OpenCharities

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

2022-08-31-accounts

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