| Page | ||||
|---|---|---|---|---|
| Reference and Administrative | Details ofthe Charity, | its Trustees and Advisers | 1-2 | |
| Trustees' Report |
3-14 | |||
| Independent Auditor's |
Report | on the Financial Statements | 15-19 | |
| Statement of Financial | Activities | 20-21 | ||
| Balance Sheet | 22-23 | |||
| Statement ofCash Flows | 24 | |||
| Notes to the Financial | Statements | 25-42 |
| Unrestricted | Restricted | Endowment | Total | Total | ||||
|---|---|---|---|---|---|---|---|---|
| funds | funds | funds | funds | funds | ||||
| Note | 2021 E |
2021 f |
2021 E |
2021 E |
2020 | |||
| income and | ||||||||
| endowments | from: | |||||||
| Donations and |
legacies | 464,861 | 64,134 | 528,995 | 425,255 | |||
| Charitable activities |
27,308 | 27,308 | 16,843 | |||||
| Other trading | activities | 180,933 | 180,933 | 184,462 | ||||
| Investments | 932 | 932 | 686 | |||||
| Total income | and | |||||||
| endowments | 674,034 | 64,134 | 738,168 | 627,246 | ||||
| Expenditure | on: | |||||||
| Raising funds | 102,078 | 102,078 | 116,393 | |||||
| Charitable activities: |
||||||||
| NKF Annual | Patient | |||||||
| Event | 20,136 | 20,136 | ||||||
| Publications | and | |||||||
| information | 153,208 | 153,208 | 135,579 | |||||
| Patient support | 45,259 | 64,134 | 109,393 | 118,105 | ||||
| Other conferences | ||||||||
| and meetings | 60,930 | 60,930 | 39,538 | |||||
| Other charitable | ||||||||
| activities | 897 | 897 | ||||||
| Total expenditure | 382,508 | 64,134 | 446,642 | 409,615 | ||||
| Net income | before | |||||||
| net gains on investments |
291,526 | 291,526 | 217,631 | |||||
| Net gains on | ||||||||
| investments | 44,236 | 88,473 | 132,709 | 71,699 | ||||
| Net movement | in | |||||||
| funds | 335,762 | 88,473 | 424,235 | 289,330 |
| Unrestricted | Restricted | Endowment | Total | Total | |||
|---|---|---|---|---|---|---|---|
| funds | funds | funds | funds | funds | |||
| 2021 | 2021 | 2021 | 2021 | 2020 | |||
| Note | f. | ||||||
| Reconciliation | of | ||||||
| funds: | |||||||
| Total funds brought | |||||||
| forward | 1,334,207 | 481,489 | 1,815,696 | 1,526,366 | |||
| Net movement | in funds | 335,762 | 88,473 | 424,235 | 289,330 | ||
| Total funds carried | |||||||
| forward | 1,669,969 | 569,962 | 2,239,931 | 1,815,696 |
| 2021 | 2020 | ||||||
|---|---|---|---|---|---|---|---|
| Note | |||||||
| Fixed assets | |||||||
| Intangible assets | 13 | 13,932 | |||||
| Tangible assets | 14 | 273,633 | 283,901 | ||||
| Investments | 15 | 1,520,470 | 1,087,726 | ||||
| 1,808,035 | 1,371,627 | ||||||
| Cunent assets | |||||||
| Debtors | 16 | 41,256 | 27,731 | ||||
| Cash at bank and | in hand | 411,900 | 451,552 | ||||
| 453,156 | 479,283 | ||||||
| Creditors: amounts | falling due within one | ||||||
| year | (21,260) | (35,214) | |||||
| Net current assets | 431,896 | 444,069 | |||||
| Total assets less | current liabilities | 2,239,931 | 1,815,696 | ||||
| Net assets excluding | pension asset | 2,239,931 | 1,815,696 | ||||
| Total net assets | 2,239,931 | 'l,815,696 |
| 2021 | 2020 | |||
|---|---|---|---|---|
| Note | ||||
| Charity funds | ||||
| Endowment | funds | 18 | 569,962 | 481,489 |
| Unrestricted | funds | 18 | 1,669,969 | 1,334,207 |
| Total funds | 2,239,931 | 1,815,696 |
| STATEMENT OF CASH FLOWS | STATEMENT OF CASH FLOWS | |||||
|---|---|---|---|---|---|---|
| FOR THE YEAR ENDED 31 DECEMBER 2021 | ||||||
| 2021 | 2020 | |||||
| E | ||||||
| Cash flows from operating | activities | |||||
| Net cash used in operating |
activities | 274,931 | 457,947 | |||
| Cash flows from investing | activities | |||||
| Dividends, interests and rents from investments |
932 | 686 | ||||
| Purchase of intangible assets |
(15,480) | |||||
| Purchase of investments | (300,035) | (300,107) | ||||
| Net cash used in investing | activities | (314,583) | (299,421) | |||
| Cash flows from financing | activities | |||||
| Net cash provided by financing activities |
||||||
| Change in cash and cash |
equivalents | in | the year | (39,652) | 158,526 | |
| Cash and cash equivalents | at the beginning | ofthe year | 451,552 | 293,026 | ||
| Cash and cash equivalents | at the end ofthe year | 411,900 | 451,552 | |||
| The notes on pages 25 to 42 | form part | ofthese financial statements |
| Unrestricted | Restricted | Total | Total | |
|---|---|---|---|---|
| funds | funds | funds | funds | |
| 2021 | 2021 | 2021 | 2020 | |
| E | ||||
| Donations | 119,863 | 56,134 | 175,997 | 146,288 |
| Legacies | 304,648 | 304,648 | 191,093 | |
| Grants | 40,350 | 8,000 | 48,350 | 87,874 |
| Total 2021 | 464,861 | 64,134 | 528,995 | 425,255 |
| Total 2020 | 353,914 | 71,341 | 425,255 |
| Unrestricted | Total | Total | |||
|---|---|---|---|---|---|
| funds | funds | funds | |||
| 2021 | 2021 | 2020 | |||
| F | |||||
| Income from charitable | activities - NKF Annual | Patient Event | 15,000 | 15,000 | |
| Income from charitable | activities - Publications | and | |||
| information | 7,056 | 7,056 | 10,960 | ||
| Income from charitable | activities - Patient support | 5,252 | 5,252 | 5,833 | |
| Other Income | 50 | ||||
| Total 2021 | 27,308 | 27,308 | 16,843 | ||
| Total 2020 | 16,843 | 16,843 |
| Annual | Lottery |
|---|---|
| Merchandise | |
| Other | fundraising |
| Unrestricted | Total | Total |
|---|---|---|
| funds | funds | funds |
| 2021 | 2021 | 2020 |
| F | ||
| 26,521 | 26,521 | 25,730 |
| 13,713 | 13,713 | 35,535 |
| 140,699 | 140,699 | 123,197 |
| 180,933 | 180,933 | 184,462 |
| 184,462 | 184,462 |
| Unrestricted | Total | Total |
|---|---|---|
| funds | funds | funds |
| 2021 | 2021 | 2020 |
| E | ||
| 932 | 932 | 686 |
| 686 | 686 |
| Unrestricted | Total | Total | ||||
|---|---|---|---|---|---|---|
| funds | funds | funds | ||||
| 2021f | 2021 | 2020 | ||||
| Lottery Costs | 10,977 | 10,977 | 7,386 | |||
| Merchandise | and | volunteer | costs | 6,972 | 6,972 | 20,618 |
| Other fundraising | costs | 22,287 | 22,287 | 22,214 | ||
| Costs of raising voluntary | income - wages and salaries | 52,454 | 52,454 | 50,535 | ||
| Costs of raising voluntary | income - Nl | 5,192 | 5,192 | 8,571 | ||
| Costs of raising voluntary | income - pension costs | 4,196 | 4,196 | 7,069 | ||
| Total 2021 | 102,078 | 102,078 | 116,393 | |||
| Total 2020 | 116,393 | 116,393 |
| Unrestricted | Restricted | Total | Total | |||
|---|---|---|---|---|---|---|
| funds | funds | funds | funds | |||
| 2021 | 2021 | 2021 | 2020 | |||
| NKF Annual | Patient | Event | 21,033 | 21,033 | ||
| Publications | and information | 153,208 | 153,208 | 135,579 | ||
| Patient support | 45,259 | 64,134 | 109,393 | 118,105 | ||
| Other conferences | 8 meetings | 60,930 | 60,930 | 39,538 | ||
| Total 2021 | 280,430 | 64,134 | 344,564 | 293,222 | ||
| Total 2020 | 221,881 | 71,341 | 293,222 |
| Activities | ||||||
|---|---|---|---|---|---|---|
| undertaken | Support | Total | Total | |||
| directly | costs | funds | funds | |||
| 2021 | 2021 | 2021 | 2020 | |||
| F | ||||||
| NKF Patient | Events | 4,632 | 16,401 | 21,033 | ||
| Publications | and information | 76,252 | 76,956 | 153,208 | 135,579 | |
| Patient support | 17,807 | 91,586 | 109,393 | 118,105 | ||
| Other conferences | 8 meetings | 1,125 | 59,805 | 60,930 | 39,538 | |
| Total 2021 | 99,816 | 244,748 | 344,564 | 293,222 | ||
| Total 2020 | 67,416 | 225,806 | 293,222 |
| The auditor's Staff costs |
remunerat | ion amount |
s to an |
auditor fee off4,140(202 | 0-E4,140). | |
|---|---|---|---|---|---|---|
| 2021 | 2020 | |||||
| Wages and | salaries | 199,614 | 198,626 | |||
| Social security costs | 13,909 | 13,142 | ||||
| Contribution | to defined | contribution | pension | schemes | 18,930 | 14,138 |
| 232,453 | 225,906 | |||||
| The average | number of persons employed | by the Charity during the year was as follows: |
| 2021 | 2020 | ||
|---|---|---|---|
| No. | No. | ||
| Total | Staff |
| Intangible assets | |||
|---|---|---|---|
| NKF | |||
| database | Website | ||
| software | devt. | Totalf | |
| Cost | |||
| At 1 January 2021 | 41,275 | 9,000 | 50,275 |
| Additions | 15,480 | 15,480 | |
| Disposals | (41,275) | (41,275) | |
| At 31 December 2021 | 15,480 | 9,000 | 24,480 |
| Amortisation | |||
| At 1 January 2021 | 41,275 | 9,000 | 50,275 |
| Charge for the year | 1,548 | 1,548 | |
| On disposals | (41,275) | (41,275) | |
| At 31 December 2021 | 1,548 | 9,000 | 10,54& |
| Net book value | |||
| At 31 December 2021 | 13,932 | 13,932 | |
| At31December 2020 |
| Long-term | ||||
|---|---|---|---|---|
| leasehold | Fixtures and | |||
| property f |
fittings F |
Totalf | ||
| Cost or valuation | ||||
| At 1 January 2021 | 530,465 | 76,792 | 607,257 | |
| At 31 December 2021 | 530,465 | 76,792 | 607,257 | |
| Depreciation | ||||
| At 1 January 2021 | 264,515 | 58,841 | 323,356 | |
| Charge for the year | 6,401 | 3,867 | 10,268 | |
| At 31December 2021 | 270,916 | 62,708 | 333,624 | |
| Net book value | ||||
| At 31 December 2021 | 259,549 | 14,084 | 273,633 | |
| At 31December 2020 | 265,950 | 17,951 | 283,901 | |
| 15. | Fixed asset investments | |||
| Listed | ||||
| investmentsf | ||||
| Cost or valuation | ||||
| At 1 January 2021 | 1,087,726 | |||
| Additions | 300,035 | |||
| Revaluations | 132,709 | |||
| At 31 December 2021 | 1,520,470 | |||
| Net book value | ||||
| At 31 December 2021 | 1,520,470 | |||
| At 31December 2020 | 1,087,726 |
| 2021 | 2020 | ||
|---|---|---|---|
| E | |||
| Due within one year | |||
| Trade debtors | 3,307 | 18,513 | |
| Other debtors | 1,179 | 3,629 | |
| Prepayments | and accrued income | 36,770 | 5,589 |
| 41,256 | 27,731 |
| 2021 | 2020 | ||||
|---|---|---|---|---|---|
| Other taxation and |
social security | 4,765 | 4,424 | ||
| Other creditors | 4,566 | 1,744 | |||
| Accruals | and deferred income |
11,929 | 29,046 | ||
| 21,260 | 35,214 | ||||
| 2021 | 2020 | ||||
| Deferred | income at 1 January 2021 | 24,906 | 5,904 | ||
| Resources deferred | during the year | 7,789 | 24,906 | ||
| Amounts | released | from previous | periods | (24,906) | (5,904) |
| 7,789 | 24,906 |
| Statement offunds | - current | year | ||||
|---|---|---|---|---|---|---|
| Balance at | ||||||
| Balance at 1 | 31 | |||||
| January | Gains/ | December | ||||
| 2021 | Income | Expenditure | (Losses) | 2021 | ||
| F | f. | f. | ||||
| Unrestricted funds |
||||||
| Designated funds |
||||||
| young@NKF | 13,862 | 13,862 | ||||
| General funds | ||||||
| General funds | 1,320,345 | 674,034 | (382,508) | 44,236 | 1,656,107 | |
| Total Unrestricted | funds | 1,334,207 | 674,034 | (382,508) | 44,236 | 1,669,969 |
| Endowment funds |
||||||
| Endowment Fund |
481,489 | 88,473 | 569,962 | |||
| Restricted funds | ||||||
| Grants for helpline | income | 64,134 | (64,134) | |||
| Total offunds | 1,815,696 | 738,168 | (446,642) | 132,709 | 2,239,931 |
| Statement offunds | - prior ye | ar | ||||
|---|---|---|---|---|---|---|
| Balance at | ||||||
| Balance at | 31 | |||||
| 1January | Gainsr | December | ||||
| 2020 | Income | Expenditure | (Losses) | 2020 | ||
| E | ||||||
| Unrestricted funds |
||||||
| Designated funds |
||||||
| young@NKF | 16,295 | (2,433) | 13,862 | |||
| General funds | ||||||
| General funds | 1,076,381 | 555,905 | (335,841) | 23,900 | 1,320,345 | |
| Total Unrestricted | funds | 1,092,676 | 555,905 | (338,274) | 23,900 | 1,334,207 |
| Endowment funds |
||||||
| Endowment Fund |
433,690 | 47,799 | 481,489 | |||
| Restricted funds | ||||||
| Grants for helpline | income | 71,341 | (71,341) | |||
| Total offunds | 1,526,366 | 627,246 | (409,615) | 71,699 | 1,815,696 |
| Summary | offunds - cur | rent year | ||||
|---|---|---|---|---|---|---|
| Balance at | ||||||
| Balance at 1 | 31 | |||||
| January | Gains/ | December | ||||
| 2021 | Income | Expendituref | (Losses) | 2021 | ||
| Designated | funds | 13,862 | 13,862 | |||
| General funds | 1,320,345 | 674,034 | (382,508) | 44,236 | 1,656,107 | |
| Endowment | funds | 481,489 | 88,473 | 569,962 | ||
| Restricted | funds | 64,134 | (64,134) | |||
| 1,815,696 | 738,168 | (446,642) | 132,709 | 2,239,931 |
| Summary | offunds - prior | year | ||||
|---|---|---|---|---|---|---|
| Balance at | ||||||
| Balance at | 31 | |||||
| 1January | Gains/ | December | ||||
| 2020 | Income | Expenditure | (Losses) | 2020 | ||
| E | E | |||||
| Designated | funds | 16,295 | (2,433) | 13,862 | ||
| General funds | 1,076,381 | 555,905 | (335,841) | 23,900 | 1,320,345 | |
| Endowment | funds | 433,690 | 47,799 | 481,489 | ||
| Restricted | funds | 71,341 | (71,341) | |||
| 1,526,366 | 627,246 | (409,615) | 71,699 | 1,815,696 |
| Analysis Analysis |
ofnet assets between funds of net assets between funds -current year |
|||
|---|---|---|---|---|
| Unrestricted | Endowment | Total | ||
| funds | funds | funds | ||
| 2021 | 2021 | 2021 | ||
| E | ||||
| Tangible | fixed assets | 273,633 | 273,633 | |
| Intangible | fixed assets | 13,932 | 13,932 | |
| Fixed asset investments | 950,508 | 569,962 | 1,520,470 | |
| Current assets | 453,156 | 453,156 | ||
| Creditors | due within one year | (21,260) | (21,260) | |
| Total | 1,669,969 | 569,962 | 2,239,931 | |
| Analysis | of net assets between funds - prior year | |||
| Unrestricted | Endowment | Total | ||
| funds | funds | funds | ||
| 2020 | 2020 | 2020f | ||
| Tangible | fixed assets | 283,901 | 283,901 | |
| Fixed asset investments | 606,237 | 481,489 | 1,087,726 | |
| Current assets | 479,283 | 479,283 | ||
| Creditors | due within one year | (35,214) | (35,214) | |
| Tl | 1,334,207 | 481,489 | 1,815,696 |
| 21. | Reconciliation of |
net movement | net movement | in funds | to net cash flow from | operating | activities | |
|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | |||||||
| Net income for the | year (as per Statement | of Financial Activities) | 424,235 | 289,330 | ||||
| Adjustments for: |
||||||||
| Depreciation charges |
10,267 | 9,918 | ||||||
| Amortisation charges |
1,548 | |||||||
| Gains on investments | (132,709) | (71,699) | ||||||
| Dividends, interests |
and rents from | investments | (932) | (686) | ||||
| Decrease/(increase) | in debtors | (13,524) | 236,611 | |||||
| Decrease in creditors |
(13,954) | (5,527) | ||||||
| Net cash provided | by operating | activities | 274,931 | 457,947 | ||||
| 22. | Analysis ofcash and cash equivalents | |||||||
| 2021f | 2020 | |||||||
| Cash in hand |
411,900 | 451,552 | ||||||
| Total cash and cash equivalents | 411,900 | 451,552 | ||||||
| 23. | Analysis ofchanges | in net debt | ||||||
| At 1 | At 31 | |||||||
| January | December | |||||||
| 2021 | Cash flows | 2021f | ||||||
| Cash at bank and | in | hand | 451,552 | (39,652) | 411,900 | |||
| 451,552 | (39,652) | 411,900 |