OpenCharities

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

2021-06-30-accounts

Page
Report ofthe Trustees I to 2
Independent
Examiner's
Report
Statement ofFinancial Activities
Balance Sheet
Notes to the Financial Statements 6 to 11

2021 2020
Unrestricted Total
fund funds
Notes f,
INCOME AND ENDOWMENTS FROM
Charitable
activities
Learning
and skills
Training fees
269,456
12,784
294,703
20,659
Investment
income
3 29
Other income 2,662 10,162
Total 284,905 325,553
EXPENDITURE ON
Charitable
activities
Learning
and skills
259,209 287,767
NKT INCOME 25,696 37,786
RECONCILIATION OF FUNDS
Total funds brought forward 57,552 19,766
TOTAL FUNDS CARRIED FORWARD 83,248 57,552

2021 2020
Unrestricted Total
Notes fundI funds
FIXEDASSETS
Tangible assets 10 9,687 8,697
CURRENT ASSETS
Debtors 64,278 29,564
Cash at bank and in hand 44,678 51,696
108,956 81,260
CREDITORS
Amounts
falling due within
one year 12 (35,395) (32,405)
NET CURRENT ASSETS 73,561 48,855
TOTAL ASSETSLESSCURRENT LIABILITIES 83,248 57,552
NET ASSETS 83,248 57,552
FUNDS 14
Unrestricted
funds
83,248 57,552
TOTAL FUNDS 83,248 57,552

INVESTMKNT INCOME
2021 2020
Deposit account interest 29
All the investment income in the previous year related to unrestricted funds.
INCOME FROM CHARITABLE ACTIVITIES
2021 2020
Activity
Skills Funding Agency Learning and skills 269,456 294,703
Other income Training fees 12,784 20,659
282,240 315,362
All the charitable activities in the previous year related to unrestricted funds.
OTHER INCOME
2021 2020
St Helens MBC 2,662 2,662
Covid-19 Business Support grant 7,500
2,662 10,162

Direct Support
Costs
f.
costsf Totals
f,
Learning and skills 212,443 46,766 259,209

2021 2020
Depreciation
- owned
assets 2,697 3,021
Other operating
leases
154 413
TRUSTEES' REMUNERATION AND BENEFITS
STAFF COSTS
2021 2020
Wages and salaries 151,416 173,753
Social security costs 9,823 10,527
Other pension costs 8,548 8,630
169,787 192,910
The average monthly number ofemployees during the year was as follows:
2021 2020
Learning
and skills
7 9
The number ofemployees whose employee benefits (excluding employer pension costs) exceeded f60,000was:
2021 2020
f60,001 - f70,000 I I
The total remuneration paid in respect ofthe charity's
key management
personnel was f63,164(2020 —f62,164).

TANGIBLK FIXED AS SETS
Fixtures
and Computer
fittings equipment Totals
f. f.
COST
At 1 July 2020 29,046 34,836 63,882
Additions 3,687 3,687
At 30June 2021 29,046 38,523 67,569
DEPRECIATION
At 1 July 2020 28,306 26,879 55,185
Charge for year 111 2,586 2,697
At 30June 2021 28,417 29,465 57,882
NKT BOOKVALUE
At 30June 2021 629 9,058 9,687
At 30June 2020 740 7,957 8,697
DEBTORS:AMOUNTS FALLING DUK WITHIN ONE YEAR
2021 2020
f.
Trade debtors 59,787 23,773
Other debtors 1,749 1,749
Social security and othertaxes 1,001
Prepayments 2,742 3,041
64,278 29,564
CREDITORS: AMOUNTS FALLING DUK WITHIN ONK YEAR
2021 2020
f.
Trade creditors 3,060
Social security and other taxes 1,183
Accruals and deferred income 31,152 32,405
35,395 32,405
LEASING AGREEMKNTS
Minimum
lease payments
under non-cancellable operating leases fall due as follows'.
2021 2020
f.
Within one year 2,540
Between one and five years 7,620
2,540 7,620

MOVK MEN T IN FUNDS
Net
movement At
At 1/7/20 in funds 30/6/21
g
Unrestricted funds
General fund 57,552 25,696 83,248
TOTAL FUNDS 57,552 25,696 83,248
Net movement in funds, included in the above are as follows:
Incoming Resources Movement
resources expended in funds
g
Unrestricted funds
General fund 284,905 (259,209) 25,696
TOTAL FUNDS 284,905 (259,209) 25,696
Comparatives for movement in funds
Net
movement At
At 1/7/19 in funds 30/6/20
f. f.
Unrestricted funds
General fund 19,766 37,786 57,552
TOTAL FIREDS 19,766 37,786 57,552
Comparative net movement in funds, included in the above are as follows:
Incoming Resources Movement
resources expended in funds
I f.
Unrestricted funds
General fund 325,553 (287,767) 37,786
TOTAL FUNDS 325,553 (287,767) 37,786