| 2021 | 2020 | ||||
|---|---|---|---|---|---|
| Unrestricted | |||||
| fund | Total funds | ||||
| Notes | E | ||||
| INCOME AND ENDOWMENTS | FROM | ||||
| Donations and legacies |
49,691 | 52,680 | |||
| Other trading activities Investment income |
4,687 113 |
2,721 861 |
|||
| Total | 54,491 | 56,262 | |||
| EXPENDITURE ON | |||||
| Raising funds | 2,572 | 4,397 | |||
| Charitable activities |
|||||
| Conferences and meetings Travel &subsistence |
4,364 944 |
7,591 451 |
|||
| Bank Charges | 305 | 377 | |||
| Foreign exchange differences Affiliate fee Accountancy Independent examination Office and Professional costs |
826 3,594 2,216 1,000 9,300 |
94 3,527 2,210 1,000 9,050 |
|||
| Other | 282 | 281 | |||
| Total | 25,403 | 28,978 | |||
| NET INCOME | 29,088 | 27,284 | |||
| RECONCILIATION OF |
FUNDS | ||||
| Total funds brought forward | 419,378 | 392,094 | |||
| TOTAL FUNDS CARRIED FORWARD | 448,466 | 419,378 |
| 2021 | 2020 | |||
|---|---|---|---|---|
| Unrestricted | ||||
| fund | Total funds | |||
| Notes | 6 | |||
| FIXEDASSETS | ||||
| Tangible | assets | 13 | 264 | 545 |
| CURRENT ASSETS | ||||
| Stocks Debtors Cash at |
bank | 14 15 |
'i3,136 2,962 439,020 |
13,719 3,329 408,970 |
| 455,118 | 426,018 | |||
| CREDITORS | ||||
| Amounts | falling due within one year | 16 | (6,916) | (7,185) |
| NET CURRENT ASSETS | 448,202 | 418,833 | ||
| TOTAL | ASSETS LESSCURRENT | LIABILITIES | 448,466 | 419,378 |
| NET ASSETS | 448,466 | 419,378 | ||
| FUNDS | 17 | |||
| Unrestricted funds |
448,466 | 419,378 | ||
| TOTAL | FUNDS | 448,466 | 419,378 |
| DONATI | ONS AND |
LEGA | CIES | ||
|---|---|---|---|---|---|
| 2021 | 2020 | ||||
| E | |||||
| Voluntary | income | 49,691 | 52,680 | ||
| OTHER | TRADING | ACTIVITIES | |||
| 2021 | 2020 | ||||
| Classes/Bookstore | income | F 4,687 |
E 2,721 |
||
| INVESTMENT INCOME | |||||
| 2021 | 2020 | ||||
| Deposit account interest | 6 113 |
861 | |||
| RAISING | FUNDS | ||||
| Raising | donations | and legacies | |||
| 2021 | 2020 | ||||
| Bookstore and educational | material | E 1,989 |
2,192 | ||
| Other trading activities |
|||||
| 2021 | 2020 | ||||
| Opening stock Closing stock |
E 13,719 (13,136) |
15,924 (13,719) |
|||
| 583 | 2,205 | ||||
| Aggregate | amounts | 2,572 | 4,397 |
| Support | ||||
|---|---|---|---|---|
| Direct | costs (see | |||
| Costs | note 8) | Totals | ||
| Conferences and meetings Travel &subsistence |
4,364 944 |
F 4,364 944 |
||
| Bank Charges | 305 | 305 | ||
| Foreign exchange differences | 826 | 826 | ||
| Affiliate fee Accountancy Independent examination Office and Professional |
costs | 3,594 9,300 |
2,216 1,000 |
3„594 2,216 1,000 9,300 |
| 18,202 | 4,347 | 22,549 | ||
| SUPPORT COSTS | ||||
| Governance | ||||
| Finance | costs | Totals | ||
| F | ||||
| Bank Charges | 305 | 305 | ||
| Foreign exchange differences |
826 | 826 | ||
| Accountancy Independent examination |
2„216 1,000 |
2,216 1,000 |
||
| 'I,131 | 3,216 | 4,347 | ||
| NET INCOME/(EXPENDITURE) | ||||
| Net income/(expenditure) | is stated after charging/(crediting): | |||
| 2021 | 2020 | |||
| F. | F | |||
| Depreciation -owned assets Independent examination fee |
281 1,000 |
281 1,000 |
| 12. | COMPARATIVES FOR | THE ST | ATEMENT OF FINANCIAL ACTIVITI | ES |
|---|---|---|---|---|
| Unrestricted | ||||
| fund | ||||
| F | ||||
| INCOME AND ENDOWMENTS | FROM | |||
| Donations and legacies |
52,680 | |||
| Other trading activities Investment income |
2,721 861 |
|||
| Total | 56,262 | |||
| EXPENDITURE ON | ||||
| Raising funds | 4,397 | |||
| Charitable activities |
||||
| Conferences and meetings Travel 8 subsistence |
7,591 451 |
|||
| Bank Charges | 377 | |||
| Foreign exchange differences Affiliate fee Accountancy Independent examination Office and Professional costs |
94 3,527 2,210 1,000 9,050 |
|||
| Other | 281 | |||
| Total | 28,978 | |||
| NET INCOME | 27,284 | |||
| RECONCILIATION OF |
FUNDS | |||
| Total funds brought forward | 392,094 | |||
| TOTAL FUNDS CARRIED FORWARD | 419,378 | |||
| 13. | TANGIBLE FIXEDASSETS | |||
| Computer | ||||
| equipment | ||||
| COST | F | |||
| At 1 July 2020 and 30June 2021 | 1,408 | |||
| DEPRECIATION | ||||
| At 1 July 2020 Charge for year |
863 281 |
|||
| At 30June 2021 | 1,144 | |||
| NET BOOK VALUE | ||||
| At 30June 2021 | 264 | |||
| At 30June 2020 | 545 |
| 14. | STOCKS | STOCKS | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | ||||||||||
| F | |||||||||||
| Stocks | 13,136 | 13,719 | |||||||||
| 15. | DEBTORS:AMOUNTS | FALLING DUE WITHIN ONE YEAR | |||||||||
| 2021 | 2020 | ||||||||||
| F | F | ||||||||||
| Prepayments | 2,962 | 3,329 | |||||||||
| 16. | CREDITORS: AMOUNTS | FALLING DUE WITHIN ONE YEAR | |||||||||
| 2021 | 2020 | ||||||||||
| F | |||||||||||
| Other creditors | 3,916 | 4,185 | |||||||||
| Accruals | and | deferred | income | 3,000 | 3,000 | ||||||
| 6,916 | 7,185 | ||||||||||
| 17. | MOVEMENT | IN FUNDS | |||||||||
| Net | |||||||||||
| movement | |||||||||||
| At 1/7/20 E |
in funds F |
At 30/6/21f | |||||||||
| Unrestricted | funds | ||||||||||
| General | fund | 419,378 | 29,088 | 448,466 | |||||||
| TOTAL | FUNDS | 419,378 | 29,088 | 448,466 | |||||||
| Net movement | in funds, | included | in the above are as follows: | ||||||||
| Incoming | Resources | Movement | |||||||||
| resources | expended | in funds | |||||||||
| E | F | ||||||||||
| Unrestricted | funds | ||||||||||
| General | fund | 54,491 | (25,403) | 29,088 | |||||||
| TOTAL | FUNDS | 54,491 | (25,403) | 29,088 | |||||||
| Comparatives | for movement | in | funds | ||||||||
| Net | |||||||||||
| movement | |||||||||||
| At 1/7/19 | in funds | At 30/6/20 | |||||||||
| Unrestricted | funds | ||||||||||
| General | fund | 392,094 | 27,284 | 419,378 | |||||||
| TOTAL | FUNDS | 392,094 | 27,284 | 419,378 |
| Compara | tive | net movement in funds, include |
d in the above are as follows: |
||
|---|---|---|---|---|---|
| Incoming | Resources | Movement | |||
| resources | expended | in funds | |||
| F | F. | ||||
| Unrestricted | funds | ||||
| General | fund | 56,262 | (28,978) | 27,284 | |
| TOTAL | FUNDS | 56,262 | (28,978) | 27,284 |
| Nominal | ||||||
|---|---|---|---|---|---|---|
| Class | Number | Value | 2021 | 2020 | ||
| Ordinary | 1,000 | 1,000 | 1,000 | |||
| This amount | is included | within the fund balance. |