OpenCharities

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

2021-12-31-accounts

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