| Page | ||||
|---|---|---|---|---|
| Legal and administrative | information | |||
| Trustees' report | 2-10 | |||
| Independent | auditors' | report | 11-14 | |
| Consolidated | statement | offinancial | activities | 15 |
| Consolidated | balance sheet | 16 | ||
| Charity balance sheet | 17 | |||
| Consolidated | statement | ofcash flows | 18 | |
| Notes to the | financial statements | 19-37 |
| Trustees | Lt Gen Sir Andrew | Ridgway, | Ridgway, | KBECB DL | ||||
|---|---|---|---|---|---|---|---|---|
| Mr William Bannister |
||||||||
| Mr Steve Rowbotham | ||||||||
| Mr David Webb | ||||||||
| Mr William Suttie | ||||||||
| Ms Kate Adie, OBE | DL | |||||||
| Mr Anthony Woodhouse |
||||||||
| Mr Alexander Walters |
||||||||
| Mr Oliver Barnham | ||||||||
| Col Crispin Lockhart | MBE ADC (resigned 19.05.22) | |||||||
| BrigJonathan Swift |
OBE (resigned 19.05.22) | |||||||
| Col Jason Williams | ||||||||
| Mrs Yun Sun Choi | ||||||||
| Ms Andrea Bishop |
||||||||
| Col Nicholas Serle (appointed | 19.05.22) | |||||||
| Col Patrick Williams | MC ADC | (appointed 19.05.22) | ||||||
| Secretary | Paul Dolan | |||||||
| Company | registered | number | 04962619 | |||||
| Charity Commission | ||||||||
| registration | number | 1102661 | ||||||
| Registered | oNce | Bovington Camp |
||||||
| Wareham | ||||||||
| Dorset | ||||||||
| BH20 6JG | ||||||||
| Museum | Director | Richard Smith OBE | ||||||
| Auditors | Saffery Champness | LLP | ||||||
| Chartered Accountants |
||||||||
| Midland House |
||||||||
| 2 Poole Road | ||||||||
| Bournemouth | ||||||||
| BH2 SQY | ||||||||
| Investment | advisers | Investec Wealth and | Bankers | Barelays | ||||
| Investment | Tagus House | |||||||
| 30Gresham Street | Southampton | |||||||
| London | Hampshire | |||||||
| EC2V 7QN | 50142ZP |
| Restricted | Endowment | Unrestricted | Total funds | Total funds | ||||
|---|---|---|---|---|---|---|---|---|
| Funds | Funds 2022 | Funds | 2022 | 2021 | ||||
| 2022 | 2022 | |||||||
| Note | E | E | ||||||
| Income from: | ||||||||
| Donations, legacies grants |
and | 619,620 | 1,532,815 | 2,152,435 | 2,315,867 | |||
| Other trading activities |
3,188,194 | 3,188,194 | 2,736,415 | |||||
| Investments | 37,507 | 37,507 | 4,804 | |||||
| Charitable activities |
2,710,519 | 2,710,519 | 2,182,246 | |||||
| Total income | 619,620 | 7,469,035 | 8,088,655 | 7,239,332 | ||||
| Expenditure on: |
||||||||
| Raising funds | 3,241,256 | 3,241,256 | 2,471,348 | |||||
| Charitable activities |
677,170 | 3,613,299 | 4,290,469 | 3,667,062 | ||||
| Total expenditure | 677,170 | 6,854,555 | 7,531,725 | 6,138,410 | ||||
| Net income investment gains |
before | (57,550) | 614,479 | 556,929 | 1,100,922 | |||
| Net (loss)/gain investments |
on | (175,379) | (484,021) | (659,400) | 653,910 | |||
| Net (expenditure) /income before transfers |
(57,550) | (175,379) | 130,458 | (102,471) | 1,754,832 | |||
| Transfers between | funds | (20,471) | 20,471 | |||||
| Net movement in funds |
(78,021) | (175,379) | 150,929 | (102,471) | 1,754,832 | |||
| Reconciliation offunds: |
||||||||
| Total funds at 1 January |
11,318,597 | 1,475,617 | 14,927,280 | 27,721,494 | 25,966,662 | |||
| 2022 | ||||||||
| Total funds at31 | 17 | 11,240,576 | 1,300,238 | 15,078,209 | 27,619,023 | 27,721,494 | ||
| December 2022 |
| 2022 | 2021 | |||||
|---|---|---|---|---|---|---|
| Note | f | E | ||||
| Fixed assets | ||||||
| Tangible assets | 17,684,360 | 18,014,632 | ||||
| Investments | 12 | 5,423,209 | 6,069,510 | |||
| 23,107,569 | 24,084,142 | |||||
| Current assets | ||||||
| Stocks | 14 | 451,255 | 466,456 | |||
| Debtors | 15 | 454,947 | 365,277 | |||
| Current asset investments | 12 | 1,077,930 | 1,164,220 | |||
| Cash at bank and in hand | 3,166,180 | 2,349,283 | ||||
| 5,150,312 | 4,345,236 | |||||
| Creditors: | ||||||
| Amounts falling due within one year |
16 | (638,858) | (707,884) | |||
| Net current | assets | 4,511,454 | 3,637,352 | |||
| Total assets | less current liabilities | 27,619,023 | 27,721,494 | |||
| Represented | by: | |||||
| Designated | funds | 17 | 10,163,646 | 10,496,528 | ||
| Restricted funds | 17 | 11,240,576 | 11,318,597 | |||
| Endowment | funds | 17 | 1,300,238 | 1,475,617 | ||
| Unrestricted | funds | 17 | 4,914,563 | 4,430,752 | ||
| Total funds | 27,619,023 | 27,721,494 |
| 2022 | 2021 | |||||
|---|---|---|---|---|---|---|
| Note | f | f | ||||
| Fixed assets | ||||||
| Tangible assets | 17,684,360 | 18,014,632 | ||||
| Investments | 12 | 5,423,211 | 6,069,512 | |||
| 23,107,571 | 24,084,144 | |||||
| Current assets | ||||||
| Stocks | 14 | |||||
| Debtors | 15 | 703,870 | 541,163 | |||
| Current asset investments | 12 | 1,077,930 | 1,164,220 | |||
| Cash at bank and in hand | 2,671,502 | 1,954,753 | ||||
| 4,453,302 | 3,660,136 | |||||
| Creditors: | ||||||
| Amounts falling due within one year |
16 | (426,188) | (491,031) | |||
| Net current | assets | 4,027,114 | 3,169,105 | |||
| Total assets | less current liabilities | 27,134,685 | 27,253,249 | |||
| Represented | by: | |||||
| Designated | funds | 17 | 10,163,646 | 10,496,528 | ||
| Restricted funds | 17 | 11,240,576 | 11,318,597 | |||
| Endowment | funds | 17 | 1,300,238 | 1,475,617 | ||
| Unrestricted | funds | 17 | 4,430,225 | 3,962,507 | ||
| Total funds | 27,134,685 | 27,253,249 |
| Note | 2022f | 2021 f |
|||||
|---|---|---|---|---|---|---|---|
| Net cash | provided by operating activities |
19 | 1,123,787 | 2,150,511 | |||
| Cash flows from investing | activities | ||||||
| Dividends, | interest and rents from investments | 37,507 | 4,804 | ||||
| Purchase | of property, plant |
and equipment | (417,587) | (651,080) | |||
| Disposal ofinvestments | 73,190 | ||||||
| Purchase | of investments | (801,870) | |||||
| Net cash | used in investing | activities | (306,890) | (1,448,146) | |||
| Cash flows from financing | activities | ||||||
| Repayments ofborrowlngs |
|||||||
| Net cash | used in financing | activities | |||||
| Change | in cash and cash | equivalents | in the | 816,897 | 702,365 | ||
| reporting | period | ||||||
| Cash and | cash equivalents | brought | forward | 2,349,283 | 1,646,918 | ||
| Cash and | cash equivalents | carried | forward | 20 | 3,166,180 | 2,349,283 |
| Restricted | Restricted | Unrestricted | Total funds | Restricted | Unrestricted | Total funds | ||
|---|---|---|---|---|---|---|---|---|
| funds 2022 f |
funds 2022f | 2022 f |
funds 2021 f |
funds 2021f | 2021 f |
|||
| Donations | 333,265 | 279,743 | 613,008 | 25,561 | 315,978 | 341,539 | ||
| Legacies | 2,556 | 2,556 | ||||||
| Grants | 286,355 | 315,414 | 601,769 | 568,601 | 593,124 | 1,161,725 | ||
| Gifts in kind | 937,658 | 937,658 | 810,047 | 801,047 | ||||
| Total | 619,620 | 1,532,815 | 2,152,435 | 594,162 | 1,721,705 | 2,315,867 | ||
| ading activities | ||||||||
| Total funds | Total funds | |||||||
| 2022 | 2021 | |||||||
| f | f | |||||||
| Charity trading | income | |||||||
| Turnover | 3,188,194 | 2,736,415 | ||||||
| 3,188,194 | 2,736,415 | |||||||
| Fundraising | trading expenses | |||||||
| Cost ofsales | 1,693,570 | 1,458,412 | ||||||
| Administrative | expenses | 365,011 | 164,072 | |||||
| Salaries and | overheads | 646,702 | 646,702 | |||||
| 2,705,283 | 2,269,186 | |||||||
| Net income | from trading | activities | 482,911 | 467,229 |
| Total | funds | Total | funds |
|---|---|---|---|
| 2022 | 2021 | ||
| f | f | ||
| 37,507 | 4,804 |
| Primary | purpose | trade |
|---|---|---|
| Ancillary | trade |
| Total funds | Total funds |
|---|---|
| 2022 | 2021 |
| f | E |
| 2,521,656 | 2,026,566 |
| 188,863 | 155,680 |
| 2,710,519 | 2,182,246 |
| Current year | Current year | Staffcosts | Other direct | Support costs | Governance | Total 2022 | |
|---|---|---|---|---|---|---|---|
| (Note 10) | costs | (Note 7) | costs | ||||
| Expenditure | on raising funds | ||||||
| Fundraising | 16,776 | 29,068 | 45,844 | ||||
| Publicity and | advertising | 205,018 | 205,018 | ||||
| Fundraising | trading | 805,383 | 2,148,681 | 2,954,064 | |||
| 805,383 | 2,370,475 | 29,068 | 3,204,926 | ||||
| Investment | costs | ||||||
| Generation | ofincome | 36,330 | 36,330 | ||||
| Expenditure | on charitable | ||||||
| activities | |||||||
| Primary purpose trade | 62,070 | 1,162,816 | 2,084,840 | 43,085 | 3,352,811 | ||
| Intangible | expenditure | 937,658 | 937,658 | ||||
| 62,070 | 2,100,474 | 2,084,840 | 43,085 | 4,290,469 | |||
| Governance | 14,017 | 29,068 | (43,085) | ||||
| 867,453 | 4,521,296 | 2,142,976 | 7,531,725 | ||||
| Support staff costs | 1,747,308 | (1,747,308) | |||||
| 2,614,760 | 395,668 |
| Prior Year | Prior Year | Staff costs | Other direct | Support costs | Governance | Total 2021 |
|---|---|---|---|---|---|---|
| (Note 10) | costs | (Note 7) | costs | |||
| Expenditure on raising funds |
||||||
| Fundraising | 19,785 | 23,106 | 42,891 | |||
| Publicity and advertising | 115,724 | 115,724 | ||||
| Fundraising trading |
696,879 | 1,572,307 | 2,269,186 | |||
| 696,879 | 1,707,816 | 23,106 | 2,427,801 | |||
| Investment costs |
||||||
| Generation ofincome |
43,547 | 43,547 | ||||
| Expenditure on charitable |
||||||
| activities | ||||||
| Primary purpose trade | 61,303 | 1,124,266 | 1,634,988 | 36,458 | 2,857,015 | |
| Intangible expenditure |
810,047 | 810,047 | ||||
| 61,303 | 1,934,313 | 1,634,988 | 36,458 | 3,667,062 | ||
| Governance | 13,352 | 23,106 | (36,458) | |||
| 758,182 | 3,699,028 | 1,681,200 | 6,138,410 | |||
| Support staff costs | 1,282,775 | (1,282,775) | ||||
| 2,040,957 | 398,425 | |||||
| 7 | Support costs | |||||
| Current year | Costs ofgenerating | Governance | Primary purpose | Total 2022 | ||
| voluntary | income | |||||
| f | f | f | f | |||
| Staff related costs | 1,044 | 1,044 | 102,341 | 104,429 | ||
| Other costs | 3,441 | 3,441 | 284,356 | 291,238 | ||
| Wages and salaries | 21,575 | 21,575 | 1,403,342 | 1,446,492 | ||
| National insurance |
1,967 | 1,967 | 192,768 | 196,702 | ||
| Pension cost | 1,041 | 1,041 | 102,032 | 104,115 | ||
| 29,068 | 29,068 | 2,084,839 | 2,142,976 |
| Prior Year | Costs | ofgenerating | ofgenerating | ofgenerating | Governance | Primary purpose | Total 2021 | |
|---|---|---|---|---|---|---|---|---|
| voluntary | income | |||||||
| f | f | E | f | |||||
| Staff related costs | 651 | 651 | 63,777 | 65,079 | ||||
| Other costs | 3,340 | 3,340 | 280,694 | 287,374 | ||||
| Wages and salaries | 17,048 | 17,048 | 1,087,919 | 1,122,015 | ||||
| National insurance |
1,445 | 1,445 | 141,640 | 144,530 | ||||
| Pension cost | 622 | 622 | 60,958 | 62,202 | ||||
| 23,106 | 23,106 | 1,634,988 | 1,681,200 | |||||
| e support costs | allocation | has been based | on employee | numbers. | ||||
| rnover | ||||||||
| turnover arose in the United |
Kingdom. | |||||||
| t incoming resources | ||||||||
| This is stated | after charging: | |||||||
| 2022 | 2021 | |||||||
| f | f | |||||||
| Depreciation | oftangible | fixed | assets: | |||||
| -owned | by the charitable | group | 862,224 | 747,731 | ||||
| Auditor's remuneration |
—audit | 19,800 | 17,350 | |||||
| —non | audit | services | 1,350 | 1,200 |
| Staff costs were as follows: | 2022f | 2021 f |
|---|---|---|
| Wages and salaries | 2,301,345 | 1,826,588 |
| Social security costs | 205,131 | 150,444 |
| Other pension costs | 108,284 | 63,925 |
| 2,614,760 | 2,040,957 |
| 2022 | 2021 | |||
|---|---|---|---|---|
| Number | Number | |||
| Museum | staff | 92 | 78 | |
| Administration | staff | 1 | 1 | |
| 93 | 79 |
| Assets in | Furniture | ||||
|---|---|---|---|---|---|
| the course of | fittings & | ||||
| Buildings | construction | Displays | equipment | Total | |
| Group | f | f | f | f | E |
| Cost | |||||
| 1January 2022 | 21,380,010 | 10,773 | 3,192,437 | 3,263,734 | 27,846,954 |
| Additions | 79,166 | 295,140 | 9,599 | 150,134 | 534,038 |
| Disposals | (2,087) | (65,007) | (67,094) | ||
| Transfers | |||||
| 31December 2022 | 21,457,089 | 305,913 | 3,137,029 | 3,413,868 | 28,313,899 |
| Depreciation | |||||
| 1January 2022 | 5,429,127 | 2,781,698 | 1,621,497 | 9,832,322 | |
| Charge for the year | 566,994 | 154,714 | 140,516 | 862,224 | |
| On disposals | (65,007) | (65,007) | |||
| 31December 2022 | 5,996,121 | 2,871,405 | 1,762,013 | 10,629,539 | |
| Net book value | |||||
| 31December 2022 | 15,460,968 | 305,913 | 265,624 | 1,651,855 | 17,684,360 |
| 31December 2021 | 15,950,883 | 10,773 | 410,739 | 1,642,237 | 18,014,632 |
| Total 2022 | Total 2021 | |||
|---|---|---|---|---|
| Number | Number | |||
| Documents | &60%completed | 62,455 | 60,650 | |
| Journals | 2,628 | 2,596 | ||
| Maps/technical | drawings | 4,296 | 4,173 | |
| Photographs | and images | 263,000 | 263,000 | |
| Total | 332,379 | 330,419 |
| Catalogued heritage assets |
||||||
|---|---|---|---|---|---|---|
| 2022 | Net | 2021 | 2020 | 2019 | 2018 | |
| movement | ||||||
| Number | Number | Number | Number | Number | Number | |
| Vehicles, trailers, turrets etc. | 408 | 24 | 384 | 378 | 378 | 373 |
| Audio visual | 5,390 | 319 | 5,071 | 4,960 | 4,707 | 4,185 |
| Books | 10,934 | 137 | 10,797 | 10,292 | 10,276 | 10,007 |
| Equipment | 5,295 | 45 | 5,250 | 5,068 | 4,971 | 4,851 |
| Art/sliver | 863 | 6 | 857 | 830 | 926 | 827 |
| Flags | 482 | 5 | 477 | 460 | 460 | 453 |
| Medals | 3,797 | 84 | 3,713 | 3,192 | 3,175 | 3,046 |
| Memorabilia | 3,277 | 45 | 3232 | 2,979 | 2,966 | 2,838 |
| Models | 1,059 | (53) | 1,112 | 1,046 | 1,044 | 1,045 |
| Uniforms | 7,398 | (451) | 7,849 | 7,077 | 7,046 | 6,711 |
| Weapons | 1,052 | (107) | 1,159 | 955 | 949 | 936 |
| Total | 39,955 | 94 | 39,901 | 37,237 | 38,898 | 35,272 |
| Listed | ||
|---|---|---|
| Securities | ||
| Group and | Charity | f |
| Market value | ||
| At 1January | 2022 | 7,233,730 |
| Additions | ||
| Disposals | (73,190) | |
| (Loss)/gain | on investments | (659,400) |
| At 31December 2022 | 6,501,140 |
| Name ofundertaking | Name ofundertaking | Registered | office | Class ofshare held | %Held | Assets | Liabilities |
|---|---|---|---|---|---|---|---|
| The Tank | Museum Trading |
Bovington | Camp, | Ordinary | 100.00 | 1,008,631 | 524,291 |
| Company | Limited | Wareham, | Dorset, | ||||
| (registered | no. 02236998) | BH20 6JG |
| 14 | Stocks | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Group | Charity | |||||||||
| 2022 | 2021 | 2022 | 2021 | |||||||
| f | f | f | f | |||||||
| Finished | goods | and goods for resale | 451,255 | 466,456 | ||||||
| 15 | Debtors | |||||||||
| Group | Charity | |||||||||
| 2022f | 2021 f |
2022 f |
2021 f |
|||||||
| Trade debtors | 37,725 | 37,402 | 16,279 | 16,273 | ||||||
| Amounts | due | from | subsidiary | 311,595 | 217,123 | |||||
| Other debtors | 12,753 | 2,208 | 12,779 | 1,710 | ||||||
| Prepayments | and | accrued income | 404,469 | 325,667 | 363,217 | 306,057 | ||||
| 454,947 | 365,277 | 703,870 | 541,163 | |||||||
| 16 | Creditors: | Amounts | falling due within one year | |||||||
| Group | Charity | |||||||||
| 2022 f |
2021 f |
2022f | 2021 f |
|||||||
| Trade creditors | 219,832 | 234,965 | 87,577 | 101,514 | ||||||
| Other taxation | and social security | 53,705 | 78,171 | 53,705 | 76,321 | |||||
| Other creditors | 56,409 | 24,507 | 52,816 | 22,379 | ||||||
| Accruals | and deferred | income | 308,912 | 370,241 | 232,090 | 290,817 | ||||
| 638,858 | 707,884 | 424,188 | 491,031 |
| Movement of | funds for the y | ear | ||||
|---|---|---|---|---|---|---|
| At | Incoming | Resources | Transfers | Gains/(losses) | At 31 | |
| Current year | 1January | resources | expended | in/(out) | on | December |
| 2022 | investments | 2022 | ||||
| Designated | ||||||
| funds | ||||||
| Fixed assets | 4,740,771 | (138,861) | 4,601,910 | |||
| Vehicle | (20,471) | 20,471 | ||||
| restoration | ||||||
| Vehicle store | 1,000,000 | 1,000,000 | ||||
| 2054fund | 3,591,537 | 290,000 | (397,731) | 3,483,806 | ||
| General | ||||||
| resource | 1,164,220 | (86,290) | 1,077,930 | |||
| 10,496,528 | (159,332) | 310,471 | (484,021) | 10,163,646 | ||
| General funds | ||||||
| Reserves | 4,430,752 | 7,469,035 | (6,695,223) | (290,000) | 4,914,563 | |
| Total unrestricted | ||||||
| funds | 14,927,280 | 7,469,035 | (6,854,555) | 20,471 | (484,021) | 15,078,209 |
| Restricted funds | ||||||
| Buildings | 10,567,793 | 101,285 | (337,112) | 10,331,966 | ||
| Exhibitions | 638,417 | 336,465 | (186,721) | 788,161 | ||
| Revenue | 112,387 | 181,870 | (153,337) | (20,471) | 120,449 | |
| 11,318,597 | 619,620 | (677,170) | (20,471) | 11,240,576 | ||
| Endowment | ||||||
| funds | 1,475,617 | (175,379) | 1,300,238 | |||
| Total funds | 27,721,494 | 8,088,655 | (7,531,725) | (659,400) | 27,619,023 |
| 17 Statement offunds (continued) | 17 Statement offunds (continued) | |||||
|---|---|---|---|---|---|---|
| At | Incoming | Resources | Transfers | Gains | At 31 | |
| Prior Year | 1January | resources | expended | in/(out) | December | |
| 2021 | 2021 | |||||
| f | f | |||||
| Designated | ||||||
| funds | ||||||
| Fixed assets | 4,881,187 | (140,416) | 4,740,771 | |||
| Vehicle | ||||||
| restoration | 14,820 | (24,027) | 9,207 | |||
| Vehicle store | 1,000,000 | 1,000,000 | ||||
| 2054fund | 2,997,556 | 200,000 | 393,981 | 3,591,537 | ||
| General | ||||||
| resource | 1,081,207 | 83,013 | 1,164,220 | |||
| 8,974,770 | (164,443) | 1,209,207 | 476,994 | 10,496,528 | ||
| General funds | ||||||
| Reserves | 4,342,165 | 6,645,170 | (5,356,583) | (1,200,000) | 4,430,752 | |
| funds | 13,316,935 | 6,645,170 | (5,521,026) | 9,207 | 476,994 | 14,927,280 |
| Restricted funds | ||||||
| Buildings | 10,429,833 | 243,757 | (426,511) | 320,714 | 10,567,793 | |
| Exhibitions | 810,514 | 277,402 | (126,385) | (323,114) | 638,417 | |
| Revenue | 110,679 | 73,003 | (64,488) | (6,807) | 112,387 | |
| 11,351,026 | 594,162 | (617,384) | (9,207) | 11,318,597 | ||
| Endowment | ||||||
| funds | 1,298,701 | 176,916 | 1,475,617 | |||
| Total funds | 25,966,662 | 7,239,332 | (6,138,410) | 653,910 | 27,721,494 |
| Fund balances at 31December 20 | 22 are represented | by: | ||
|---|---|---|---|---|
| Restricted | Endowment | Unrestricted | Total funds | |
| funds 2022 | funds 2022 | funds | 2022 | |
| 2022 | ||||
| f | f | f | ||
| Tangible fixed assets | 11,120,127 | 6,564,233 | 17,684,360 | |
| Fixed asset investments | 1,300,238 | 4,122,972 | 5,423,210 | |
| Current asset investments | 1,077,930 | 1,077,930 | ||
| Current assets | 120,449 | 3,951,933 | 4,072,382 | |
| Creditors due within one year | (638,859) | (638,859) | ||
| Total | 11,240,576 | 1,300,238 | 15,078,209 | 27,617,023 |
| Fund balances as a | t 3 | 1Decembe | r | 2021are represen | 2021are represen | ted by: |
||
|---|---|---|---|---|---|---|---|---|
| Restricted | Endowment | Unrestricted | Total funds | |||||
| funds 2021 | funds 2021 | funds | 2021 | |||||
| 2021 | ||||||||
| f | f | f | ||||||
| Tangible fixed assets | 11,100,542 | 6,914,090 | 18,014,632 | |||||
| Fixed asset investments | 1,475,617 | 4,593,893 | 6,069,510 | |||||
| Current asset investments | 1,164,220 | 1,164,220 | ||||||
| Current assets | 218,055 | 2,962,961 | 3,181,016 | |||||
| Creditors due within | one year | (707,884) | (707,884) | |||||
| Total | 11,318,597 | 1,475,617 | 14,927,280 | 27,721,494 | ||||
| Reconciliation ofnet | movement | in | funds to net | cash | flow froin operating | activities | ||
| 2022 | 2021 | |||||||
| f | f | |||||||
| Net (expenditure)/ | income for the year (as per | Statement of Financial | (102,471) | 1,754,832 | ||||
| Activities) | ||||||||
| Adjustment for: |
||||||||
| Depreciation charges |
862,224 | 747,731 | ||||||
| Loss on disposal offixed assets | 2,087 | |||||||
| Non-cash fixed asset | accrual | (116,452) | ||||||
| (Gains)/losses on investments |
659,400 | (653,910) | ||||||
| Dividends, interest |
and rents from investments | (37,507) | (4,804) | |||||
| Increase/(decrease) | in stocks | 15,201 | (133,682) | |||||
| Decrease in debtors | (89,670) | 230,187 | ||||||
| Decrease/(increase) | in creditors | (69,026) | 210,157 | |||||
| Net cash provided | by operating | activities | 1,123,787 | 2,150,511 | ||||
| Analysis ofchanges | in | net debt | ||||||
| Current year | Balance | at | Other | Balance at | ||||
| 1January | non-cash | 31December | ||||||
| 2022 f |
Cash flowsf | changesf | 2022 f |
|||||
| Cash in hand | 2,349,283 | 816,897 | 3,166,180 | |||||
| 2,349,283 | 816,897 | 3,166,180 |
| 20 | Analysis | ofchanges | in net debt (continued) | |||
|---|---|---|---|---|---|---|
| Prior | Year | Balance at | Other | Balance at | ||
| 1lanuary | non-cash | 31December | ||||
| 2021 f |
Cash flows f |
changesf | 2021f | |||
| Cash | in hand | 1,646,918 | 702,365 | 2,349,283 | ||
| 1,646,918 | 702,365 | 2,349,283 |