OpenCharities

This text was generated using OCR and may contain errors. Check the original PDF to see the document submitted to the regulator.

2020-09-30-accounts

Page
Report ofthe Trustees 1to4
Independent Examiner's Report Sto6
Statement of Financial Activities
ealance Sheet gto9
Notes tothe Financial Statements 10 to 22

for t he Year Ended 30September 2 020
2020 2019
Unrestricted Total
Notes funds
f
fundsf
INCOME AND ENDOWMENTS FROM
Donations
and legacies
412 410
Charitable
activities
Subscriptions 145,907 140,385
Publications
and educational
material 2,190 2,765
Affiliations
and examinations
2,375 9,041
Conferences
and regiona
I events 66,874
Investment
income
Other income
1,915
~11575
1,725
~4045
Total 164,374 225,245
EXPENDITURE ON
Raising funds 1,036
Charitable
activities
Publications
and educational
material 11,981 12,147
Affiliations
and examinations
90,927 78,318
Conferences
and regional
events 285 70,036
Council and other committees 27,206 34,639
Bursaries 4,750 7,050
Governance
costs
25,796 8,520
Total 160,945 211,746
NET INCOME 3,429 13,499
RECONCILIATION
OF FUNDS
Total funds brought
forward
235,893 222,394
TOTAL FUNDS CARRIED FORWARD ~239 322 ~235 893

2020 2019
Unrestricted Tata
I
funds funds
Notes f
FIXEDASSETS
Intangible
assets
Tangible assets
14
15
545
~1105
726
181
1,650 907
CURRENT ASSETS
Stocks 16 105 105
Debtors 17 2,798 4,987
Cash at bank ~255 435 244,034
258,338 249,126
CREDITORS
Amounts
falling due
within one year (20,666) (14,140)
NET CURRENT ASSETS ~237 672 ~234 986
TOTAL ASSETS LESS CURRENT LIABILITIES 239,322 235,893
NET ASSETS ~239 322 235 893
FUNDS 19
Unrestricted
funds:
General fund 109,322 105,893
Emergency
operating
reserve 80,000 80,000
Legal advice reserve ~50 000 50,000
239,322 235,893
TOTAL FUNDS 239322 ~235 893

DONATIONS AND LEGACIES
2020 2019
E
Donations 412 410
INVESTMENT INCOME
2020 2019
f f
Deposit account interest ~1915 ~1725
INCOME FROM CHARITABLE ACTIVITIES
Activity 2020f 2019
f
Subscriptions Subscriptions 145,907 140,385
Advertising and
publications Publications and educational material 2,'190 2,765
Exam and endorsernent
fees Affiliations and examinations 2,375 9,041
Conference fees Conferences and regional events ~66 874
~150472 ~219065
OTHER INCOME
2020 2019
E f
Otherincome 1,575 4,045
Grants ~10000
~11575 ~4045

Raising donations Raising donations Raising donations and legacies and legacies
2020 2019
f
Cost of books sold ~1036
CffARITABLE ACTIVITIES COSTS
Grant
funding of
activities Support
Direct (see note costs lsee
Costs
f
8) 6 note 9)
6
Totals
6
Publications and educational
material 8,654 3,327 11,981
Affiliations and examinations 33,705 57,222 90,927
Conferences and regional events 285 285
Council and other committees 21,217 5,989 27,206
Bursaries 4,750 4,750
Governance costs ~63 861 ~4750 ~25 796
~92 334
25 796
~160 945
GRANTS PAYABLE
2020 2019
6 f
Bursaries ~4750 ~7050
The total grants
paid to individuals
during the year was as follows:
2020 2019
6 f
Conference Bursaries 200 800
Training Bursaries 4 550 6,250
~4750 ~7050

Governance
Other costs Totals
E E E
Publications and educational material 3,327 3,327
Affiliations and examinations 57,222 57,222
Council and other committees 5,989 5,989
Governance costs ~25 796 25,796
~66 538 ~25 796 ~92 334
Other
2020 2019
Publications
and Affiliation Council
educational encl and other Total Total
material examinations committees activities activities
E E E E
Wages 1,260 21,669 2,268 25,197 40,484
Social security 35 607 64 706 1,188
Pensions 38 650 68 756 1,001
Other operating leases 327 5,635 590 6,552 6,552
Telephone 69 1,180 123 1,372 855
Other office costs 242 4,171 437 4,850 5,433
Room hire &
accommodation 47 804 84 935 758
Staff'cover and support ~1309
~3327
~22 506
~57 222
~2355
~5989
~26 170
~66 538
~56 271

Governance costs
2020 2019
Governance Total
costs activities
6 f
Accountancy fees 5,671 3,601
Legal and professional fees 19,492 4,630
Amortisation ofintangible fixed assets 182 182
Depreciation oftangible fixed assets 451 107
~25 796 ~8520

2020 2019
E f
Depreciation -owned assets 451 107
Other operating
leases
6,552 6,552
Trademarks amortisation 181 182

12. STAFF COSTS
2020 2019
6 f
Wages and salaries 25,197 40,484
Social security costs
Other pension costs
706
756
1,188
~1001
~26 659 ~42 673
The average
monthly
number ofemployees during the year was as follows:
2020 2019
Administrative
staff
1 1
No employees
received emoluments
in excess of660,000.
13. COMPARATIVES
FOR THE
STATEMENT OF FINANCIAL ACTIVITIES
Unrestricted
funds
6
INCOME AND ENDOWMENTS FROM
Donations
and legacies
410
Charitable
activities
Subscriptions 140,385
Publications
and educational
material 2,765
Affiliations
and examinations
9,041
Conferences
and regional
events 66,874
Investment
income
1,725
Other income 4,045
Total 225,245
EXPENDITURE ON
Raising funds 1,036
Charitable
activities
Publications
and educational
material 12,147
Affiliations
and exa min ation s
78,318
Conferences
and regional
events 70,036
Council and other committees 34,639
Bursaries 7,050
Governance
costs
8,520

Notes to the Financial Statements -continued
for the Year Ended 30September 2020
13. COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES- continued
Unrestricted
funds
Total 211,746
NET INCOME 13,499
RECONCILIATION OF FUNDS
Total funds brought forward 222,394
TOTAL FUNDS CARRIED FORWARD 235,893
14. INTANGIBLE FIXEDASSETS
Trademarks
f
COST
At 1October 2019and
30September 2020 ~1816
AMORTISATION
At 1October 2019 1,090
Charge for year 181
At 30September 2020 1,271
NET BOOK VALUE
At 30September 2020 545
At 30September 2019 726

TANGIBLE FIXED ASSE TS
Office
equipment
f
Website
f
Totals
f
COST
At 1October 2019 33,013 10,350 43,363
Additions ~1375 ~1375
At 30September 2020 ~34 388 10,350 ~44 738
DEPRECIATION
At 1October 2019 32,832 10,350 43,182
Charge for year 451 451
At 30September 2020 33,283 10,350 ~43 633
NET BOOK VALUE
At 30September 2020 ~1105 ~1105
At 30September 2019 181 181
STOCKS
2020 2019
f f
Stocks 105 105
DEBTORS:AMOUNTS FALLING DUE WITHIN ONE YEAR
2020 2019
f
Trade debtors 360 593
Other debtors 616 616
Prepayments
and
accrued income ~1822 ~3778
~2798 ~4987

CREDITORS: AMOUNT S
FALLING DUE WITHIN ONE YEAR
2020 2019
E f
Trade creditors 5,859 3,446
Other creditors 1,090 384
Accruals and deferred Income ~13 717 ~10310
~20 666 ~14 140

Net
At movement At
1.10.19 in funds 30.9.20
E f f
Unrestricted funds
General fund 105,893 3,429 109,322
Emergency
Legal advice
operating
reserve
reserve 80,000
~50000
80,000
~50000
~235 893 3429 ~239322
TOTAL FUNDS ~235893 3429 ~239 322
Net movement in funds, included in the above are as follows:
Incoming Resources Movement
resources expended in funds
E f
Unrestricted funds
General fund 164,374 (160,945) 3,429
TOTAL FUNDS ~164374 ~160945) ~3429

Net
At movement At
1,10,18 in funds 30.9.19
E E f
Unrestricted funds
General
fund
92,394 13,499 105,893
Emergency
Legal advice
operating
reserve
reserve 80,000
~50 000
~222 394
~13499 80,000
~50000
~235 893
TOTALFUNDS ~222 394 ~13499 ~235 893
Comparative net movement in funds, Included in the above are as follows:
Incoming Resources Movement
resources expended in funds
E E f
Unrestricted funds
General fund 225,245 (211,746) 13,499
TOTAL FUNDS ~225 245 ~211746) ~13499
A current year 12 months and prior year 12 months combined position is as follows'.
Net
At movement At
1.10.18 in funds 30.9.20
E E f
Unrestricted funds
General fund 92,394 16,928 109,322
Emergency
operating
Legal advice reserve
reserve 80,000
50,000
80,000
~50000
222,394 16928 ~239322
TOTAL FUNDS ~222 394 ~16928 ~239 322

incoming Resources Movement
resources expended in funds
E 6 f
Unrestricted funds
General fund 389,619 (372,691) 16,928
TOTAL FUNDS ~389619 ~372691) ~16928