| Page | ||||
|---|---|---|---|---|
| Report of the Trustees | I | to | 4 | |
| Independent Examiner's |
Report | |||
| Statement of Financial |
Activities | |||
| Balance Sheet | 7 | to | 8 | |
| Notes to the Financial Statements | 9 | to | l5 | |
| Detailed Statement ofFinancial Activities |
16 |
| Registered office |
|||||
|---|---|---|---|---|---|
| Executive Business Support | |||||
| Davidson Road |
|||||
| Lichfield | |||||
| Staffordshire | |||||
| WSI49DZ | |||||
| Trustees | |||||
| Professor M Heneghan Consultant Hepatologist |
(resigned | 24.9.22) | |||
| Professor B R Davidson Hepatobiliary and Transplant Consultant |
|||||
| DrJW Ferguson Consultant Hepatologist (resigned 24.9.22) |
|||||
| Dr TJ Kendall Senior Clinical Fellow In Pathology | |||||
| Dr I A C Rowe University Clinical Academic Fellow |
|||||
| Dr S M Rushbrook Consultant Gastroentrologist |
(resigned | 24.9.22) | |||
| Dr V Snowdon Consultant Hepatologist |
|||||
| Ms M BClayton Lecturer In Liver Care |
|||||
| Dr M A Aldersley Consultant Hepatologist (resigned l.2.23) |
|||||
| Dr KJ Simpson Consultant Physician and Senior |
Lecturer | ||||
| Dr V R Aluvihare Transplant Hepatologist (resigned 24.9.22) |
|||||
| Professor F Oakley Professor of Fibrosis Biology |
(resigned | 24.9.22) | |||
| Professor M E Cramp Consultant Hepatologist (appointed |
23.9.22) | ||||
| Dr A M Elsharkawy Consultant Hepatologist (appointed 23.9,22) |
|||||
| Dr RJones Consultant Hepatologist |
|||||
| Dr K Drysale Hepatolgy Registrar Clinical Research (resigned |
3I.I.23) | ||||
| Professor R Mookerjee Professor ofTranslational | Hepatology | (appointed | 23.9.22) | ||
| Dr M Allison Consultant Hepatologist (appointed |
23.9.22) | ||||
| Dr S Chokshi Acting Director &Chief Scientific |
Offic (appointed | 23.9.22) |
| 2022 | 2021 | |||||||
|---|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | |||||
| funds | funds | funds | funds | |||||
| Notes | ||||||||
| INCOME AND ENDOWMENTS | FROM | |||||||
| Membership subscriptions |
99,160 | 99,160 | 94,339 | |||||
| Conference fees &sponsorship | income | 297,904 | 297,904 | 128,371 | ||||
| Interest receivable | 828 | 828 | 748 | |||||
| Total | 397,892 | 397,892 | 223,458 | |||||
| EXPENDITURE ON | ||||||||
| Conference costs | ||||||||
| Direct conference costs | 206,048 | 206,048 | 43,461 | |||||
| Other associated conference | costs | 197,398 | 197,398 | 117,442 | ||||
| 403,446 | 403,446 | 160,903 | ||||||
| Other | 13,476 | 13,476 | ||||||
| Total | 416,922 | 416,922 | 160,903 | |||||
| NET INCOME/(EXPENDITURE) | (19,030) | (19,030) | 62,555 | |||||
| RECONCILIATION OF |
FUNDS | |||||||
| Total funds brought forward | 144,031 | 22,377 | 166,408 | 103,853 | ||||
| TOTAL FUNDS CARRIED | FORWARD | 125,001 | 22,377 | 147,378 | 166,408 | |||
| CONTINUING OPERATIONS |
||||||||
| All income and expenditure | has | arisen | from continuing | activities. |
| Balance Sheet | Balance Sheet | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| 31 DECEMBER 2022 | |||||||||
| 2022 | 2021 | ||||||||
| Unrestricted | Restricted | Total | Total | ||||||
| funds | funds | funds | funds | ||||||
| Notes | f | ||||||||
| FIXEDASSETS | |||||||||
| Investments | 12 | ||||||||
| CURRENT ASSETS | |||||||||
| Debtors: amounts | falling due within one year | 13 | 17,893 | 17,893 | 14,464 | ||||
| Cash ar. bank | 184,360 | 22,377 | 206,737 | 211,358 | |||||
| 202,253 | 22,377 | 224,630 | 225,822 | ||||||
| CREDITORS | |||||||||
| Amounts falling |
due | within | one year | 14 | (45,129) | (45,129) | (28,029) | ||
| NET CURRENT | ASSETS | 157,124 | 22,377 | 179,501 | 197,793 | ||||
| TOTAL ASSETS | LESS | CURRENT | |||||||
| LIABILITIES | 157,125 | 22,377 | 179,502 | 197,794 | |||||
| CREDITORS | |||||||||
| Amounts falling |
due | after more than one year | 15 | (32,124) | (32,124) | (31,386) | |||
| NET ASSETS | 125,001 | 22,377 | 147,378 | 166,408 | |||||
| FUNDS | 16 | ||||||||
| Unrestricted funds: |
|||||||||
| General fund |
125,001 | 144,031 | |||||||
| Restricted funds: |
|||||||||
| BASL nurses | fund | 6,627 | 6,627 | ||||||
| CCA UK Neil Blenkinsop | donation for research | 15,750 | 15,750 | ||||||
| only | |||||||||
| 22,377 | 22,377 | ||||||||
| TOTAL FUNDS | 147,378 | 166,408 |
| 2022 | 202I | |||
|---|---|---|---|---|
| E | ||||
| Interest receivable | 828 | 748 | ||
| 6. | DIRECT CONFERENCE COSTS | |||
| 2022 | 202I | |||
| Annual conference costs |
I94,548 | 25,248 | ||
| Annual support to UKLA |
I l,500 | I I,500 | ||
| Support costs | 6,7 I3 | |||
| 206,048 | 43,46 I | |||
| 7. | OTHER ASSOCIATED | CONFERENCE COSTS | ||
| 2022 | 2021 | |||
| E | ||||
| Travel & hotels | 2,242 | 584 | ||
| Artwork/design |
3,536 | I I5 | ||
| CPD application | 284 | 56I | ||
| Bank charges | 4, I96 | 4,8I4 | ||
| Website | 6,I85 | 4,507 | ||
| Secretarial support costs | 5,75 I | 4,004 | ||
| EBSCosts | 175,204 | I40,275 | ||
| Credit release - Swansea HE | (37,4 I8) | |||
| I97,398 | I I7,442 | |||
| 8. | SUPPORT COSTS | |||
| Governance | ||||
| costs | ||||
| Other resources expended | l3,476 | |||
| 9. | NET INCOME/(EXPENDITURE) | |||
| Net income/(expenditure) | is stated after charging/(crediting): | |||
| 2022 | 202 I | |||
| Accountancy fees |
5,047 | 4,020 |
| Unrestricted | Restricted | Total | |||||
|---|---|---|---|---|---|---|---|
| funds | funds | funds | |||||
| f. | f | ||||||
| INCOME AND ENDOWMENTS | FROM | ||||||
| Membership subscriptions |
94,339 | 94,339 | |||||
| Conference fees &sponsorship | income | 128,371 | 128,371 | ||||
| Interest receivable | 748 | 748 | |||||
| Total | 223,458 | 223,458 | |||||
| EXPENDITURE ON | |||||||
| Conference costs | |||||||
| Direct conference costs | 43,461 | 43,461 | |||||
| Other associated conference costs | 117,442 | 117,442 | |||||
| 160,903 | 160,903 | ||||||
| NET INCOME | 62,555 | 62,555 | |||||
| RECONCILIATION | OF FUNDS | ||||||
| Total funds brought forward | 81,476 | 22,377 | 103,853 | ||||
| TOTAL FUNDS CARRIED | FORWARD | 144,031 | 22,377 | 166,408 | |||
| 12. | FIXEDASSET INVESTMENTS | ||||||
| Unlisted | |||||||
| investments | |||||||
| MARKET VALUE | |||||||
| At I January 2022 and 31 December 2022 |
|||||||
| NET BOOKVALUE | |||||||
| At 31 December 2022 | |||||||
| At 31 December 2021 |
| 2022 | 2021 | |||||
|---|---|---|---|---|---|---|
| E | ||||||
| Trade debtors | 17,500 | 10,062 | ||||
| VAT | 4,029 | |||||
| Prepayments | 393 | 373 | ||||
| 17,893 | 14,464 | |||||
| CREDITORS: AMOUNTS | FALLING DUE WITHIN ONE YEAR | |||||
| Deferred | income | |||||
| 2022 | 2021 | |||||
| E. | E | |||||
| Deferred | income at | I January | 2022 | 14,000 | 0 | |
| Resources | deferred | during the year | 20,300 | 14,000 | ||
| Amounts | released from prior | year | (14,000) | 0 | ||
| Deferred | income | at 31 December 2022 | 20,300 | 14,000 |
| 15. | CREDITORS | : | AMOUN | TS FALLING DU |
E AFTER MORE TH | AN ONE YEAR | ||
|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | |||||||
| Bursary Fund - |
support for members to attend | meetings | 20,381 | 19,643 | ||||
| Swansea health | economics | work to accompany | HCCUK Projec | (736) | (736) | |||
| BLNA restricted | fund | 12,479 | 12,479 | |||||
| 32,124 | 31,386 | |||||||
| 16. | MOVEMENT | IN FUNDS | ||||||
| Net | ||||||||
| movement | At | |||||||
| At 1.1.22 | in funds | 31.12.22 | ||||||
| Unrestricted | funds | |||||||
| General fund |
144,031 | (19,030) | 125,001 | |||||
| Restricted funds | ||||||||
| BASL nurses fund | 6,627 | 6,627 | ||||||
| CCA UK Neil | Blenkinsop | donation for | ||||||
| research only |
15,750 | 15,750 | ||||||
| 22,377 | 22,377 | |||||||
| TOTAL FUNDS | 166,408 | (19,030) | 147,378 |
| Net movement | in funds, | included | in the above are as follows: | |||
|---|---|---|---|---|---|---|
| Incoming | Resources | Movement | ||||
| resources | expended | in funds | ||||
| Unrestricted | funds | |||||
| General fund |
397,892 | (416,922) | (19,030) | |||
| TOTAL FUNDS | 397,892 | (416,922) | (19,030) | |||
| Comparatives | for movement | in funds |
| Net | ||||||
|---|---|---|---|---|---|---|
| movement | At | |||||
| At 1,1.21 | in funds | 31.12.21 | ||||
| f | ||||||
| Unrestricted | funds | |||||
| General fund |
81,476 | 62,555 | 144,031 | |||
| Restricted funds | ||||||
| BASL nurses | fund | 6,627 | 6,627 | |||
| CCA UK Neil Blenkinsop | donation | for | ||||
| research only |
15,750 | 15,750 | ||||
| 22,377 | 22,377 | |||||
| TOTAL FUNDS | 103,853 | 62,555 | 166,408 |
| Incoming | Resources | Movement | |||
|---|---|---|---|---|---|
| resources | expended | in funds | |||
| E | |||||
| Unrestricted | funds | ||||
| General | fund | 223,458 | (160,903) | 62,555 | |
| TOTAL FUNDS | 223,458 | (160,903) | 62,555 |
| for the ear ended 31 DEC |
EMBER 2022 | ||
|---|---|---|---|
| 2022 | 2021 | ||
| E | |||
| INCOME AND ENDOWMENTS | |||
| Membership subscriptions |
|||
| Donations | 160 | ||
| Subscriptions | 99,160 | 94,179 | |
| 99,160 | 94,339 | ||
| Conference fees &sponsorship | income | ||
| Conference income |
297,904 | 128,371 | |
| Interest receivable | |||
| Interest receivable | 828 | 748 | |
| Total incoming resources | 397,892 | 223,458 | |
| EXPENDITURE | |||
| Direct conference costs | |||
| Annual conference costs |
194,548 | 25,248 | |
| Annual support to UKLA |
11,500 | 11,500 | |
| 206,048 | 36,748 | ||
| Other associated conference costs | |||
| Travel 8c hotels |
2,242 | 58ยน | |
| Artwork/design |
3,536 | 115 | |
| CPD application | 284 | 561 | |
| Bank charges | 4,196 | 4โ814 | |
| Website | 6, 185 | 4,507 | |
| Secretarial support costs | 5,751 | 4,004 | |
| EBSCosts | 175,204 | 140,275 | |
| Credit release - Swansea HE | (37,418) | ||
| 197,398 | 117,442 | ||
| Support costs | |||
| Governance costs |
|||
| Accountancy fees |
5,047 | 4,020 | |
| Other legal and professional |
8,429 | 2,693 | |
| 13,476 | 6,713 | ||
| Total resources expended |
416,922 | 160,903 | |
| Net (expenditure)/income | (19,030) | 62,555 |