| 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 |