| Page | |||
|---|---|---|---|
| Report ofthe Trustees | I to | 4 | |
| Independent Examiner's |
Report | 5 to | 6 |
| Statement ofFinancial | Activities | ||
| Balance Sheet | 8 to | 9 | |
| Notes tothe Financial Statements | IO to | 16 | |
| Detailed Statement of |
Financial Activities | 17 to | 18 |
| 31.12.22 | 31.12.21 | ||||||
|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | ||||
| fund | fund | funds | funds | ||||
| Notes | E | ||||||
| INCOME AND ENDOWMENTS | FROM | ||||||
| Donations and legacies |
58,005 | 58,005 | 61,531 | ||||
| Charitable activities |
|||||||
| Evaluation fee | 9,246 | 9,246 | 7,550 | ||||
| Courses and conferences | 324,287 | 324,287 | 185,637 | ||||
| Investment income |
3 | 25,472 | 25,472 | 21,831 | |||
| Total | 407,764 | 9,246 | 417,010 | 276,549 | |||
| EXPENDITURE ON | |||||||
| Charitable activities |
|||||||
| Evaluation fee | 5,101 | 5,101 | |||||
| Courses and conferences | 379,132 | 379,132 | 283,155 | ||||
| Other | 6,054 | 6,054 | 7,030 | ||||
| Total | 390,287 | 390,287 | 290,185 | ||||
| Net gains/(losses) on investments |
(25,764) | (25,764) | 53,783 | ||||
| NET INCOME/(EXPENDITURE) | (8,287) | 9,246 | 959 | 40,147 | |||
| RECONCILIATION | OF FUNDS | ||||||
| Total funds brought forward | 787,077 | 80,970 | 868,047 | 827,900 | |||
| TOTAL FUNDS CARRIED FORWARD | 778,790 | 90,216 | 869,006 | 868,047 |
| 31.12.22 | 3I.I2.2 I | ||||
|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | ||
| fund | fund | funds | funds | ||
| Notes | 6 | 6 | 6 | ||
| FIXEDASSETS | |||||
| Tangible assets | 13,344 | 13,344 | 15,699 | ||
| Investments | 434,005 | 434,005 | 459,769 | ||
| 447,349 | 447,349 | 475,468 | |||
| CURRENT ASSETS | |||||
| Cash at bank | 403,197 | 90,216 | 493,413 | 478,869 | |
| CREDITORS | |||||
| Amounts falling due within one year |
9 | (6,041) | (6,041) | (7,980) | |
| NET CURRENT ASSETS | 397,156 | 90,216 | 487,372 | 470,889 | |
| TOTAL ASSETS LESSCURRENT | |||||
| LIABILITIES | 844,505 | 90,216 | 934,721 | 946,357 | |
| ACCRUALS AND DEFERRED INCOME | 10 | (65,715) | (65,715) | (78,310) | |
| NET ASSETS | 778,790 | 90,216 | 869,006 | 868,047 | |
| FUNDS | |||||
| Unrestricted funds |
778,790 | 787,077 | |||
| Restricted funds |
90,216 | 80,970 | |||
| TOTAL FUNDS | 869,006 | 868,047 |
| INVESTMENT INCOME | ||
|---|---|---|
| 31.12.22 | 31.12.21 | |
| Ocher fixed asset invest - Fll | 24,414 | 21,781 |
| Deposit account interest | 1,058 | 50 |
| 25,472 | 21,831 |
| Net income/(expenditure) | Net income/(expenditure) | is stated after charging/(credidng): | ||
|---|---|---|---|---|
| 31.12.22 | 31.12.21 | |||
| E | E | |||
| Depreciation | - owned assets | 2,355 | 2,770 |
| Unrestricted | Restricted | Total | |||
|---|---|---|---|---|---|
| fund | fund | funds | |||
| E | |||||
| INCOME | AND ENDOW'MENTS | FROM | |||
| Donations | and legacies | 61,531 | 61,531 | ||
| Charitable | activities | ||||
| Evaluation | fee | 7,550 | 7,550 | ||
| Courses and conferences | 185,637 | 185,637 | |||
| Investment | income | 21.831 | 21,831 | ||
| Total | 268,999 | 7,550 | 276,549 |
| COMPARATIYES FOR THE STATEMENT OF FINANCIAL ACTIVITIES | COMPARATIYES FOR THE STATEMENT OF FINANCIAL ACTIVITIES | COMPARATIYES FOR THE STATEMENT OF FINANCIAL ACTIVITIES | -continued | ||
|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | |||
| fund | fund | funds | |||
| f. | |||||
| EXPENDITURE ON | |||||
| Char itable activities | |||||
| Courses and conferences | 283,155 | 283,155 | |||
| Other | 7,030 | 7,030 | |||
| Total | 290,185 | 290,185 | |||
| Net gains on investments | 53,783 | 53,783 | |||
| NET INCOME | 32,597 | 7,550 | 40,147 | ||
| RECONCILIATION | OF FUNDS | ||||
| Total funds brought forward | 754,480 | 73,420 | 827,900 | ||
| TOTAL FUNDS CARRIED FORWARD | 787,077 | 80,970 | 868,047 | ||
| 7. | TANGIBLE FIXEDASSETS | ||||
| Fixtures | |||||
| and | |||||
| fittings | |||||
| COST | |||||
| At 1 January 2022 and 31 December 2022 |
68,271 | ||||
| DEPRECIATION | |||||
| At I January 2022 |
52,572 | ||||
| Charge for year | 2,355 | ||||
| At 31 December 2022 | 54,927 | ||||
| NET BOOK VALUE | |||||
| At 31 December 2022 | 13,344 | ||||
| At 31 December 2021 | 15,699 |
| Listed | |||
|---|---|---|---|
| investments | |||
| 6 | |||
| MARKET VALUE | |||
| At I january 2022 | 459,769 | ||
| Impairments | (25,764) | ||
| At 31 December 2022 | 434,005 | ||
| NET BOOK VALUE | |||
| At 31 December 2022 | 434,005 | ||
| At 31 December 2021 | 459,769 | ||
| There were no investment | assets outside the UK. | ||
| Cost or valuation at 31 December 2022 is represented |
by: |
| Listed | |||
|---|---|---|---|
| investments | |||
| Valuation | in | 2020 | (84,521) |
| Valuation | in | 2021 | 53,783 |
| Valuation | in | 2022 | (25,763) |
| Cost | 490,506 | ||
| 434,005 |
| 9. | CREDITORS: AMOUNTS | CREDITORS: AMOUNTS | CREDITORS: AMOUNTS | CREDITORS: AMOUNTS | FALLING DUE | FALLING DUE | WITHIN ONE | YEAR | ||
|---|---|---|---|---|---|---|---|---|---|---|
| 31.12.22 | 31.12.21 | |||||||||
| E | E | |||||||||
| Accruals and | deferred | income | 6,041 | 7,980 | ||||||
| 10. | ACCRUALS | AND | DEFERRED INCOME | |||||||
| 31.12.22 | 31.12.21 | |||||||||
| Accruals and | deferred | income | 65,715 | 78,310 | ||||||
| II. | MOVEMENT | IN FUNDS | ||||||||
| Net | ||||||||||
| movement | At | |||||||||
| At 1.1.22 | in funds | 31.12.22 | ||||||||
| E | E | |||||||||
| Unrestricted | funds | |||||||||
| General fund | 787,077 | (8,287) | 778,790 | |||||||
| Restricted | funds | |||||||||
| Restr icted | 80,970 | 9,246 | 90,216 | |||||||
| TOTALFUNDS | 868,047 | 959 | 869,006 | |||||||
| Net movement | in funds, included | in the above are as follows: | ||||||||
| Incoming | Resources | Gains and | Movement | |||||||
| resources | expended | losses | in funds | |||||||
| E | ||||||||||
| Unrestricted | funds | |||||||||
| General fund |
407,764 | (390,287) | (25,764) | (8,287) | ||||||
| Restricted | funds | |||||||||
| Restricted | 9,246 | 9,246 | ||||||||
| TOTAL FUNDS | 417,010 | (390,287) | (25,764) | 959 |
| Net | |||||
|---|---|---|---|---|---|
| movement | At | ||||
| At 1.1.21 | in funds | 31.12.21 | |||
| E | 8 | 8 | |||
| Unrestricted | funds | ||||
| General fund |
754,480 | 32,597 | 787,077 | ||
| Restricted | funds | ||||
| Restricted | 73,420 | 7,550 | 80,970 | ||
| TOTAL FUNDS | 827,900 | 40.147 | 868,047 |
| Incoming | Resources | Gains and | Movement | ||
|---|---|---|---|---|---|
| resources | expended | losses | in funds | ||
| 6 | |||||
| Unrestricted | funds | ||||
| General fund |
268,999 | (290,185) | 53,783 | 32,597 | |
| Restr icted funds | |||||
| Restricted | 7,550 | 7,550 | |||
| TOTAL FUNDS | 276,549 | (290,185) | 53,783 | 40,147 |
| Net | ||||
|---|---|---|---|---|
| movement | Ar. | |||
| At 1.1.21 | in funds | 31.12.22 | ||
| 6 | ||||
| Unrestricted | funds | |||
| General fund | 754,480 | 24,310 | 778,790 | |
| Restricted funds | ||||
| Restricted | 73,420 | 16,796 | 90,216 | |
| TOTAL FUNDS | 827,900 | 41,106 | 869,006 |
| Incoming | Resources | Gains and | Movement | ||
|---|---|---|---|---|---|
| resources | expended | losses | in funds | ||
| f. | |||||
| Unrestricted | funds | ||||
| General fund | 676,763 | (680,472) | 28,019 | 24,310 | |
| Restricted funds | |||||
| Restricted | 16,796 | 16,796 | |||
| TOTAL FUNDS | 693,559 | (680,472) | 28,019 | 41,106 |