OpenCharities

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

2023-08-31-accounts

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