| Contents ofthe Financial Statements | ||||
|---|---|---|---|---|
| for the Year Ended 30Se tember 2019 | ||||
| Page | ||||
| Report ofthe | Trustees | 1 | to | 2 |
| Independent | Examiner's Report |
|||
| Statement of | Financial Activities | |||
| Balance Sheet | ||||
| Notes to the | Financial Statements | 6 | to | 10 |
| Detailed Statement ofFinancial Activities |
&eBJysIEQowrTEO BY GUARANTEE Ral th• Tft¥8t••s P4*2
| forthe | Year Ended 30Se tember 2 | 019 | |||
|---|---|---|---|---|---|
| 2019 | 2018 | ||||
| Unrestricted | Total | ||||
| Notes | fund F |
fundsf | |||
| INCOME AND ENDOWMENTS | FROM | ||||
| Donations and legacies |
26,180 | 21,632 | |||
| Other trading activities |
51,427 | 79,431 | |||
| Investment income |
87 | 87 | |||
| Total | 77,694 | 101,150 | |||
| EXPENDITURE ON | |||||
| Raising funds | 102,636 | 94,113 | |||
| Charitable activities |
|||||
| Promotion and advancement |
of | classical | |||
| osteopathy | 17,112 | 10,038 | |||
| Total | 119,748 | 104,151 | |||
| NET INCOME/(EXPENDITURE) | (42,054) | (3,001) | |||
| RECONCILIATION OF FUNDS |
|||||
| Total funds brought forward | 83,847 | ||||
| TOTAL FUNDS CARRIED FORWARD | 41,793 | 83,847 |
| THE | THE | INSTITUTE | OF CLASSICAL OSTEOPATHY | OF CLASSICAL OSTEOPATHY | ||||||
|---|---|---|---|---|---|---|---|---|---|---|
| A | PRIVATE COMPANY | LIMITED BYGUARANTEE | ||||||||
| Notes to the Financial | Statements -continued |
|||||||||
| forthe Year | Ended | 30Se tember 2019 | ||||||||
| 3. | INVESTMENT INCOME | |||||||||
| 2019 | 2018 | |||||||||
| Interest received | 87 | 87 | ||||||||
| 4. | NET INCOME/(EXPENDITURE) | |||||||||
| Net income/(expenditure) | is | stated after charging/(crediting): | ||||||||
| 2019 | 2018 | |||||||||
| F | ||||||||||
| Depreciation - owned assets | 297 | 349 | ||||||||
| Patents and licences amortisation | 6 | 7 | ||||||||
| 5. | TRUSTEES' REMUNERATION | AND BENEFITS | ||||||||
| During the year, trustees | received f17,625(2018:F10,143)as fees for lecturing | to | students. | |||||||
| Trustees expenses |
||||||||||
| During the year the trustees | were re-imbursed | F1,150(2018:F1,646) in expenses. | ||||||||
| 6. | COMPARATIVES FOR | THE STATEMENT OF FINANCIAL ACTIVITIES | ||||||||
| Unrestricted | ||||||||||
| fund | ||||||||||
| INCOME AND ENDOWMENTS | FROM | |||||||||
| Donations and legacies |
21,632 | |||||||||
| Other trading activities |
79,431 | |||||||||
| Investment income |
87 | |||||||||
| Total | 101,150 | |||||||||
| EXPENDITURE ON | ||||||||||
| Raising funds | 94,113 | |||||||||
| Charitable activities |
||||||||||
| Promotion and advancement |
ofclassical | |||||||||
| osteopathy | 10,038 | |||||||||
| Total | 104,151 | |||||||||
| NET INCOME/(EXPENDITURE) | (3,001) | |||||||||
| RECONCILIATION OF |
FUNDS | |||||||||
| Total funds brought forward | 86,848 | |||||||||
| TOTAL FUNDS CARRIED | FORWARD | 83,847 |
| 7. | INTANGIBLE FIXEDA | SSETS | ||
|---|---|---|---|---|
| Patents | ||||
| and | ||||
| licences | ||||
| F | ||||
| COST | ||||
| At 1 October 2018and | 30September 2019 | 170 | ||
| AMORTI SATION | ||||
| At 1 October 2018 | 132 | |||
| Charge for year | 6 | |||
| At 30September 2019 | 138 | |||
| NET BOOK VALUE | ||||
| At 30September 2019 | 32 | |||
| At 30September 2018 | ||||
| 8. | TANGIBLE FIXEDASSETS | |||
| Plant and | ||||
| machinery | ||||
| F | ||||
| COST | ||||
| At 1 October 2018and | 30September 2019 | 14,469 | ||
| DEPRECIATION | ||||
| At 1 October 2018 | 12,490 | |||
| Charge for year | 297 | |||
| At 30September 2019 | 12,787 | |||
| NET BOOK VALUE | ||||
| At 30September 2019 | 1,682 | |||
| At 30September 2018 | 1,979 | |||
| 9. | STOCKS | |||
| 2019 | 2018 | |||
| f | P | |||
| Stocks | 2,233 | 2,944 | ||
| 10. | DEBTORS:AMOUNTS | FALLING DUE WITHIN ONE YEAR | ||
| 2019 | 2018 | |||
| f | ||||
| Trade debtors | 1,677 | 956 | ||
| P repayments | 1,190 | 906 | ||
| 2,867 | 1,862 |
| 2019 | 2018 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| F | F | ||||||||||
| Trade creditors | 2,930 | ||||||||||
| Accrued expenses | 6,647 | 1,450 | |||||||||
| 6,647 | 4,380 | ||||||||||
| 12. | MOVEMENT | IN FUNDS | |||||||||
| Net | |||||||||||
| At | movement | At | |||||||||
| 1.10.18 | in funds | 30.9.19 | |||||||||
| F | |||||||||||
| Unrestricted | funds | ||||||||||
| General fund | 83,847 | (42,054) | 41,793 | ||||||||
| TOTAL FUNDS | 83,847 | (42,054) | 41,793 | ||||||||
| Net movement | in funds, | included | in | the above | are as follows: | ||||||
| Incoming | Resources | Movement | |||||||||
| resources | expended | in funds | |||||||||
| F | F | F | |||||||||
| Unrestricted | funds | ||||||||||
| General fund | 77,694 | (119,748) | (42,054) | ||||||||
| TOTAL FUNDS | 77,694 | (119,748) | (42,054) | ||||||||
| Comparatlves | for movement | in | funds | ||||||||
| Net | |||||||||||
| At | movement | At | |||||||||
| 1.10.17 f |
in funds F |
30.9.18 F |
|||||||||
| Unrestricted | funds | ||||||||||
| General fund | 86,848 | (3,001) | |||||||||
| TOTAL FUNDS | 86,848 | (3,001) | 83,847 | ||||||||
| Comparative | net movement | in | funds, | included | in the above are as follows: | ||||||
| Incoming | Resources | Movement | |||||||||
| resources | expended | in funds | |||||||||
| F | F | F | |||||||||
| Unrestricted | funds | ||||||||||
| General fund | 101,150 | (104,151) | (3,001) | ||||||||
| TOTAL FUNDS | 101,150 | (104,151) | (3,001) |
| A current yea | r 12months and prior year 12m |
onths combined position isas follows: |
||
|---|---|---|---|---|
| Net | ||||
| At | movement | At | ||
| 1.10.17 | in funds | 30.9.19 | ||
| F | F | |||
| Unrestricted | funds | |||
| General fund | (45,055) | 41,793 | ||
| TOTAL FUNDS | 86,848 | (45,055) | 41,793 |
| as follows: | , |
|||
|---|---|---|---|---|
| Incoming | Resources | Movement | ||
| resources | expended | in funds | ||
| F | F | |||
| Unrestricted | funds | |||
| General fund | 178,844 | (223,899) | (45,055) | |
| TOTAL FUNDS | 178,844 | (223,899) | (45,055) |
| A P | RIVAT | E | COMP | ANY LIMITED BYGUARANTEE | |||
|---|---|---|---|---|---|---|---|
| Detail | d | ta | ment ofFinancial Activities | ||||
| for the | Year | Ended 30Se tember 2019 | |||||
| 2019 | 2018 | ||||||
| f | |||||||
| INCOME AND ENDOWMENTS | |||||||
| Donations and legacies |
|||||||
| Donations | 26,180 | 21,632 | |||||
| Other trading activities | |||||||
| Subscriptions and meetings |
21,051 | 7,148 | |||||
| Book and video sales | 4,422 | 4,387 | |||||
| Income from courses held | 25,954 | 67,896 | |||||
| 51,427 | 79,431 | ||||||
| Investment income |
|||||||
| Interest received | 87 | 87 | |||||
| Total Incoming resources | 77,694 | 101,150 | |||||
| EXPENDITURE | |||||||
| Other trading activities | |||||||
| Opening stock | 2,944 | 4,903 | |||||
| Books and videos | 633 | 1,700 | |||||
| Course costs | 89,890 | 75,917 | |||||
| Rent | 9,600 | 11,925 | |||||
| Heat & light | 1,802 | 2,612 | |||||
| Closing stock | (2,233) | (2,944) | |||||
| 102,636 | 94,113 | ||||||
| Charitable activities |
|||||||
| Insurance | 916 | 1,473 | |||||
| Advertising | 7,218 | 887 | |||||
| Sundries | 74 | 25 | |||||
| Travelling &subsistence |
1,319 | 1,085 | |||||
| Foreign exchange differences | 35 | (91) | |||||
| Secretarial services | 2,400 | 2,400 | |||||
| Printing, postage &stationery |
634 | ||||||
| Rates | 1,065 | 1,192 | |||||
| Website & ITcosts | 1,147 | 482 | |||||
| Amortisation of intangible |
fixed assets | 6 | 7 | ||||
| Depreciation oftangible fixed assets |
297 | 349 | |||||
| 15,111 | 7,809 | ||||||
| Suppoftcosts | |||||||
| Management | |||||||
| Telephone | 133 | 188 | |||||
| Finance | |||||||
| Bank charges | 80 | 208 | |||||
| Credit card charges | 268 | 513 | |||||
| 721 | |||||||
| Governance costs |
|||||||
| Accountancy and legal fees |
1,520 | 1,320 | |||||
| Total resources expended | 119,748 | 104,151 | |||||
| Net expenditure | (42,054) | (3,001) |