| Page | ||||
|---|---|---|---|---|
| Report ofthe Trustees | 1 | to | 11 | |
| Report ofthe Independent | Auditors | 12 | to | 14 |
| Consolidated Statement ofFinancial Activities |
||||
| Consolidated Balance Sheet |
16 | |||
| Company Balance Sheet |
17 | |||
| Consolidated Cash Flow |
Statement | 18 | ||
| Notes to the Consolidated | Cash Flow Statement | 19 | ||
| Notes to the Consolidated | Financial Statements | 20 | to | 28 |
| Consolid for |
ated Statement ofFinancia tb |
l Activities 023 |
|||
|---|---|---|---|---|---|
| 2023 | 2022 | ||||
| Unrestricted | Unrestricted | ||||
| fund | funds | ||||
| Notes | f, | ||||
| INCOME AND ENDOWMENTS FROM | |||||
| Donations and legacies |
|||||
| Charitable activities |
|||||
| Apprentice Training |
4,286,942 | 4,397,513 | |||
| HNC &HND | 380,450 | 352,647 | |||
| Adult Training | 877&802 | 820,580 | |||
| Investment income Other income |
19,621 ~676387 |
3,767 66,910 |
|||
| Total | ~6241 202 | ~5641 417 | |||
| EXPENDITURE ON | |||||
| Charitable activities |
|||||
| Apprentice Training |
4,283,139 | 3,936,250 | |||
| HNC A, HND | 437,408 | 447,226 | |||
| Adult Training Work with Schools |
1,060,068 | 916,373 ~16833 |
|||
| Total | ~5780 615 | ~5316682 | |||
| NET INCOME | 460,587 | 324,735 | |||
| RECONCILIATION | OII' FUNDS | ||||
| Total funds brought | forward | 6,986,944 | 6,662,209 | ||
| TOTAL FUNDS CARRIED FORWARD | ~7,447531 | 66 9986944 |
| Humberside En ~4i ' |
Humberside En ~4i ' |
Humberside En ~4i ' |
ineerin u |
Trainin | ||||
|---|---|---|---|---|---|---|---|---|
| Consolida | 1 | eet | ||||||
| Au | ust 2 | 23 | ||||||
| 2023 | 2022 | |||||||
| Unrestricted | Unrestricted | |||||||
| fund | funds | |||||||
| Notes | ||||||||
| FIXEDASSETS | ||||||||
| Tangible assets | 11273719 | 5.839,521 | ||||||
| CURRENT ASSETS | ||||||||
| Debtors | 13 | 800,332 | 960,303 | |||||
| Cash at bank | 1367,550 | 2,165,546 | ||||||
| 2,167,882 | 3,125,849 | |||||||
| CREDITORS | ||||||||
| Amounts falling due within |
one year | 14 | (1,371,197) | (827,365) | ||||
| NET CURRENT ASSETS | 796685 | 2298484 | ||||||
| TOTAL ASSETSLESSCURRENT | ||||||||
| LIABILITIES | 12,070,395 | 8,138,005 | ||||||
| CREDITORS | ||||||||
| Amounts falling due after more than one |
year | 15 | (4,622,864) | (1,151,061) | ||||
| NET ASSETS | 7447531 | 6916.944 | ||||||
| FUNDS | 19 | |||||||
| Unrestricted funds |
7447,531 | 6,986,944 | ||||||
| TOTALFUNDS | 7 447 531 | 6 986 9 |
| Humberside | Humberside | En ineerin | Trainin | |||
|---|---|---|---|---|---|---|
| 328LthggBIL2223 | ||||||
| 2023 | 2022 | |||||
| Unrestricted | Unrestricted | |||||
| fund | funds | |||||
| Notes | ||||||
| FIXEDASSETS | ||||||
| Tangible assets | 11 | 11,273,710 | 5,839,521 | |||
| Investments | 12 | I | I | |||
| 11,273,711 | 5,839,522 | |||||
| CURRENT ASSETS | ||||||
| Debtors | 13 | 895,398 | 1,027,966 | |||
| Cash at bank | 1180975 | 2043039 | ||||
| 2,076,373 | 3,071,005 | |||||
| CREDITORS | ||||||
| Amounts falling due within one year |
14 | (1,311,228) | (812,434) | |||
| NET CURRENT ASSETS | 765 145 | 2,258,57 | ||||
| TOTAL ASSETSLESSCURRENT | ||||||
| LIABILITIES | 12,038,856 | 8,098,092 | ||||
| CREDITORS | ||||||
| Amounts falling due after more than one |
year | 15 | (4,622,864) | (1,151,061) | ||
| NET ASSETS | 7,415,992 | 6,947,031 | ||||
| FUNDS | ||||||
| Unrestricted funds |
7 415 9992 | 6947031 | ||||
| TOTAL FUNDS | 7 599 |
6.9*7.03 |
| Consolidated | Cash Flow Statement | ||||
|---|---|---|---|---|---|
| 2023 | 2022 | ||||
| Notes | K | f. | |||
| Cash llows from operating | activities | ||||
| Cash generated from operations interest paid |
1&617y766 ~239359) |
564,744 ~40045) |
|||
| Net cash provided by operating activities |
~1,378409 | 524 699 | |||
| Cash flows from investing | activities | ||||
| Purchase oftangible fixed assets | (5,774,325) | (461,017) | |||
| Sale oftangible fixed assets Interest received |
1,099 ~19621 |
950,092 ~3767 |
|||
| Net cash (used iu)/provided | by investing | activities | 5 753605 | ~492 842 | |
| Cash flows from financing | activities | ||||
| New loans in year | 3,700,000 | ||||
| Loan repayments in year |
~122801 | ~156,525) | |||
| Net cash provided by/(used |
in) financing | activities | ~3577199 | ~156525) | |
| Change in cash and cash equivalents | in | the | |||
| reporting period |
(797,999) | 861,016 | |||
| Cash and cash equivalents | at the beginning | ||||
| ofthe reporting period |
~2165546 | ~1,304530 | |||
| Cash and cash equivalents | at the end | ofthe | |||
| reporting period |
~1367547 | 2,165,546 |
| Notes to the Consoiidated Cash Flaw Statement for the ear ended 31stAu ust 2023 |
Notes to the Consoiidated Cash Flaw Statement for the ear ended 31stAu ust 2023 |
Notes to the Consoiidated Cash Flaw Statement for the ear ended 31stAu ust 2023 |
Notes to the Consoiidated Cash Flaw Statement for the ear ended 31stAu ust 2023 |
Notes to the Consoiidated Cash Flaw Statement for the ear ended 31stAu ust 2023 |
|||
|---|---|---|---|---|---|---|---|
| RECONCILIATION | OF NET INCOME TO NET CASH FLOW FROM OPERATING ACTIVITIES | ||||||
| 2023 | 2022 | ||||||
| 5 | |||||||
| Net income | for the | reporting | period (as per the Consolidated | Statement | |||
| ofFinancial | Activities) | 460,587 | 324,735 | ||||
| Adjustments | for: | ||||||
| Depreciation | charges | 339,037 | 309,958 | ||||
| (Profit)/Loss | on disposal offixed assets | (92) | |||||
| Interest received | (19)621) | (3,767) | |||||
| Interest paid | 239,359 | 40,045 | |||||
| Decrease in | debtors | 159,971 | 109,735 | ||||
| Increase/(decrease) | in creditors | 438,433 | 3,600 | ||||
| Net cash provided | by | operations | ~1617766 | ~564 744 | |||
| ANALYSIS | OF CHANGES | IN NET FUNDS/(DEBT) | |||||
| At I/9/22 | Cash flow | At 31/8/23 | |||||
| 6 | |||||||
| Net cash | |||||||
| Cash at bank | ~2,165546 | ~797,999 | ~1367547 | ||||
| ~2165546 | ~797999 | ~1367547 | |||||
| Debt | |||||||
| Debts falling | due within | I year | (165,788) | (105/96) | (271,184) | ||
| Debts falling | due after | 1 year | ~1151061 | ~3471803) | ~4,622,864) | ||
| ~1316849 | ~3577199) | ~4894 048 | |||||
| Total | ~726 190 | ~4439363) | ~3713,073 |
| INVESTMENT INCOME | ||
|---|---|---|
| 2023 | 2022 | |
| f | ||
| Other income | 676,387 | 66,911 |
| Deposit account interest | 19,621 | 3,767 |
| ~696008 | 70,678 |
| INCOME FRO | M CHARITAB | LE ACTI | VITIES | ||||
|---|---|---|---|---|---|---|---|
| 2023 | 2022 | ||||||
| Activity | K | ||||||
| Apprenticeship | fees | Apprentice | Training | 464,187 | 472,249 | ||
| ESFA funding | Apprentice | Training | 3,822,755 | 3,925,264 | |||
| ESFA funding | HNC &HND | 29,500 | 29,500 | ||||
| HNC income | HNC &HND | 350,950 | 323,147 | ||||
| Adult training Passport |
Adult Training Adult Training |
849,892 ~27910 |
785,112 35,468 |
||||
| 5,545,194 | 5,570,740 | ||||||
| 5. | CHARITABLE | ACTIVITIES | COSTS | ||||
| Support | |||||||
| Direct | costs (see | ||||||
| Costs | note 6) | 2023 | |||||
| Totals | |||||||
| Apprentice Training |
2,914,501 | 1,368,638 | 4,283,139 | ||||
| HNC &HND | 289,237 | 148,171 | 437&408 | ||||
| Adult Training | ~701114 | 358,954 | ~1,060068 | ||||
| ~3904 852 | ~1875763 | ~5780615 | |||||
| 6. | SUPPORT COSTS | ||||||
| Human | |||||||
| Management | Finance | resources | |||||
| Apprentice Training |
147,220 | 247,988 | 599,876 | ||||
| HNC &HND Adult Training |
15,938 ~38611 |
26&850 65,040 |
64,942 ~157326 |
||||
| ~201769 | ~339878 | ~822 144 | |||||
| Governance | |||||||
| Other | costs | 2023 | |||||
| Totals | |||||||
| f | |||||||
| Apprentice Training |
325,431 | 48,123 | 1,368,638 | ||||
| HNC &HND Adult Training |
35,231 ~85356 |
5,210 12,621 |
148,171 ~358954 |
||||
| ~446 018 | 65,954 | ~1875763 |
| 2023 | 2022 | ||
|---|---|---|---|
| Auditors' remuneration |
10,450 | 9,490 | |
| Depreciation - | owned assets | 339,037 | 309,958 |
| Other operating | leases | ~140000 | 130,000 |
| Travel and subsistenc STAFF COSTS |
e expenses totalling f |
61were | paid to one trustee during th |
e year (2022:I97). | |
|---|---|---|---|---|---|
| 2023 | 2022 | ||||
| Wages and salaries | 3,173,014 | 3,083,703 | |||
| Social security costs | 260,699 | 257,326 | |||
| Other pension costs | ~416616 | 363 664 | |||
| ~3,850329 | ~3704 693 | ||||
| The average monthly | number ofemployees | during | the year was as follows: | ||
| 2023 | 2022 | ||||
| Management | 5 | 5 | |||
| Administration | 14 | 14 | |||
| Training and support |
58 | 55 | |||
| Apprentices-HATA | 12 | 21 | |||
| 89 | 95 |
| The average number ofe | mployees during the year is based on |
Full Time Equivalents. | |
|---|---|---|---|
| The number ofemployees | whose employee benefits (excluding | employer pension costs) exceeded | $60,000was; |
| 670,001 - f80,000 | 2023 I |
2022 1 |
|
| 690,001 - f.100,000 | I | 1 |
| Group and Charity | Fixtures | ||||||
|---|---|---|---|---|---|---|---|
| Freehold | Plant | and | and | Computer | |||
| property | machinery | fittings | equipm eat | Totals | |||
| f, | |||||||
| COST | |||||||
| At 1st September 2022 | 5,386,936 | 1,710,364 | 262,039 | 486,949 | 7,846,288 | ||
| Additions Disposals |
5,215,799 ~1099) |
293,966 | 67,492 | 197,068 | 5,774,325 (11199) |
||
| At 31stAugust 2023 | 106111636 | 2004 | 330 | 9531 | 684 1117 | 13619514 | |
| DEPRECIATION | |||||||
| At 1st September 2022 | 559,590 | 873,500 | 168,001 | 405,676 | 2,006,767 | ||
| Charge for year | 3, | 673 | 19135 | 63695 | 339037 | ||
| A 31 A 2023 |
673124 | 186 | 73 | 187136 | 469371 | 2345004 | |
| NET BOOK VALUE | |||||||
| At 31st August 2023 | 99211512 | 900 | 395 | 214646 | 112737111 | ||
| At 31stAugust 2022 | 4827346 | 836864 | 94031 | 8» 3 | 5.839.521 | ||
| 12. | FIXEDASSETINVESTMENTS | ||||||
| Shares in | |||||||
| Charity | group | ||||||
| undertakings | |||||||
| MARKET VALUE | |||||||
| At 1st September 2022 and 31stAugust 2023 | |||||||
| NET BOOK VALUE | |||||||
| At 31stAugust 2023 | |||||||
| At 31st August 2022 |
| Group and Charity | Group and Charity | 2023 | 2022 | ||
|---|---|---|---|---|---|
| Bank loans | ~4894 048 | ~1316,849 | |||
| The loans are | secured by charges over the charity's | freehold land and buildings. | |||
| 19. | MOVEMENT IN FUNDS | ||||
| Net | |||||
| movement | At | ||||
| At 1/9/22 | in funds | 31/8/23 | |||
| Unrestricted | funds | ||||
| General fund | 6,986,944 | 460,587 | 7,447,531 | ||
| TOTAL FUNDS | ~6986944 | ~460 587 | ~7447 531 |
| Incoming | Resources | Movement | |||
|---|---|---|---|---|---|
| resources | expended | in funds | |||
| f. | |||||
| Unrestricted | funds | ||||
| General | fund | 6,241,202 | (577807615) | 460,587 | |
| TOTAL | FUNDS | ~6241 202 | ~5788 655 | 6ll 587 |