Acorah Software Products - Accounts Production 19.2.450 false true true 31 August 2024 1 September 2023 No description of principal activity true true 1 September 2024 31 August 2025 31 August 2025 03364291 Ms Gabi Cani Mr John Barton Ms Hollie Kritikos Blades Mr Calum Maclure Mrs Hannah Maclure Mr Hugh Tuffen Ms Zoe Wild 1066821 false true true true true false Education true iso4217:GBP iso4217:EUR iso4217:USD xbrli:shares xbrli:pure xbrli:pure 03364291 2024-08-31 03364291 2025-08-31 03364291 2024-09-01 2025-08-31 03364291 frs-core:CurrentFinancialInstruments 2025-08-31 03364291 frs-core:ComputerEquipment 2025-08-31 03364291 frs-core:ComputerEquipment 2024-09-01 2025-08-31 03364291 frs-core:ComputerEquipment 2024-08-31 03364291 frs-core:FurnitureFittings 2025-08-31 03364291 frs-core:FurnitureFittings 2024-09-01 2025-08-31 03364291 frs-core:FurnitureFittings 2024-08-31 03364291 frs-char:CharitableCompanyLimitedByGuarantee 2024-09-01 2025-08-31 03364291 frs-bus:FullAccounts 2024-09-01 2025-08-31 03364291 frs-bus:MediumEntities 2024-09-01 2025-08-31 03364291 frs-bus:Medium-sizedCompaniesRegimeForAccounts 2024-09-01 2025-08-31 03364291 frs-bus:Medium-sizedCompaniesRegimeForDirectorsReport 2024-09-01 2025-08-31 03364291 frs-char:TotalUnrestrictedFunds 2024-08-31 03364291 frs-char:TotalUnrestrictedFunds 2025-08-31 03364291 frs-char:TotalUnrestrictedFunds 2024-09-01 2025-08-31 03364291 frs-char:TotalRestrictedIncomeFunds 2024-08-31 03364291 frs-char:TotalRestrictedIncomeFunds 2025-08-31 03364291 frs-char:TotalRestrictedIncomeFunds 2024-09-01 2025-08-31 03364291 frs-char:UnrestrictedFundsGeneral 2024-08-31 03364291 frs-char:UnrestrictedFundsGeneral 2024-09-01 2025-08-31 03364291 frs-char:UnrestrictedFundsGeneral 2025-08-31 03364291 frs-char:IndependentExaminationCharity 2024-09-01 2025-08-31 03364291 frs-char:FundraisingEvents 2024-09-01 2025-08-31 03364291 frs-countries:EnglandWales 2024-09-01 2025-08-31 03364291 frs-char:Trustee1 2024-09-01 2025-08-31 03364291 frs-char:Trustee2 2024-09-01 2025-08-31 03364291 frs-char:Trustee3 2024-09-01 2025-08-31 03364291 frs-char:Trustee4 2024-09-01 2025-08-31 03364291 frs-char:Trustee5 2024-09-01 2025-08-31 03364291 frs-char:Trustee6 2024-09-01 2025-08-31 03364291 frs-char:Trustee7 2024-09-01 2025-08-31 03364291 frs-char:Activity1 2024-09-01 2025-08-31 03364291 frs-char:TotalUnrestrictedFunds frs-char:Activity1 2024-09-01 2025-08-31 03364291 frs-char:TotalRestrictedIncomeFunds frs-char:Activity1 2024-09-01 2025-08-31 03364291 2023-08-31 03364291 2024-08-31 03364291 2023-09-01 2024-08-31 03364291 frs-core:CurrentFinancialInstruments 2024-08-31 03364291 frs-char:TotalUnrestrictedFunds 2023-08-31 03364291 frs-char:TotalUnrestrictedFunds 2024-08-31 03364291 frs-char:TotalUnrestrictedFunds 2023-09-01 2024-08-31 03364291 frs-char:TotalRestrictedIncomeFunds 2023-08-31 03364291 frs-char:TotalRestrictedIncomeFunds 2024-08-31 03364291 frs-char:TotalRestrictedIncomeFunds 2023-09-01 2024-08-31 03364291 frs-char:UnrestrictedFundsGeneral 2023-08-31 03364291 frs-char:UnrestrictedFundsGeneral 2023-09-01 2024-08-31 03364291 frs-char:UnrestrictedFundsGeneral 2024-08-31 03364291 frs-char:FundraisingEvents 2023-09-01 2024-08-31 03364291 frs-char:Activity1 2023-09-01 2024-08-31 03364291 frs-char:TotalUnrestrictedFunds frs-char:Activity1 2023-09-01 2024-08-31 03364291 frs-char:TotalRestrictedIncomeFunds frs-char:Activity1 2023-09-01 2024-08-31
Company registration number: 03364291
Charity registration number: 1066821
Lancaster Independent School for Alternative Learning Ltd
Trustees' Report and
Unaudited Financial Statements
For The Year Ended 31 August 2025
Contents
Page
Trustees' Report 1—4
Independent Examiner's Report 5
Statement of Financial Activities (including Income and Expenditure Account) 6
Comparative Statement of Financial Activities (including Income and Expenditure Account) 7
Balance Sheet 8
Notes to the Financial Statements 9—17
Page 1
Trustees' Report
The trustees present their report and the financial statements for the year ended 31 August 2025.
Objectives and Activities
Aims and Objectives
Incorporation
The charitable company was incorporated on 1 May 1997 and commenced trading on the same date. The charitable company passed a special resolution on 26 May 2017 changing its name from Cherrytrees Kindergarten to Lancaster Steiner School Ltd. The charitable company passed a special resolution on 31 October 2023 changing its name from Lancaster Steiner School Ltd to Lancaster Independent School for Alternative Learning Ltd, this is abbreviated to LISAL.
Objects and activities
The school’s aim is to provide an inspirational education for all, that will enable children to have a full experience of childhood, which can nourish and develop their innate capabilities, helping to create people who are responsible free individuals, who think clearly, observe perceptively and act considerately and constructively.
In setting our objectives and planning our activities our Trustees have given careful consideration to the Charity Commission’s general guidance on public benefit and in particular to its supplementary public benefit guidance on advancing education and on fee-charging.
Our principal aims are:
  • A nurturing learning environment that values the individual needs of the children and supports their emotional development
  • A broad and integrated curriculum that encourages sustained engagement in education for life.
  • A key focus on social and emotional development of the pupils.
  • A creative curriculum and responsive teaching which supports pupils’ innate capacities for wonder and imagination.
Public Benefit
Lancaster Independent School for Alternative Learning Ltd is a charitable trust which seeks to benefit the public through the pursuit of its stated aims. Our fees are set at a level to ensure the financial viability of the school. Our Fee Assistance Scheme ensures that as many families as we can reasonably award reductions to are able to access the education the school offers.
Our school welcomes pupils from all backgrounds. An individual’s economic status, gender, ethnicity, race, religion or disability do not form part of our assessment process.
We are an equal opportunity organisation and are committed to a working environment that is free from discrimination on the grounds of race, ethnicity, religion, sex, sexual orientation, disability, pregnancy/maternity, age or marital/civil partnership status. We will made reasonable adjustments to meet the need of staff or pupils who become disabled.
Our school is committed to safeguarding and promoting the welfare of our pupils and expect all staff and volunteers to share this commitment.
The trustees confirm that they have complied with the requirements of Section 17 of the Charities Act 2011 to have due regard to the Charity Commission’s guidance on public benefit.
Achievements and Performance
Main Achievements
Charitable activities
In 2024-2025 the school had 14 pupils, there were 13 in the year before.
Objectives of the year
The Trustees made a strategic decision to maintain the school at a smaller size during the financial year, ensuring that fee income of £87k remained below the VAT registration threshold for the school year. This approach was intended to provide parents of the existing pupil cohort with a full 12-month period to prepare for a 20% VAT charge that will need to be applied to fees once the school is required to register.
The school expects to register for VAT in August 2026, as projected revenue for the 2026–2027 school year is anticipated to exceed the VAT threshold. This increase in projected income reflects the work undertaken during the 2025–2026 school year to attract new pupils starting in September 2026, following two years in which the school had intentionally limited its growth.
Page 1
Page 2
Financial Review
Financial Position
The charity had income of £115,669 (2024 - £105,936) and expenses of £106,726 (2024 - £90,535) and a surplus of £8,943 (2024 - £15,401)
Reserves Policy
The charity has a reserves policy which is to strive to maintain balances at a level equivalent to approximately three months’ expenditure (set at £30,000 for 24/25). This is reviewed annually and adjusted for increases in costs. Free reserves at the year-end were £43,117 (2024: £34,173), which slightly higher than the recommended amount.
Structure, Governance and Management
Governing Document
The organisation is a charitable company limited by guarantee, incorporated on 1 May 1997 and registered as a company on 1 May 1997. The company was established under a Memorandum of Association which established the objects and powers of the charitable company and is governed under its Articles of Association.
Trustee Selection Methods
Trustees are recruited from parents and friends of Lancaster Independent School for Alternative Learning. Potential trustees are proposed to the AGM for membership of Council. Trustees can be co-opted between AGMs if numbers on Council fall below the required level but must either stand down or stand for election at the next AGM. A third of elected trustees are required to stand down by rotation at each AGM.
Organisational structure
The organisation consists of a senior governance team made up of the company trustees and representatives of staff.
The trustees conduct an ongoing review of the major tasks in which the charity is involved and reviews the systems in place to mitigate any risks involved. Internal risks are minimised by the implementation of procedures for authorisation for all transactions and external risks by secure investment.
Induction and training of new trustees
New trustees are provided with an information pack and induction about their role and responsibilities as Trustees and Company Directors.
Reference and Administrative Details
Trustees
Ms Gabi Cani
Mr John Barton
Ms Hollie Kritikos Blades (appointed 20/06/2025)
Mr Calum Maclure (appointed 20/06/2025)
Mrs Hannah Maclure (appointed 20/06/2025)
Mr Hugh Tuffen (appointed 20/06/2025)
Ms Zoe Wild (appointed 20/06/2025)
Charity Number
1066821
Company Number
03364291
Registered Office
Lune Road
Page 2
Page 3
Lancaster
Lancashire
LA1 5QU
Independent Examiner
Christine Harwood ACMA
Accounts Matters Limited
3-2-1 Storey House
White Cross
Lancaster
Lancashire
LA1 4XQ
Bankers
CAF
25 Kings Hill Avenue
West Malling
Kent
ME19 4JQ
Page 3
Page 4
Small Company Rules
This report has been prepared in accordance with the special provisions relating to companies subject to the small companies regime within Part 15 of the Companies Act 2006.
The trustees' report was approved by the board of trustees and signed on its behalf by:
Ms Gabi Cani
Trustee
20th May 2026
Page 4
Page 5
Independent Examiner's Report to the Trustees of Lancaster Independent School for Alternative Learning Ltd
I report to the charity trustees on my examination of the accounts of the Company for the year ended 31 August 2025.
Responsibilities and Basis of Report
As the charity trustees of the Company (and also its directors for the purposes of company law), you are responsible for the preparation of the accounts in accordance with the requirements of the Companies Act 2006 (“the 2006 Act”).
Having satisfied myself that the accounts of the Company are not required to be audited under Part 16 of the 2006 Act and are eligible for independent examination, I report in respect of my examination of your charity’s accounts as carried out under section 145 of the Charities Act 2011 (‘the 2011 Act’). In carrying out my examination I have followed the Directions given by the Charity Commission under section 145(5) (b) of the 2011 Act.
Independent Examiner's Statement
I have completed my examination. I confirm that no matters have come to my attention in connection with the examination giving me cause to believe:
  1. accounting records were not kept in respect of the Company as required by section 386 of the 2006 Act; or
  2. the accounts do not accord with those records; or
  3. the accounts do not comply with the accounting requirements of section 396 of the 2006 Act other than any requirement that the accounts give a 'true and fair view' which is not a matter considered as part of an independent examination; or
  4. the accounts have not been prepared in accordance with the methods and principles of the Statement of Recommended Practice for accounting and reporting by charities applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102).
I have no concerns and have come across no other matters in connection with the examination to which attention should be drawn in this report in order to enable a proper understanding of the accounts to be reached.
Christine Harwood ACMA
21st May 2026
3-2-1 Storey House
White Cross
Lancaster
Lancashire
LA1 4XQ
Page 5
Page 6
Statement of Financial Activities (including Income and Expenditure Account)
2025 2024
Unrestricted funds Restricted funds Total funds Total funds
Notes £ £ £ £
INCOME AND ENDOWMENTS FROM:
Donations and legacies 3 15,588 - 15,588 13,470
Charitable activities: 4
Education 94,555 - 94,555 87,908
Other trading activities 5 4,832 - 4,832 3,441
Investments 6 694 - 694 490
Other 7 - - - 627
115,669 - 115,669 105,936
EXPENDITURE ON:
Charitable activities: 9
Education (106,726 ) - (106,726 ) (90,535 )
NET INCOME 8,943 - 8,943 15,401
NET MOVEMENT IN FUNDS 8,943 - 8,943 15,401
RECONCILIATION OF FUNDS:
Total funds brought forward 34,174 99 34,273 18,872
TOTAL FUNDS CARRIED FORWARD 20 43,117 99 43,216 34,273
The notes on pages 9 to 15 form part of these financial statements.
Page 6
Page 7
Comparative Statement of Financial Activities (including Income and Expenditure Account)
2024
Unrestricted funds Restricted funds Total funds
Notes £ £ £
INCOME AND ENDOWMENTS FROM:
Donations and legacies 3 7,041 6,429 13,470
Charitable activities: 4
Education 87,908 - 87,908
Other trading activities 5 3,441 - 3,441
Investments 6 490 - 490
Other 7 627 - 627
99,507 6,429 105,936
EXPENDITURE ON:
Charitable activities: 9
Education (84,106 ) (6,429 ) (90,535 )
NET INCOME 15,401 - 15,401
NET MOVEMENT IN FUNDS 15,401 - 15,401
RECONCILIATION OF FUNDS:
Total funds brought forward 18,773 99 18,872
TOTAL FUNDS CARRIED FORWARD 20 34,174 99 34,273
The notes on pages 9 to 15 form part of these financial statements.
Page 7
Page 8
Balance Sheet
2025 2024
Unrestricted funds Restricted funds Total funds Total funds
Notes £ £ £ £
FIXED ASSETS
Tangible Assets 14 3,675 - 3,675 4,323
3,675 - 3,675 4,323
CURRENT ASSETS
Stocks 15 500 - 500 500
Debtors 16 4,202 - 4,202 621
Cash at bank and in hand 48,371 99 48,470 35,253
53,073 99 53,172 36,374
Creditors: Amounts Falling Due Within One Year 17 (13,631 ) - (13,631 ) (6,424 )
NET CURRENT ASSETS (LIABILITIES) 39,442 99 39,541 29,950
TOTAL ASSETS LESS CURRENT LIABILITIES 43,117 99 43,216 34,273
NET ASSETS 43,117 99 43,216 34,273
FUNDS OF THE CHARITY
Restricted Funds 99 99
Unrestricted Funds 43,117 34,174
TOTAL FUNDS 20 43,216 34,273
For the year ending 31 August 2025 the charitable company was entitled to exemption from audit under section 477 of the Companies Act 2006 relating to small companies.
The members have not required the company to obtain an audit in accordance with section 476 of the Companies Act 2006.
The trustees acknowledge their responsibilities for complying with the requirements of the Act with respect to accounting records and the preparation of accounts.
These accounts have been prepared in accordance with the provisions applicable to companies subject to the small companies regime.
On behalf of the board
Ms Gabi Cani
Trustee
20th May 2026
The notes on pages 9 to 15 form part of these financial statements.
Page 8
Page 9
Notes to the Financial Statements
1. General Information
Lancaster Independent School for Alternative Learning Ltd is a company limited by guarantee, incorporated in England & Wales, registered number 03364291 and registered charity number 1066821 . The registered office is Lune Road, Lancaster, Lancashire, LA1 5QU.
2. Accounting Policies
2.1. Basis of Preparation of Financial Statements
Lancaster Independent School for Alternative Learning Ltd is a private company limited by guarantee, registered in England and Wales. In the event of the charity being wound up, the liability in respect of the guarantee is limited to £1 per member of the charity.
The financial statements have been prepared in accordance with the Charities SORP (FRS 102) "Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) (effective 1 January 2019)", Financial Reporting Standard 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland" and the Companies Act 2006.
The charitable company is a Public Benefit Entity as defined by FRS 102.
2.2. Financial Reporting Standard 102 - Reduced Disclosure Exemptions
The charitable company has taken advantage of the following disclosure exemptions in preparing these financial statements, as permitted by FRS 102 "The Financial Reporting Standard applicable in the UK and Republic of Ireland":
  • the requirements of Section 7 Statement of Cash Flows and Section 3 Financial Statement Presentation paragraph 3.17 (d).
2.3. Going Concern Disclosure
The trustees have not identified any material uncertainties related to events or conditions that may cast significant doubt about the charitable company's ability to continue as a going concern.
2.4. Fund Accounting
Unrestricted funds can be used in accordance with the charitable objectives at the discretion of the trustees.
Restricted funds can only be used for particular purposes within the objects of the charity. Restrictions arise when specified by the donor or when funds are raised for particular restricted purposes.
Further explanation of the nature and purpose of each fund is included in the note to the financial statements.
2.5. Incoming Resources
All incoming resources are included in the Statement of Financial Activities (SoFA) when the charity is legally entitled to the income after any performance conditions have been met, the amount can be measured reliably and it is probable that the income will be received. 
Income from government and other grants are recognised at fair value when the charity has entitlement after any performance conditions have been met, it is probable that the income will be received and the amount can be measured reliably. If entitlement is not met then these amounts are deferred
Page 9
Page 10
2.6. Resources Expended
Liabilities are recognised as expenditure as soon as there is a legal or constructive obligation committing the charity to that expenditure, it is probable that a transfer of economic benefits will be required in settlement and the amount of the obligation can be measured reliably. Expenditure is accounted for on an accruals basis and has been classified under headings that aggregate all cost related to the category. Where costs cannot be directly attributed to particular headings they have been allocated to activities on a basis consistent with the use of resources.
Charitable activities
Charitable expenditure comprises those costs incurred by the charity in the delivery of its activities and services for its beneficiaries. It includes both costs that can be allocated directly to such activities and those costs of an indirect nature necessary to support them.
Governance costs
These include the costs attributable to the charity’s compliance with constitutional and statutory requirements, including audit, strategic management and trustee’s meetings and reimbursed expenses.
2.7. Tangible Fixed Assets and Depreciation
Tangible fixed assets are measured at cost less accumulated depreciation and any accumulated impairment losses. Depreciation is provided at rates calculated to write off the cost of the fixed assets, less their estimated residual value, over their expected useful lives on the following bases:
Fixtures & Fittings 15% reducing balance
Computer Equipment Straight line over 3 years
2.8. Stocks and Work in Progress
Stocks and work in progress are valued at the lower of cost and net realisable value after making due allowance for obsolete and slow-moving stocks.
2.9. Cash and Cash Equivalents
Cash and cash equivalents are basic financial assets and include cash in hand and deposits held at call with banks, other short-term highly liquid investments that mature in no more than three months from the date of acquisition and are readily convertible to a known amount of cash with insignificant risk of change in value, and bank overdrafts.
2.10. Taxation
The charity is exempt from tax as all its income is charitable and applied for charitable purposes.
3. Income from Donations and Legacies
2025
Unrestricted Restricted Total
funds funds funds
£ £ £
Donations and gifts 588 - 588
Grants 15,000 - 15,000
15,588 - 15,588
2024
Unrestricted Restricted Total
funds funds funds
£ £ £
Donations and gifts 7,041 6,429 13,470
Grants - - -
7,041 6,429 13,470
Page 10
Page 11
4. Income from Charitable Activities
2025 2024
Unrestricted funds £ Unrestricted funds £
Education:
Education 87,865 83,724
Rental income 6,690 4,184
94,555 87,908
5. Income from Other Trading Activities
2025 2024
Unrestricted funds Unrestricted funds
£ £
Fundraising events 4,832 3,407
Shop income - 34
4,832 3,441
6. Investment Income
2025 2024
Unrestricted Unrestricted
funds funds
£ £
Bank interest receivable 694 490
7. Other Income
2025 2024
Unrestricted funds Unrestricted funds
£ £
Reimbursements of costs - 627
8. Net Income/(Expenditure)
The net income is stated after charging/(crediting):
2025 2024
£ £
Depreciation of tangible fixed assets - owned 648 763
Page 11
Page 12
9. Analysis of Expenditure
2025
Support costs
(see note 10 )
£
Education 106,726
2024
Support costs
(see note 10 )
£
Education 90,535
10. Support Costs
2025
Education
£
Employee costs 69,813
Premises expenses 5,802
General administration 26,578
Depreciation 648
Governance costs 3,885
106,726
2024
Education
£
Employee costs 66,295
Premises expenses 1,961
General administration 16,391
Depreciation 763
Governance costs 5,125
90,535
11. Independent Examiner's Remuneration
2025 2024
£ £
Independent examination of the financial statements 770 660
Page 12
Page 13
12. Staff Costs
Staff costs were as follows:
2025 2024
£ £
Wages and salaries 67,931 64,945
Other pension costs 1,053 863
68,984 65,808
No employees received employee benefits (excluding employer pension costs) for the reporting period of more than £60,000.
13. Average Number of Employees
Average number of employees during the year was: 6 (2024: 8)
6 8
14. Tangible Assets
Fixtures & Fittings Computer Equipment Total
£ £ £
Cost
As at 1 September 2024 7,762 144 7,906
As at 31 August 2025 7,762 144 7,906
Depreciation
As at 1 September 2024 3,439 144 3,583
Provided during the period 648 - 648
As at 31 August 2025 4,087 144 4,231
Net Book Value
As at 31 August 2025 3,675 - 3,675
As at 1 September 2024 4,323 - 4,323
15. Stocks
2025 2024
£ £
Stock 500 500
16. Debtors
2025 2024
£ £
Due within one year
Trade debtors 2,147 621
Other debtors 2,055 -
4,202 621
Page 13
Page 14
17. Creditors: Amounts Falling Due Within One Year
2025 2024
£ £
Other creditors 166 174
Taxation and social security - 309
Accruals and deferred income 13,465 5,941
13,631 6,424
18. Deferred Income
Deferred income movements in the year were as follows:
2025 2024
£ £
Balance at the start of the period 5,341 4,344
Income deferred in the current period 12,815 5,341
Amounts released in income from previous periods (5,341 ) (4,344 )
Balance at the end of the period 12,815 5,341
Deferred income is made up of school fees received in advance
19. Pension Commitments
The charitable company operates a defined contribution pension scheme. The assets of the scheme are held separately from those of the charitable company in an independently administered fund.
During the year the charge to the statement of financial activities in respect of defined contribution schemes was £1,053 (2024: £863).
At the balance sheet date contributions of £NIL were due to the fund and are included in creditors.
20. Movement in Funds
As at 1 September 2024 Income Expenditure As at 31 August 2025
£ £ £ £
Unrestricted funds
General:
General unrestricted fund 34,174 115,669 (106,726 ) 43,117
Restricted funds
Sports Fund 99 - - 99
Total funds 34,273 115,669 (106,726 ) 43,216
As at 1 September 2023 Income Expenditure As at 31 August 2024
£ £ £ £
Unrestricted funds
General:
General unrestricted fund 18,773 99,507 (84,106 ) 34,174
Restricted funds
...CONTINUED
Page 14
Page 15
TA Fund - 6,429 (6,429) -
Sports Fund 99 - - 99
Total restricted funds 99 6,429 (6,429 ) 99
Total funds 18,872 105,936 (90,535 ) 34,273
21. Transactions with Trustees
None of the trustees received any remuneration or any other benefits from an employment with the charity or a related entity during the current or previous year.
No trustee expenses have been incurred.
22. Related Party Disclosures
There have been no related party transactions in the reporting period that require disclosure.
23. Company limited by guarantee
The company is limited by guarantee and has no share capital.
Every member of the company undertakes to contribute to the assets of the company, in the event of a winding up, such an amount as may be required not exceeding £1.
Page 15
Page 16
Detailed Statement of Financial Activities (including Income and Expenditure Account)
2025 2024
Total funds Total funds
£ £
INCOME AND ENDOWMENTS FROM:
Donations and legacies
Donations and gifts 588 13,470
Grants 15,000 -
15,588 13,470
Charitable Activities:
Education
Education 87,865 83,724
Rental income 6,690 4,184
94,555 87,908
Other trading activities
Fundraising events 4,832 3,407
Shop income - 34
4,832 3,441
Investments
Bank interest receivable 694 490
694 490
Other
Reimbursements of costs - 627
- 627
115,669 105,936
EXPENDITURE ON:
Charitable Activities:
Education
Wages and salaries (67,931) (64,945)
Employers pensions - defined contributions scheme (1,053) (863)
Staff training (829) (487)
Rent (60) -
Rates (3,347) (1,656)
Light and heat (2,395) (305)
Computer software, consumables and maintenance (457) (616)
Repairs, renewals and maintenance (16,918) (9,467)
Insurance (3,827) (3,490)
Printing, postage and stationery (532) (334)
Resources (2,054) (389)
Telecommunications and data costs (627) (635)
Professional fees (608) (688)
Subscriptions (1,481) (621)
Bank charges (60) (60)
Sundry expenses (14) (91)
...CONTINUED
Page 16
Page 17
Depreciation (648) (763)
Independent examiner's fees (770) (660)
Legal fees (3,115) (4,465)
(106,726) (90,535)
(106,726) (90,535)
NET INCOME 8,943 15,401
Page 17