| Page | ||
|---|---|---|
| Report ofthe Trustees | 1-20 | |
| Independent Auditor's |
Report | 21-24 |
| Statement of Financial | Activities | 25 |
| Balance Sheet | 26 | |
| Statement ofCash Flows | 27 | |
| Notes tothe Financial | Statements | 28-36 |
| Research Paper Open Call Titles | Number ofPapers Published | |||
|---|---|---|---|---|
| Art History in Palestine from the 19'"century |
until late-20'" century | |||
| (1990s)and its discourses | ||||
| The Palestinian Coast: From the Late |
Ottoman | Period Until the Present | ||
| New Perspectives on Contemporary |
Palestinian | Culture | ||
| History of Printing in Jerusalem |
| Schedule of Events | Schedule of Events | ||||
|---|---|---|---|---|---|
| Date | Title | Number ofAttendees | |||
| July 2022 | The Palestinian | Coast, | Heart ofthe | 554 | |
| Mediterranean | |||||
| August 2022 | A Poetic and Musical | Evening: A Sea of Poetry | 250 | ||
| and Music | |||||
| August 2022 | Podcast: I'm going home | 1,000(listeners) | |||
| October 2022 | Book Launch —Brunch | with Suaad Amiry | 80 | ||
| 8+9 November | 2022 | Research Papers | Launch Conference | 1,156 |
| Intervention | Planned | Target | Reached | ||
|---|---|---|---|---|---|
| Providing beneficiary families |
with | 1,130(once per | 1,282 families (1,130families received once per | ||
| fresh food items during the month | week for 5weeks) | week for 5weeks and 152 new families received | |||
| of Ramadan | fresh food parcels for one week) | ||||
| Supporting small-scale |
150 | 167farmers/producers | (68 are women) were | ||
| farmers/producers to sustain |
their | farmers/producers | supported, includes 67 |
farmers, 36 chicken | |
| careers and continue to be | breeders and 64women | working in women' s |
|||
| economically self-sufficient |
cooperatives | ||||
| Creating temporary job |
300working | days | 281temporary working |
days were created for | |
| opportunities for unemployed |
unemployed field workers |
||||
| laborers working in packaging |
and | ||||
| distribution stations |
| Total quantities | Total quantities | Total quantities | ofthe | foods provided | in the parcels distributed | throughout | the project: |
|---|---|---|---|---|---|---|---|
| Item | Total Quantity | ||||||
| Tomato | 16,276 kg | ||||||
| Cucumber | 16,276 kg | ||||||
| Potato | 16,276 kg | ||||||
| Onion | 16,276 kg | ||||||
| Lemon | 7,084 kg | ||||||
| Zucchini | / Coo | rgette | 7,910 kg | ||||
| Green Peppers | 2,825 kg | ||||||
| Melon | 7,084 kg | ||||||
| Orange | 6,780 k | ||||||
| Molokheya | (Egyptian | Spinach) | 10,170 kg | ||||
| Red Cabbage | 1,130 units | ||||||
| Garlic | 1,130kg | ||||||
| Cauliflower | 1,130units | ||||||
| Eggplant | 2,260 kg | ||||||
| Eggs | 2,260 boxes of30 | ||||||
| Chicken | 4,824 I&8 | ||||||
| Eid Cookies | 2,260 kg | ||||||
| Maftoul | (Palestinian | caus cous) | 2,564 kg |
| Item | Total Quantity | |||
|---|---|---|---|---|
| Tomato | 5,714kg | |||
| Cucumber | 5,714 I&8 | |||
| Potato | 5,714 I&g | |||
| Onion | 5,714kg | |||
| Lemon | 1,759 kg | |||
| Zucchini | / Courgette | 2,873 kg | ||
| Green Peppers | 581kg | |||
| Bell Peppers | 1,162 kg | |||
| Melon | 4,584 kg | |||
| Orange | 2,873 kg | |||
| Molokheya | (Egyptian | Spinach) | 1,695 kg | |
| Garlic | 16kg | |||
| Okra | 581 kg | |||
| Corn | 4,083 kg | |||
| Eggplant | 2,857 kg | |||
| Eggs | 581boxes of30 | |||
| Chicken | 3,051 I&8 | |||
| Za'atar | 565 k | |||
| Maftoul | (Palestinian | cous caus) | 1,130 I&8 |
| 2022 | 2021 | |||||||
|---|---|---|---|---|---|---|---|---|
| Note | Unrestricted | Restricted | Total | Unrestricted | Restricted | Total | ||
| Funds | Funds | Funds | Funds | Funds | Funds | |||
| 6 | 2 | 2 | 2 | 2 | 2 | |||
| Income and endowments | from: | |||||||
| Donations, grants and legacies |
2 | 168,296 | 909,637 | 1,077,933 | 155,575 | 2,407,130 | 2,562,705 | |
| Interest | 41 | 41 | 64 | 64 | ||||
| Total income | 168,337 | 909,637 | 1,077,974 | 155,639 | 2,407,130 | 2,562,769 | ||
| Expenditure on: |
||||||||
| Raising Funds | 41,378 | 41,378 | 37,231 | 37,231 | ||||
| Charitable Activities |
3 | 138,862 | 950896 | 1,089,758 | 122,014 | 2,316,315 | 2,438,329 | |
| Total Expenditure | 5 | 180,240 | 950,896 | 1,131,136 | 159,245 | 2,316,315 | 2,475,560 | |
| Net Income/(Expenditure) | (11,903) | (41,259) | (53,162) | (3,606) | 90,815 | 87,209 | ||
| Transfers between funds | 26,296 | (26,296) | 24,315 | (24,315) | ||||
| Net Income/(Expenditure) | for the Year | 14,393 | (67,555) | (53,162) | 20,709 | 66.500 | 87,209 | |
| Total Funds as at 1stJanuary | 565,674 | 114,402 | 680,076 | 544,965 | 47,902 | 592,867 | ||
| Total Funds as at 31stDecember | 10,11 | 580,067 | 46,847 | 626,914 | 565,674 | 1I4,402 | 680,076 |
| 2022 | 2021 | |||
|---|---|---|---|---|
| 2 | 8 | |||
| Net Cash | Inflow/(Outflow) from |
|||
| Operating | Activities | (Note 17) | (51,494) | (71,815) |
| Interest received | 41 | 64 | ||
| Purchase | oftangible | fixed assets | (1,302.00) | |
| Net Cash | Inflow from Returns on | |||
| Investments and Servicing of Finance |
41 | (1,238) | ||
| Increase/(Decrease) | in Cash (Note 18) | (51,453) | (73,053) |
| Donations(Grants / Legacies Received |
2022 | 2021 | ||
|---|---|---|---|---|
| 2 | ||||
| The donations are made up as follows: |
||||
| General donations | 17,892 | 16,752 | ||
| Donations from Welfare Association Geneva |
119,917 | 88,261 | ||
| Gift in kind - rental ofoffice space Legacy income Gift aid |
14,000 7,836 |
14,000 121 15,429 |
||
| Exchange gain/(loss) HMRC Furlough Grants Sundry Income |
8,580 71 |
3,635 17,228 149 |
||
| Unrestricted funds |
168,296 | 155,575 | ||
| Childcare Programme, West Bank Community Based Rehabilitation Programme, Gaza Covid-19 / Ramadan Support, Gaza Education Programmes, Palestine Emergency Support for Medical Teams & Families, East Jerusalem Emergency Support for Medical Teams, East Jerusalem and Gaza Emergency Support for Makassed Hospital, East Jerusalem Emergency Support for NGO Hospitals, Damaged Schools and Businesses, Gaza Emergency Support for Farmers' Livelihoods, Southern Gaza Emergency Support for Farmers' Livelihoods, Khan Younis/Rafah, Gaza Emergency Support for Farmers' Livelihoods, Beit Lahiya, Beit Hanoun and Jabaliya, Gaza Emergency Support for Karantina Hospital, Lebanon Emergency Winter Appeal, Lebanon Emergency Winter Support, Lebanon Establishing a Conservation Studio at the Palestinian Museum - British Council Gaza Emergency Appeal - Medical Supplies (ACHA) Hospitalisation Project, Lebanon Jerusalem Emergency 2021, WA UK Public Appeal Olive Farmers' Livelihoods, West Bank |
454,296 60 14,789 11,534 7,325 48,543 64,731 31,452 21,402 8,567 8,965 29,917 |
607,000 29,867 14,992 143,358 57,289 153,641 221,071 270,000 87,714 6,938 37,858 25,988 58,775 73,110 16,907 |
||
| Paediatric ICU, Makassed Hospital, East Jerusalem Paediatric Cardio-thoracic Dept, Makassed Hospital, East Jerusalem Palestinian Museum Public Education Programme, West Bank |
261 11,248 |
20,028 184,871 110,125 |
||
| Ramadan Appeal for Food Packages, Khan Younis, Gaza Ramadan Food Packages Distribution, Khan Younis It Rafah, Gaza |
401364 147,705 |
20,205 141,557 |
||
| Restoration ofOld City of Jerusalem Survey Shirin's Fund for Children with Special Needs, Jerusalem Supporting Higher Education in the West Bank |
8,158 320 |
106,593 19,243 |
||
| Restricted funds | 909,637 | 2,407,130 | ||
| Total | 1,077,933 | 2,562,705 |
| 3 | Charitable | activities | 2022 | 2021 | ||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2 | ||||||||||
| Charitable | activities are made up ofthe following: | |||||||||
| Grants payable | 950,896 | 2,316,315 | ||||||||
| Project costs | 1,061,361 | 96,298 | ||||||||
| Information, public awareness and advocacy |
28,397 | 25,716 | ||||||||
| 2,040&654 | 2,438,329 | |||||||||
| 4 | Grants Payable | 2022 | 2021 | |||||||
| The details | of the grants payable are as follows: | 2 | 5 | |||||||
| Childcare | Programme, West Bank |
445,871 | 596,526 | |||||||
| Community Covid-I 9/ |
Based Rehabilitation, Gaza Ramadan Support, Gaza |
1,8OO 29,308 |
||||||||
| Education | Programme, Palestine |
14,493 | 14,992 | |||||||
| Emergency | Support for Medical Teams & Families, | East Jerusalem | 140,191 | |||||||
| Emergency | Support for Medical Teams, East Jerusalem | and Gaza | 56,168 | |||||||
| Emergency | Support for Makassed Hospital, East Jerusalem |
150,742 | ||||||||
| Emergency | Support for NGO Hospitals, Damaged |
Schools and Businesses, Gaza | 7,127 | 220,849 | ||||||
| Emergency | Support for Farmers' Livelihoods, Khan |
Younls/Rafah, | Gaza | 46,616 | ||||||
| Emergency | Support for Farmers' Livelihoods, Beit |
Lahiya, Beit Hanoun | and Jabaliya, Gaza | 62,507 | ||||||
| Emergency | Support for Farmers' Livelihoods, Southern |
Gaza | 2,092 | 270,000 | ||||||
| Emergency | Support for Farmers' Livelihoods, Zaitoun, Gaza |
87,030 | ||||||||
| Emergency | Support for Karantina Hospital, Lebanon |
2,560 | ||||||||
| Emergency | Winter Appeal, Lebanon |
21,261 | ||||||||
| Emergency | Winter Support, Lebanon |
20,427 | 38,700 | |||||||
| Establishing aConservation Studio at the Palestinian |
Museum - British |
Council | 7,505 | 25,338 | ||||||
| Gaza Emergency Appeal |
11,593 | 63,082 | ||||||||
| Hospitalisation Project, Lebanon |
73,000 | |||||||||
| Jerusalem | Emergency 2021, WA UK Public Appeal | 16,589 | ||||||||
| Olive Farmers' Lvelihoods, West Bank |
28,338 | |||||||||
| Paediatric | ICU, Makassed Hospital, East Jerusalem |
263 | 14,928 | |||||||
| Paediatric | Cardio-thoracic Dept, Makassed Hospital, |
East Jerusalem | 184,871 | |||||||
| Palestinian | Museum Public Eduation Programme, |
West | Bank | 68,230 | 41,895 | |||||
| Ramadan | Appeal for Food Packages, Gaza | 39,721 | 24,005 | |||||||
| Ramadan | Food Packages Distribution, Gaza |
146,937 | 139,374 | |||||||
| Restoration | of Old City ofJerusalem Survey |
8,537 | 105,225 | |||||||
| School Counselling Units for Traumatised Children, |
Gaza | 19,378 | ||||||||
| Supporting | Higher Education in the West Bank |
19,142 | ||||||||
| 950,896 | 2,316,315 |
| pl 0 N |
'0 0 0 QIrc M |
Irt Pl IO Cd |
cd IO Cl ID N |
I 0nr d Nr cd IA cn o! r |
~QNC4odnrl CD(ANN IA Dol I NCQdl 0(0 C444 0 I NOINQIACO Ctl d N |
~QNC4odnrl CD(ANN IA Dol I NCQdl 0(0 C444 0 I NOINQIACO Ctl d N |
~QNC4odnrl CD(ANN IA Dol I NCQdl 0(0 C444 0 I NOINQIACO Ctl d N |
~QNC4odnrl CD(ANN IA Dol I NCQdl 0(0 C444 0 I NOINQIACO Ctl d N |
~QNC4odnrl CD(ANN IA Dol I NCQdl 0(0 C444 0 I NOINQIACO Ctl d N |
~QNC4odnrl CD(ANN IA Dol I NCQdl 0(0 C444 0 I NOINQIACO Ctl d N |
Ct r N |
0 Cl |
||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| GRat 0 D M OO0 c. Cc |
IA Cl (0 N |
I(t IA CD P! IA |
PJ IN IA I Cd Al (D M' 0 |
I | (A 0 |
IA (4 |
CQ CD cl IA O' |
te Al 0 pl ca ca ca (D ID IA I rD CJ CQ I |
Pl (0 N nr N |
0a Ql 0 0 E |
||||||||||
| Ol C '4! ld K |
M '0 0 IL |
o | (0 tD IA IA Ca air 0 N PJ |
CD N 00 Cnl IAPldt PJCIO |
CD Pl 0 I IA (A CQ(4(A(D PINDI(DN Pl N |
N | M Ct L0 td0 0. |
|||||||||||||
| E | ||||||||||||||||||||
| C0 ldE 00 |
0 Zl IL |
0 ld(J0 '0 '0 |
Ct0 | I 0(0 Dl 0 IA IA (D CQ |
ID N |
(A Dl C I IA CQ'PDIQNCI I N Pt |
IO r IO N |
0C at (4? 0 |
||||||||||||
| 4I | ||||||||||||||||||||
| N N0 N |
0! | IO Ol CQ 0 IO Ol |
0 CD CO (0 CII |
0 0 CD o0t Dl Cn 0 ID 0! |
ID g |
Ctl IA |
nr | IOCC IDCQ0 CD0 IACQOIID0 CO N d Ctl 0 Ol IA 0 d CII |
Ml ld |
(D 0 Cl |
||||||||||
| 5 | ||||||||||||||||||||
| X M 0Ql' 0 'D 0 8 OO IL CC |
CQ (0 CD0 O0I |
r IA ca N (0 Pl Cd 0 NIAN |
Ial Ol |
I Cd I |
' | OIQPJNOCQN Pl tD Cl d IA CQ 0 IA I N Nl (00 ID CD Ca |
ID ID CI |
n! 0 |
la M MC00800 |
|||||||||||
| ol C CC ld |
ld ld 5 IL |
N NN |
(00 I M' IA (9 cn N '(I |
N(OI A!PIN PICA! |
' | I 00(DCDQ OIQNI I NI (D d NNNON N 0 N |
CD Pl nr |
dt 0 (d Qt at |
Qt0 td0 nt 0 At |
|||||||||||
| 0 | ||||||||||||||||||||
| 0 gl 0, |
0 0 0 QD QC ln |
0 (A (D NNQ IA 0 Al N N |
COlO PJ (0 (D |
QNQCO Pl Ca QD0 Cl CD Ca N N |
nl0 Ql C0 0 (D0. al |
a la0 ID9I |
||||||||||||||
| IQ E |
4I Ct |
|||||||||||||||||||
| 0 | 4I | |||||||||||||||||||
| al | ||||||||||||||||||||
| Mal | IA | |||||||||||||||||||
| M a |
g 0 IQ |
tn E |
00.0. (4 |
dl C0'0 Cl |
(40 L M Cl |
|||||||||||||||
| Cl lnC 4I0. t( tlr ld0I- |
M CI0O 0 0 |
B 0O 0 0 0 al aO L g M M 0 CA |
M M0O QlO0 M CI 0 0 O 0 Co 0 CS 0 IL ro |
n! Cl. '0 al 0Cn! 0— 8 CC «C 4! 0 (0 |
Cl0O 0 CL0. DJ 0 i5 JJ ct C (4 Cl al Ql '0 |
C0 (2 0 td 0C C |
M 0P O 0 0 C 4! tD |
0 IDK d 0 C (t al C 0 O |
ln (48 0 C 0 dl ld 5 0 ae E 0. 0 ID O O (4 4! Ct (4 0.0 CC MC C a al t( QI nl (Q CL 0 ID 0 ai '0 M ca (4 '0 eC Id QM 0 Cl, CIA Cl C 0 0 nt 0 IL K CA I- |
Yl0I- | n! Cl0 nl Ct n! Cl ta00 |
Cl Cl al td0. E00 (D |
| 6 | Net Income/(Expenditure) | for Year | 2022 | 2021 |
| This is stated after charging | the following: | |||
| Depreciation of tangible assets Auditors' remuneration —audit —current year Exchange loss/(gain) |
434 8,100 8,580 |
738 7,560 (3,635) |
||
| 7 | Staff Costs | 2022 | 2021 | |
| The details ofthe staff costs | are: | 2 | ||
| Gross pay Social Security Pension |
112,858 8,612 7,702 |
'I06,076 4,288 5,460 |
||
| 129,172 | 115,824 |
| The charitable | company is exempt from corporation tax |
on its charitable activities. |
||
|---|---|---|---|---|
| 10 | General Fund | 2022 | 2021 | |
| 2 | 2 | |||
| Balance at 1st Net movement Transfers |
January for the year |
565,674 (11,903) 26,296 |
544,965 (3,606) 24,315 |
|
| As at 31st December | 580,067 | 565,674 |
| Detsgs el Restricted Funds (Currant Year) | ||||||||
|---|---|---|---|---|---|---|---|---|
| Balance | Balance | |||||||
| at1Jan | Incoming | Olrlgurag | al31 Oec | |||||
| 2022 | Resources | Resources | Transfers | 2022 | ||||
| 2 | 2 | 2 | 2 | '2 | ||||
| Childcare Programme, West Bank Community Based Rshabilitabon Programme, Gaza |
454,296 60 |
(445,871) | (8,425) | 60 | ||||
| Education Programmes, Palestine Emergency Support Nr NGO Hospitals, Damaged Schools and Businesses, |
Gaza | 14,789 11,534 |
(14,493) (7,127) |
(296) (4,407) |
||||
| Emergency Support for Farmsrd Lwelihoods, Southern Gaza Emergency Support for Farmers' Livslihocds, Khan Younis/Rafah, Gaza Emergency Support for Farmers' ldvelihocds, Bait Lahiya, Bsg Hanoun and Emergency Winter Appeal, Lebanon Emergency Winter Support, Lebanon |
Jabaliya, Gaza | 6,938 | 7325 48,543 64,731 31,452 21,402 |
(2,092) (46,616) (62,507) (21,261) (20,427) |
(5,233) (1,9271 (2,224) (353) (975) |
16,776 | ||
| Establishing a Conservation Studio at the Palestinian Museum -Bntish Gaza Emergency Appeal Medical Supplies (ACHA) in/ormalion, Advocacy and Awareness Raising Olive Farmers' Livelihoods, Weel Bank |
Counal | 2,438 13,396 |
8,567 8,965 29,917 |
(7505) (11,593) (20,330) |
(1,062) 643 (634) |
453 13,396 944 |
||
| Paediatric ICU, Makassed Hospital, East Jerusalem PaeCiatric Cardio-thoracic Dept, Makassed Hospital, East Jemsalem |
261 'I1,248 |
(263) | 2 | 11,246 | ||||
| Palestinian Museum Public Eduation Programme, West Bank |
68,230 | (60,JOO) | ||||||
| Ramadan Appeal for Food Packages, Gaza Ramadan Food Packages Distnbulion, Gaza Restoration ofOld City of Jenmalsm Survey School Counselling Units for Traumalised Children, Gaza Shirin's Fund for Children with Speual Needs, Jerusalem |
I9,750 3,650 |
40,364 147,705 8,158 |
(39,721) (146,937) (0,537) (19,376) |
(643) (760) 378 (372) |
3,970 | |||
| 114/m2 | (950,896) | (26,296) | ||||||
| Transfers between furids relate to monies being allocated between |
projects | as agreed with | lunders and from | general funds Info |
speafic projects. | |||
| Details ol Restricted Funds (Prior Year) | Salaries | Balarme | ||||||
| at 1Jan | Incemlng | Oulgeing | st31 Dec | |||||
| 2021 | Resculoee | Resources | Transfers | 2021 | ||||
| 2 | 2 | 2 | 2 | 8 | ||||
| Childcare Programme, West Bank Community Based Rehamlilation Programme. Gaza |
1,601 | 607,000 | (596,526) (I,eoo) |
(I0,474) (I) |
||||
| Covid 19/ Ramadan Support, Gaza Education Programmes, Palesane Emergency Support for Medical Teams 8 Families, EcclJerusalem Emergency Support for Medical Teams, East Jerusalem and Gaza Emergsncy Supporl for Makassed Hospsal, East Jerusalem Emergency Support for NGQ Hosplals, Damaged Schods ard Busirwsses, Gaza Emergency Support for Farmers' Livelihoods, Southern Gaza Emergency Support for Farmers' Livelihoods, Khan Younis/Rafah, Gaza Emergency support for Karansna Hospital, Lebanon Emergency Winter Support, Lebanon Hospilalisaaon Prolscl, Letiarion Establishing a Conservation Studio at Ihe Palestinian Museum British Council Gaza Emergency Appeal Information, Advocacy and Awareness-Busing Jerusalem Emergency 2021, WA UK Public Appeal Paediatric ICU Makassed Hospital, East Jerusalem Paediatric Cardio-lhorawc Dept, Makssssd Hospital, East Jerusalem Palestinian Museum Public Edualion Programme, West Bank ~amadan Appeal for Food Packages, Gaza Ramadan Food Packages Distritmgon. Gaza Restoration of Arghuniyyah Facade, Jerusalem - British Council School Counselling Uriits for Traumatissd Children, Gaza Shinn's Fund for Children with Special Needs, Jerusalem Supporting Higher Educadon in the West Bank |
2,560 6,745 13,396 19,750 3,650 |
29,867 14,992 143,356 57,289 153,641 221,071 270,000 87,714 6,938 37,858 73,110 25,988 5e,775 16,907 20,028 184,871 110,125 20,205 141,557 106,593 19,243 |
(29,308) (14,992) (140,191) (56,168) (150,742) (220,849) (270,000) (87,030) (2,560) (38,700) (73,000) (25,338) (63,082) i16,589) (14,928) (184871) (41,895) (24,005) R39,374) (I05,225) (19,142) |
(559) (3,167) t1.121) (2,899) (222) (604) 842 (110) (650) i318) (5.100) 3,800 (2,183) (1,368) (101) |
6,938 2,438 13,396 68,2)0 19,750 3,650 |
|||
| 47,902 | 2A07,130 | (2,316,315) | (26315) | 114,402 |
| 12 | Tangible Fixed Ass | ets | ||
|---|---|---|---|---|
| 2022 | 2021 | |||
| Office | Office | |||
| Cost | Equipment | Equipment | ||
| As at 1stJanuary 2022 | 5,310 | 4,008 | ||
| Addition during the year |
1,302 | |||
| Disposals | ||||
| As at 31stDecember | 2022 | 5,310 | 5,310 | |
| Depreciation | ||||
| As at1st January 2022 | 4,252 | 3,514 | ||
| Charge for the year | 434 | 738 | ||
| Disposals | ||||
| As at 31st December | 2022 | 4,686 | 4,252 | |
| Net Book Value | ||||
| As at 31stDecember | 2022 | 624 | 1,058 | |
| As at 31stDecember | 2021 | 1,058 | 494 | |
| 13 | Debtors | 2022 | 2021 | |
| Accrued income | 7,682 | |||
| Other Debtors | 7,832 | 5,058 | ||
| Prepayments | 403 | 143 | ||
| 8,235 | 12,883 | |||
| 14 | Creditors: Amounts | falling due within one year | 2022 | 2021 |
| Trade creditors | 3,771 | 2 | ||
| Accruals | 8,100 | 15,242 | ||
| 11,871 | 15,244 |
| 16 | Analysis of net assets | Analysis of net assets | between | between | between | funds | funds | ||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | ||||||||||||
| Funds | Funds | Total | |||||||||||
| 2 | 2 | ||||||||||||
| Fund balances at 31December | 2022 | are | |||||||||||
| represented by: |
|||||||||||||
| Fixed assets | 624 | 624 | |||||||||||
| Current assets | 591,314 | 46,847 | 638,161 | ||||||||||
| Current liabilities |
(11,871) | (11,871) | |||||||||||
| Total net assets | 580,067 | 46,847 | 626,914 | ||||||||||
| Fund balances at 31 December | 2021 | are | |||||||||||
| represented by: |
|||||||||||||
| Fixed assets | 1,058 | 1,058 | |||||||||||
| Current assets | 579,860 | 114,402 | 694,262 | ||||||||||
| Current liabilities |
(15,244) | (15,244) | |||||||||||
| Total net assets | 565,674 | 114,402 | 680,076 | ||||||||||
| 17 | Reconciliation of Operating Profit to Net Cash Inflow/(Outflow) from Operating Activities |
2022 2 |
2021 2 |
||||||||||
| Operating surplus/(deficit) Depreciation charges (Increase)/Decrease in debtors (Decrease)/Increase in creditors |
(53,162) 434 4,648 (3,373) |
87,209 739 (11,006) (148,693) |
|||||||||||
| Investment Income |
(41) | (64) | |||||||||||
| Net cash inflow/(outflow) | from | operating | activities | Is 5) |
|||||||||
| 18 | Reconciliation of Net |
Cash | Flow | to Movements | in Net Cash | 2022 | 2021 | ||||||
| 2 | 2 | ||||||||||||
| Increase/(decrease) | in | cash | (51,453) | (73,053) | |||||||||
| Net cash at 1 January | 2022 | 681,379 | 754,432 | ||||||||||
| At 31 December 2022 | 629,926 | 681,379 | |||||||||||
| 19 | Analysis ofChanges | in | Net | Funds | |||||||||
| At | At | ||||||||||||
| 1 | January | Non-cash | Cash | 31 December | |||||||||
| 2022 | Changes | Flows | 2022 | ||||||||||
| 2 | 2 | 2 | 2 | ||||||||||
| Cash at bank and in | hand | 681,379 | (51,453) | 629,926 | |||||||||
| Total Net Funds | 681,379 | (51,453) | 629,926 |
cnm