| Reference and Administrative Details |
Reference and Administrative Details |
|
|---|---|---|
| Trustees Report | 2to 5 | |
| Statement ofTrustees' | Responsibilities | |
| Independent Auditors' |
Report | 7to 10 |
| Statement ofFinancial | Activities | Il to l2 |
| Balance Sheet | 13 | |
| Statement ofCash Flows | l4 | |
| Notes to the Financial | Statements | 15to 27 |
| Reference and Administrative | Reference and Administrative | Reference and Administrative | Reference and Administrative | Details | Details | |||
|---|---|---|---|---|---|---|---|---|
| Chairman | P Hodkin | |||||||
| Chief Executive Officer | Beverley Croft - | Resigned | 01.03.2021 | |||||
| Trustees | PHodkin | |||||||
| JScarfe Beckett | ||||||||
| A V Chalmers | ||||||||
| SL Rush | ||||||||
| A C Calcioli | ||||||||
| SMGuy | ||||||||
| Secretary | VTupholme | |||||||
| Principal | Office | Greenfields | School | |||||
| Priory Road | ||||||||
| Forest Row | ||||||||
| East Sussex | ||||||||
| RH18 5JD | ||||||||
| The charity is incorporated | in England | and Wales. | ||||||
| Company | Registration | Number | 01720539 | |||||
| Charity Registration | Number | 287037 | ||||||
| Solicitors | Hodkin 4 Company | |||||||
| 42-44 Copthorne | Road | |||||||
| Felbridge | ||||||||
| East Grinstead | ||||||||
| West Sussex | ||||||||
| RH19 2NS | ||||||||
| Bankers | HSBC Bank | pic | ||||||
| 56-58London Road | ||||||||
| East Grinstcad | ||||||||
| West Sussex | ||||||||
| RH19 1BJ | ||||||||
| Auditor | Manningtons | |||||||
| Statuory auditor | ||||||||
| 39High Street | ||||||||
| Battle | ||||||||
| East Sussex | ||||||||
| TN33 OEE |
| Unrestricted | Total | ||||
|---|---|---|---|---|---|
| funds | 2021 | ||||
| Note | g | g | |||
| Income and Endowments | from: | ||||
| Donations and legacies |
60,682 | 60,682 | |||
| Charitable activities |
1,584,967 | 1,584,967 | |||
| Investment income |
19 | 19 | |||
| Other income | 31,200 | 31,200 | |||
| Total income | 1,676,868 | 1,676,868 | |||
| Expenditure on: Charitable activities |
7 | ~1,673,274 | ~1,673 274) | ||
| Total expenditure | ~1,673 274 | ~(1,673,274 | |||
| Net incoine | 3,594 | 3,594 | |||
| Net movement in funds |
3,594 | 3,594 | |||
| Reconciliation offunds | |||||
| Total funds brought | forward | 2314,554 | 2,214554 | ||
| Total funds carried | forward |
| (Including Inco |
me an | d Expenditure Acco |
unt aud Statement o Losses) |
fTotal Recognised | Gains and |
|---|---|---|---|---|---|
| Unrestricted | Total | ||||
| funds | 2020 | ||||
| Note | f. | f. | |||
| Income and Endowments | from: | ||||
| Donations and legacies |
151,546 | 151,546 | |||
| Charitable activities |
1,576,739 | 1,576,739 | |||
| Investment income |
163 | 163 | |||
| Other income | 14,400 | 14,400 | |||
| Total income | 1,742,848 | 1,742,848 | |||
| Expenditure on: |
|||||
| Charitable activities |
7 | (l,733 0237 | 1,733,023) | ||
| Total expenditure | ~(l,733,023 | (1,733,023) | |||
| Net income | 9,825 | 9,825 | |||
| Net movement in funds |
9,825 | 9,825 | |||
| Reconciliation offunds | |||||
| Total funds brought | forward | 2,204,729 | 2,204,729 | ||
| Total funds carried | foevard | 20 | 2,214,554 | 2,214,554 |
| 2021 | 2020 | |||||
|---|---|---|---|---|---|---|
| Note | g | |||||
| Fixed assets | ||||||
| Tangible assets | 13 | 6,352,694 | 6,364,464 | |||
| Investments | 14 | 1 | ||||
| 6,352,695 | 6,364,464 | |||||
| Current assets |
||||||
| Stocks | 15 | 23,769 | 33,487 | |||
| Debtors | 16 | 132,372 | 183,798 | |||
| Cash at bank | and | in hand | 706,005 | 319,716 | ||
| 862,146 | 537,001 | |||||
| Creditors: Amounts | falling due within one year | 17 | (494,046) | ~287,640) | ||
| Net current | assets | 368 )DD | 249,361 | |||
| Total assets less curreut liabilities Creditors: Amounts falling due after more than one year |
18 | 6,720,795 ~),604,344 |
6,613,825 (1,60D,968) |
|||
| Net assets | 5,116,451 | 5,112,857 | ||||
| Funds ofthe | charity: | |||||
| Unrestricted | income | funds | ||||
| Unrestricted | funds | 2,218,148 | 2,214,554 | |||
| Revaluation reserve |
2,898,303 | 2,898,303 | ||||
| Total unrestricted | funds | 5,116,451 | 5,112,857 | |||
| Total funds | 20 | 5,116,451 | 5,112,857 |
| 2021 | 2020 | |||||
|---|---|---|---|---|---|---|
| Note | g | g | ||||
| Cash flows from operating activities |
||||||
| Net cash income | 3,594 | 9,825 | ||||
| Adjustments to cash flosvs from non-cash Depreciation Investment income |
items | 5 | 11,769 ~19 |
12,045 ~(l 63 |
||
| 15,344 | 21,707 | |||||
| %orking capital adjusttnents | ||||||
| Decrease/(increase) in stocks |
15 | 9,718 | (17,346) | |||
| Decrease in debtors | 16 | 51,426 | 56,979 | |||
| Increase in creditors (Decrease)/increase in deferred income |
17 I& |
192,862 ~21,355 |
8,810 20,820 |
|||
| Net cash flows froni operating | activities | 247,995 | 90,970 | |||
| Cash flows from investing activities |
||||||
| Interest receivable and similar |
income | 5 | 19 | 163 | ||
| Purchase oftangible fixed assets |
13 | (1,151,409) | ||||
| Acquisition ofinvestments in Net cash flows from investing |
subsidiary activities |
undertakings | 14 | 18 | ~I,151,246) | |
| Cash flotvs I'rom financin activities |
||||||
| Value ofnew loans obtained during the period Repayment ofloans and borrowings |
17 | 200,000 61,724 |
1,200,000 ~(7,648 |
|||
| Net cash flows from financing | activities | 138,276 | 1,192,352 | |||
| Net increase in cash and cash |
equivalents | 3&6,289 | 132,076 | |||
| Cash and cash equivalents at |
1 September | 319,716 | 187,640 | |||
| Cash and cash equivalents at |
31 August | 706,005 | 319,716 |
| Unrestricted | ||||
|---|---|---|---|---|
| funds | Total | Total | ||
| General | 202If | 2020 | ||
| Donations and legacies; |
||||
| Donations | to major appeals | 508 | 508 | 7,006 |
| Grants, including capital grants; |
||||
| Governnient | grants | 60,174 | 60,174 | I44,540 |
| 60,682 | 60,682 | I51,546 |
| Greenfields | School | |
|---|---|---|
| Children's | House Nursery | |
| Effective Education | Centre |
| Greenfields | School |
|---|---|
| Children's | House Nursery |
| Effective Education Centre | |
| Governance | costs |
| Unrestricted | |||
|---|---|---|---|
| funds | Total | Total | |
| General | 2021f | 2020 | |
| 1&20,709 | 1,220,709 | 1,178,653 | |
| 272,266 | 272,266 | 274,412 | |
| 91992 | 91,992 | 123674 | |
| 1,584,967 | I 584,967 | I 576,739 | |
| Unrestricted | |||
| funds | Total | Total | |
| General f |
2021f | 2020 | |
| 19 | 19 | 163 | |
| Unrestricted | |||
| funds | Total | Total | |
| General | 2021 | 2020f | |
| 31200 | 31,200 | 14,400 | |
| Unrestricted | |||
| funds | Total | Total | |
| Note | General f |
2021f | 2020 |
| 1,273,795 | 1,273,795 | 1,370,031 | |
| 287,273 | 287,273 | 232,908 | |
| 97,137 | 97,137 | 11ยน,757 | |
| 15,069 | 15,069 | 15,327 | |
| 1,673,274 | 1,67~3274 | 1,733,023 |
| Vnrestricted | ||||||
|---|---|---|---|---|---|---|
| funds | Total | Total | ||||
| General | 2021 | 2020 | ||||
| K | ||||||
| Staffcosts | ||||||
| EVages and salaries | 7,869 | 7,869 | 8,127 | |||
| Audit fees | ||||||
| Audit ofthe financial | statements | 5,150 | 5,150 | 5,150 | ||
| Accountancy services |
2,050 | 2,050 | 2,050 | |||
| 15,069 | 15,069 | 15,327 | ||||
| 9 | Net incoming/outgoing | resources | ||||
| Net incoming resources | for | the year include: | ||||
| 2021 | 2020 | |||||
| f. | ||||||
| Audit fees | 5,150 | 5,150 | ||||
| Other non-audit services |
2,050 | 2,050 | ||||
| Depreciation offixed assets | 11,769 | 12,045 |
| 2021 | 2020 | ||
|---|---|---|---|
| Staff costs during | the year were: | ||
| SVages and salaries | 1,049,562 | 1,135,452 | |
| Social security costs | 65,123 | 59,224 | |
| Pension costs | 12,602 | 15,625 | |
| 1,127,287 | 1,210,301 |
| 13 Tangible Axed assets |
||||
|---|---|---|---|---|
| Land and | Fhtures, fittings | |||
| buudtngs | and equipment | Motor vehicles | Totalf | |
| Cost | ||||
| At I September 2020 | 6,330,275 | 320,567 | 23,780 | 6,674,622 |
| At 31August 2021 | 6,330,275 | 320,567 | 23,780 | 6,674,622 |
| Depreciation | ||||
| At 1 September 2020 |
294,064 | 16,095 | 310,159 | |
| Charge for the year | 7,013 | 4,756 | 11,769 | |
| At 31 August 2021 | 301 077 | 20,851 | 321,928 | |
| Net book value | ||||
| At 31August 2021 | 6,330273 | 19,490 | 2,929 | 6332 694 |
| At 31August 2020 | 6,330,275 | 26,503 | 7685 7 |
6,364,463 |
| Cost | |
|---|---|
| Additions | |
| At 3l August | 202l |
| Net book value | |
| At 3l August | 2021 |
| Country | of | Proportion | ofvoting rights | Principal | |||||
|---|---|---|---|---|---|---|---|---|---|
| Undertaking | incorporation | Holding | and shares | held | activity | ||||
| 2021 | 2020 | ||||||||
| Subsidiary | undertakings | ||||||||
| Other letting |
|||||||||
| Newgale Limited |
Farm Cottages | England | and Wales | Ordinary Share |
l00% | i00 | and operating of own or |
||
| leased | real | ||||||||
| estate |
| 15 Stock | ||||
|---|---|---|---|---|
| 2021 | 2020 | |||
| Stocks | 23,769 | 33487 | ||
| 16 Debtors | ||||
| 2021 | 2020 | |||
| Trade debtors | 78,639 | 124,462 | ||
| Due from group undertakings | 26,498 | |||
| Prepayinents | 12,034 | 11,593 | ||
| Accrued income | 8,617 | 41,159 | ||
| Other debtors | 6,584 | 6,584 | ||
| 332372 | 183,798 | |||
| 17 Creditors: amounts | falling due within | one year | ||
| 2021 | 2020 | |||
| g | ||||
| Bank loans | 99,240 | 64,341 | ||
| Trade creditors | 341,852 | 126,868 | ||
| Other taxation and social | security | 10,977 | 25,789 | |
| Other creditors | 2,733 | 9,233 | ||
| Accruals | 6,300 | 7,110 | ||
| Deferred income | 32,944 | 54,299 | ||
| 494,046 | 287,640 |
| 20 Funds | |||||||
|---|---|---|---|---|---|---|---|
| Balance at 1 | |||||||
| September | Incoming | Resources | Balance at31 | ||||
| 2020 | resources | expended | August 2021 | ||||
| f. | f. | ||||||
| Vnrestricted | |||||||
| General | |||||||
| General | fund | 1,719,292 | 1,676,868 | (1,637,445) | 1,758,715 | ||
| Designated Norman |
Lewis designated | fund | 496 262 | 35,829) | 459,433 | ||
| Total funds | 2,214,554 | 1,676,868 | ~1,673,274) | 2,218,148 | |||
| Balance at I | |||||||
| Septetnber | incoming | Resources | Balance at 31 | ||||
| 2019 | resources | expended | August 2020 | ||||
| K | f8, | ||||||
| Vnrestricted | funds | ||||||
| General | |||||||
| General | fund | 1,664,780 | 1,741,948 | (1,687,436) | 1,719,292 | ||
| Designated Norman |
l.evvis designated | fund | 539,949 | 900 | 45,587) | 495,262 | |
| Total funds |
| 21 Anal | ysis ofnet assets between funds |
|||
|---|---|---|---|---|
| Total funds at | ||||
| Unrestricted | funds | 31August | ||
| General | Designated | 2021 | ||
| f. | ||||
| Tangible | fixed assets | 6,349,876 | 2,818 | 6,352,694 |
| Fixed asset investments | 1 | 1 | ||
| Current | assets | 405,531 | 456,615 | 862,146 |
| Current liabilities Creditors over I year |
(494,046) | (494,046) ~1604,344) |
||
| Total net assets | 4,657,913 | 459,433 | 5,116451 | |
| Total funds at | ||||
| Unrestricted | funds | 31August | ||
| General | Designated | 2020 | ||
| f, | ||||
| Tangible | fixed assets | 6,359,931 | 4,533 | 6,364,464 |
| Current | assets | 46,272 | 490,729 | 537,001 |
| Current | liabilities | (287,640) | (287,640) | |
| Creditors over I year | (1,500,968) | (1,500,968) | ||
| Total net assets | 4,617,595 | 495262 | 5,112,857 |