| Year | Year | ||||||
|---|---|---|---|---|---|---|---|
| to | |||||||
| Unrestricted | 31.123 | 31.1J2 | |||||
| General | Designated | Restricted | Total | Total | |||
| Notes | Funds | Funds | Funds | Ftmds f |
Foads | ||
| Income: | |||||||
| Donations, legacies and |
gifis | 152,428 | 18,638 | 171,066 | 199,323 | ||
| Incomefrere Charitable | activities; | ||||||
| Educational meetings |
2,000 | 2,000 | 1,950 | ||||
| Events - Sponsorship | 22,680 | 22,680 | 18,350 | ||||
| Income from other rrarflag acdviriar; | |||||||
| Online shop | 1,964 | 1,964 | 1,498 | ||||
| Awareness Literature |
224 | 224 | 390 | ||||
| Other Income | 206 | ||||||
| Invezonenr Income | |||||||
| Bantr Interest | 3,968 | 3,968 | 1,125 | ||||
| Total iacome | 183,264 | 18,638 | 201,902 | 222,842 | |||
| Expeuditaru | |||||||
| Costs ofnusing funds | 6 | 4/12 | 4,212 | 1,912 | |||
| Costs ofcharitable activities | 7 | 195,454 | 14,500 | 209,954 | 148,024 | ||
| 14,500 | 214,166 | 149,936 | |||||
| Net income and Net movements | (16,402) | 4,138 | (12,264) | 72,906 | |||
| in ftutds | |||||||
| Tranafers | |||||||
| Net movemeats in funds |
(16,402) | 4,138 | (12464) | 72,906 | |||
| Reconctgatton offunds | |||||||
| Total funds | 400,534 | 740 | 22,768 | 424,042 | 351,136 | ||
| At 1February 2022 | |||||||
| Total Funds | |||||||
| At 31January 2023 | 13 | 384,132 | 740 | 26,906 | 411,778 | 424,042 |
| Fixed Assets | ||||
|---|---|---|---|---|
| Tangible fixed assets | 10 | |||
| Cununt Assets |
||||
| Debtors | 27,939 | 12407 | ||
| 402,951 | 434484 | |||
| 430,890 | 446,491 | |||
| Creditors (amounts | fagtug | |||
| due within oae year) | 12 | 19,112 | 22,449 | |
| Net Current Assets | 411,778 | 424,042 | ||
| Net Assets | 411,778 | 424,042 | ||
| Restricted funds | 13 | 26,906 | 22,768 | |
| Designated Funds | 13 | 740 | 740 | |
| Ua sstricted funds | ||||
| General funds | 13 | 3&4,132 | 400,534 | |
| Total unrestricted | fonda | 411,778 | 424,042 | |
| Total funds | 411,778 | 424,042 |
| Income from charitable | acttvtfies | acttvtfies | ||
|---|---|---|---|---|
| Educational Meetings |
2,000 | 1,950 | ||
| Bveats - Sponsorship | 22,680 | 18,350 | ||
| 24,680 | 20,300 | |||
| Income from other trading | actindties | |||
| Online shop —ebay sales | 1,964 | 1,498 | ||
| Awareness Litmatmc |
224 | 390 | ||
| Other | 206 | |||
| 2,188 | 2,094 | |||
| Costs ofraising funds | ||||
| Donations | 4,212 | 1,058 | ||
| Events | 854 | |||
| 4,212 | 1,912 |
| FORTHE YEARENDED 3 | 1JANUARY 2023 | |
|---|---|---|
| AuaBcds of costs ofcharitable acttvies | $022 8 |
|
| Research Grant | 7410 | |
| Travel Fellowships Grant Educational Grant |
300 3,760 |
|
| Awareness Resources |
12,836 | 2,896 |
| Awmuness Literature |
17,309 | 1,797 |
| Thrombosis Education |
15,237 | |
| Website Costs | 22,080 | 27,600 |
| Suppmt Costs (Note 8) Govenumce Costs (Note 8) |
130,366 12,126 |
93,739 10,722 |
| Total | 209,954 | 148,024 |
| support costs are sppmtioned as follows; |
||||
|---|---|---|---|---|
| General | Governance | Total | Basisof | |
| Support 8 |
Funcdon | 2023 8 |
appordonment | |
| Tnistee and other business meetings | 554 | 554 | Invoiced events | |
| Salaries, wages snd related costs |
118,310 | 118310 | Allocated on time Governance |
|
| General OIBce | 11,502 | 11,502 | Invoiced events | |
| Audit fees | 6,300 | 6,300 | ||
| Legal snd other professional fees |
5,826 | 5,826 | ||
| 130,366 | 12,126 | 142,492 | ||
| General | Governance | Total | Bash of | |
| Support | Function | 2022 | appordonment | |
| 8 | ||||
| Inductee snd other business meetings | 113 | 16 | 129 | Invoiced events |
| Salaries, wages and related costs |
85,696 | 85,696 | Allocated on time | |
| General Ofgce | 7,930 | 7,930 | Invoiced events | |
| Audit fees | 6,000 | 6,000 | Governance | |
| Legal snd other pmfessional fees |
4,706 | 4,706 | ||
| 93,739 | 10,722 | 104,461 |
| Movement in Funds |
Movement in Funds |
||||||
|---|---|---|---|---|---|---|---|
| At 1" | Incoming | Outgoing | Transfers | At 31" | |||
| February | Resources | Resources | January | ||||
| 2022f | 2023 g |
||||||
| Restricted funds: | |||||||
| Research | 4,514 | 945 | 5,459 | ||||
| Educadon JtAwareaess | Grant | 14,500 | 14,500 | ||||
| REGAIN Programme | 10,111 | 3,193 | 13,304 | ||||
| VTBGrand Appeal | 8,143 | 8,143 | |||||
| Total restricted funds |
22,768 | 18,638 | 14,500 | 26,906 | |||
| Unrestricted fundst |
|||||||
| Desiipuucd Funds |
|||||||
| REGAIN Pmgramme | |||||||
| General Funds | 400,534 | 183464 | 199,666 | 384,132 | |||
| Total unrestricted | funds | 401,274 | 183,264 | 199,666 | 3&4,872 |
| Analysis ofaet assets | between funds U~ |
Designated | Restricted | |
|---|---|---|---|---|
| Funds | Funds | Funds | Total | |
| 5 | 5 | |||
| Fixed assets | ||||
| Cash and current | ||||
| investments | 375,305 | 740 | 26,906 | 402,951 |
| Other current assets/ | ||||
| (Liabilities) | 8,827 | 8,827 | ||
| Total | 384,132 | 740 | 26,906 | 411,778 |