| Page | ||||
|---|---|---|---|---|
| Report ofthe Trustees | 1 | to | 2 | |
| Statement ofFinancial | Activities | |||
| Balance Sheet | ||||
| Notes to the Financial | Stateruents | 5 | to | 8 |
| Detailed Statement of | Financial Activities |
| St f r |
atemen Financial Ac ' e Year End 31 st |
2022 | |||
|---|---|---|---|---|---|
| 31.8.22 | 31.8.21 | ||||
| Unrestricted | Total | ||||
| fund | funds | ||||
| Notes | |||||
| INCOME AND ENDOWMENTS FROM | |||||
| Donations and legacies |
63,825 | 70,629 | |||
| Other income | 1,148 | ||||
| Total | 63,825 | 71,777 | |||
| EXPENDITURE | ON | ||||
| Raising funds | 56,239 | 53,707 | |||
| Charitable activities |
|||||
| General charitable | activites | 12,669 | 3,214 | ||
| Other | 2,100 | ||||
| Total | 68,908 | 59,021 | |||
| NET INCOME/(EXPENDITURE) | (5,083) | 12,756 | |||
| RECONCILIATION | OF FUNDS | ||||
| Total funds brought | forward | 47,205 | 34,449 | ||
| TOTAL FUNDS CARRIED FORWARD | 42,122 | 47/05 |
| Balance Sheet 313A32022 |
|||
|---|---|---|---|
| 31.8.22 | 31.8.21 | ||
| Unrestricted | Total | ||
| fund | funds | ||
| Notes | g | ||
| CURRENT ASSETS | |||
| Debtors | 1,810 | 624 | |
| Cash at bank | 45,910 | 51,639 | |
| 47,720 | 52/63 | ||
| CREDITORS | |||
| Amounts falling due within one year |
(5,598) | (5,058) | |
| NET CURRENT ASSETS | 42,122 | 47,205 | |
| TOTAL ASSETSLESS CURRENT | |||
| LIABILITIES | 42,122 | 47,205 | |
| NETASSKTS | 42,122 | 47,205 | |
| FUNDS | |||
| Unrestricted funds |
42,122 | 47405 | |
| TOTAL FUNDS | 42,122 | 47/05 |
| SI'AFF COSTS | ||||||
|---|---|---|---|---|---|---|
| The average monthly | number ofemployees | during the year wss as follows: | ||||
| 31.8.22 | 31.8.21 | |||||
| Employees | 4 | 4 | ||||
| No employees received |
emoluments | in excess of860,000. | ||||
| COMPARATIVES | FOR THE STATEMENT OF FINANCIAL ACTIVITIES | |||||
| Unrestricted | ||||||
| fund | ||||||
| g | ||||||
| INCOME AND ENDOWMENTS | FROM | |||||
| Donations and legacies |
70,629 | |||||
| Other income | 1,148 | |||||
| Total | 71,777 | |||||
| EXPENDITURE ON | ||||||
| Raising funds | 53,707 | |||||
| Charitable activities |
||||||
| General charitable activites |
3,214 | |||||
| Other | 2,100 | |||||
| Total | 59,021 | |||||
| NET INCOME | 12,756 | |||||
| RECONCILIATION | OFFUNDS | |||||
| Total funds brought | forward | 34,449 | ||||
| TOTAL FUNDS CARRIED FORWARD | 47/05 |
| 6. | DEBTORS: | AMOUNTS FALLING DUE WITHIN ONE YEAR | ||||||
| 31.8.22 | 31.8.21 | |||||||
| f, | ||||||||
| Trade debtors | 1,810 | 624 | ||||||
| 7. | CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR | |||||||
| 31.8.22 | 31.8.21 | |||||||
| f, | ||||||||
| Trade creditors | 1,021 | |||||||
| Social security | and other taxes | (1,392) | 242 | |||||
| Ofher creditors | 3,690 | |||||||
| Accruals and | deferred | income | 3,300 | 3,795 | ||||
| 5,598 | 5,058 | |||||||
| 8. | MOVEMENT | IN FUNDS | ||||||
| Net | ||||||||
| movement | At | |||||||
| At | 1.9.21 | in funds | 31.8.22 | |||||
| 8 | ||||||||
| Unrestricted | funds | |||||||
| General fund | 47,205 | (5,083) | 42,122 | |||||
| TOTAL FUNDS | 47205 | (5,083) | 42,122 | |||||
| Net movement | in funds, | included in the above are as follows: | ||||||
| Incoming | Resources | Movement | ||||||
| resources f, |
expeuded f |
in funds | ||||||
| Unrestricted | funds | |||||||
| General fund | 63,825 | (68,908) | (5,083) | |||||
| TOTAL~iS | 63,825 | (68,908) | (5,083) | |||||
| Comparatives | for movement | in funds | ||||||
| Net | ||||||||
| movement | At | |||||||
| At 1.9.20 | in funds | 31.8.21 | ||||||
| 8 | ||||||||
| Unrestricted | funds | |||||||
| General fund | 34,449 | 12,756 | 47/05 | |||||
| TOTAL FUNDS | 34,449 | 12,756 | 47,205 |
| Comparative | net movement in funds, include |
d in the above are as follows: |
||
|---|---|---|---|---|
| Incoming | Resources | Movement | ||
| resources | expended I |
in funds | ||
| Unrestricted | funds | |||
| General fund | 71,777 | (59,021) | 12,756 | |
| TOTALFUN | DS | 71,777 | (59,021) | 12,756 |
| A current yea | r 12months and prior year 12 |
months combined position is as follow |
s: | |
|---|---|---|---|---|
| Net | ||||
| movement | At | |||
| At 1.9.20 | in funds | 31.8.22 | ||
| f, | ||||
| Unrestricted | funds | |||
| General fund | 34,449 | 7,673 | 42,122 | |
| TOTALFU | DS | 34,449 | 7,673 | 42,122 |
| A current yea as follows: |
r 12 months and prior year 12 |
months combined net movement in |
funds, included i |
n the above |
|---|---|---|---|---|
| Incoming | Resources | Movement | ||
| resources | expended | in funds | ||
| f, | 6 | |||
| Unrestricted | funds | |||
| General fund | 135,602 | (127,929) | 7,673 | |
| TOTAL FUNDS | 135,602 | (127,929) | 7,673 |
| De | '1 | Statement | ofFinancial | Acti | 'tie | |||||
|---|---|---|---|---|---|---|---|---|---|---|
| orthe | YearBn | d31Au | 2 | 22 | ||||||
| 31.8.22 | 31.8,21 | |||||||||
| INCOME AND ENDOWMENTS | ||||||||||
| Donations and legacies |
||||||||||
| Gitts | (1) | |||||||||
| Donations | 11375 | 22,762 | ||||||||
| Subscriptions | 52,450 | 47,868 | ||||||||
| 63,825 | 70,629 | |||||||||
| Other income | ||||||||||
| HMRC 3RSgrant | 1,148 | |||||||||
| Total incomhsg resources | 63,825 | 71,777 | ||||||||
| EXPENDITURE | ||||||||||
| Raising donations | and legacies | |||||||||
| Lecturer costs | 5,609 | 6,685 | ||||||||
| Course materials | 7,322 | 512 | ||||||||
| Virtual learning | 503 | 758 | ||||||||
| Sundries | 751 | 960 | ||||||||
| 14,185 | 8,915 | |||||||||
| Charitable activities |
||||||||||
| Advertising | 4,503 | 3@14 | ||||||||
| Support costs | ||||||||||
| Management | ||||||||||
| Wages | 43,868 | 41,785 | ||||||||
| Pensions | 2,202 | 2,314 | ||||||||
| Insurance | 151 | 255 | ||||||||
| Administration | 462 | |||||||||
| Travel | 2,266 | 353 | ||||||||
| 48,949 | 44,707 | |||||||||
| Finance | ||||||||||
| Bank charges | 131 | 85 | ||||||||
| Governance | costs | |||||||||
| Accountancy | and legal Res | 1,140 | 2,100 | |||||||
| Total resources | expended | 68,908 | 59,021 | |||||||
| Net (expenditure)/income | (5,083) | 12,756 |