ||||||
| Trade creditors Taxation and social |
security | 17,885 114,918 |
9,259 34,929 |
||||
| Other creditors | |||||||
| 137,813 | 70,714 |
| Net movement | ||||
|---|---|---|---|---|
| At 1.9.19 | in funds | At 31.8.20 | ||
| Unrestricted General fund |
funds | (5,765) | 46,597 | 40,832 |
| TOTAL FUNDS | (5,765) | 46,597 | 40,832 |
| Net movement | in funds, inclu | ded | in the above a | re as follows: | ||
|---|---|---|---|---|---|---|
| Incoming | Resources | Movement in |
||||
| resources | expended | funds | ||||
| Unrestricted General fund |
funds | 347,840 | (301,243) | 46,597 | ||
| Restricted funds Restricted Grants |
56,698 | (56,698) | ||||
| TOTAL FUNDS | 404,538 | (357,941) | 46,597 | |||
| Comparatives | for movement | in funds | Net movement | |||
| At 1.6.18 | in funds | At31.8.19 | ||||
| Unrestricted General fund |
Funds | (5,765) | (5,765) | |||
| TOTAL FUNDS | (5,765) | (5,765) | ||||
| Comparative | net movement | in | funds, included | in the above are as follows: | ||
| Incoming | Resources | Movement in |
||||
| resources | expended | funds | ||||
| Unrestricted General fund |
funds | 378,625 | (384,390) | (5,765) | ||
| 378,625 | (384,390) | (5,765) |
| DETAILED STATEMENT OF FOR THE YEAR ENDE |
FINANCIAL ACTIVITIES D 31AUGUST 2020 |
|
|---|---|---|
| Period | ||
| 1.6.18 | ||
| Year Ended | to | |
| 31.8.20 | 31.8.19 | |
| INCOMING RESOURCES | ||
| Voluntary income |
||
| Gifts | 25,251 | 88,959 |
| Donations | 65,449 | 50,754 |
| Grants Course fees & subscriptions Matchday donations & raffles Re-charges of expenses |
295,964 17,874 |
227,005 10,827 1,080 |
| 404,538 | 378,625 | |
| 404,538 | 378,625 | |
| Total incoming resources |
||
| RESOURCES EXPENDED | ||
| Charitable activities |
236,169 | 234,175 |
| Wages Social security Pensions Consumable stores &equipment Holiday programmes costs |
22,714 4,163 2,951 408 |
19,070 1,878 847 9,674 12,465 |
| Evening courses costs School hours programmes costs Social inclusion, Engage, Hitz Sponsor costs Ad hoc items HLF programme costs |
1,072 12,702 1,000 2,348 22,391 |
8,810 16,399 495 6,307 5,428 |
| 305,918 | 315,548 | |
| Other resources expended Stafftraining &recruitment Motor expenses Travel, mileage &subsistence Staffclothing & accessories Matchday experience costs Merchandise costs Start-up costs |
814 2,351 11,504 2,817 1,470 1,008 10,381 |
6,264 2,740 11,651 6,249 |
| 30,345 | 26,904 | |
| Support costs | ||
| Management Telephone Printing, postage &stationery |
3,928 5,361 14 |
1,980 3,445 400 |
| Internal meeting catering Carried forward |
9,303 | 5,825 |
| DETAILED STATEMENT OF FINA FOR THE YEAR ENDED 31 |
NCIAL ACTIVITIES AUGUST 2020 |
|||
|---|---|---|---|---|
| Period | ||||
| 1.6.18 | ||||
| Year Ended | to | |||
| 31.8.20 | 31.8.19 | |||
| Management | 9,303 | 5,825 | ||
| Brought forward | 4,423 | |||
| Legal fees | 3,210 | 2,018 | ||
| Professional | services | 8 | 312 | |
| Refreshments | ||||
| 12,521 | 12,578 | |||
| Finance | 505 | 424 | ||
| Bank charges | ||||
| Information | technology | 745 | ||
| Internet expenses &licenses Computer maintenance, servicing &supplies |
8,652 | 28,191 | ||
| 8,652 | 28,936 | |||
| Total resources expended | 357,941 | 384,390 | ||
| Net income/(expenditure) | 46,597 | (5,765) |