| Page | ||
|---|---|---|
| Reference end Administrative Details |
||
| Report ofthe Trustees | 2 to 4 | |
| Independent Examiner's Report |
||
| Statement of Financial |
Activities | |
| Balance Sheet | ||
| Cash Flow Statement | ||
| Notes to the Cash Flow Statement | ||
| Notes to the Financial | Statements | 10to 14 |
| Detailed Statement of | Financial Activities |
15 |
| TRUSTEES | J P Moulton | ||||
|---|---|---|---|---|---|
| S Everett | |||||
| SJ Moulton | |||||
| COMPANY SECRETARY | S Everett | ||||
| REGISTERED OFFICE | 10Buckingham | Street | |||
| London | |||||
| WC2N 6DF | |||||
| REGISTERED | COMPANY NUMBER | 05311748 | (England | and Wales) | |
| REGISTERED | CHARITY NUMBER | 1109891 | |||
| INDEPENDENT | EXAMINER | Amicus Accountancy | Ltd | ||
| Chartered | Certified Accountants | ||||
| The Stables | |||||
| Goblands | Farm | Business Centre | |||
| Cemetery | Lane | ||||
| Hadlow | |||||
| Kent | |||||
| TN11 OLT | |||||
| BANKERS | Couits &Co | ||||
| 440 Strand | |||||
| London | |||||
| WC2R OQS | |||||
| CHIEF EXECUTIVE OFFICER | J P Moulton |
| 2022 | 2021 | ||||
|---|---|---|---|---|---|
| Unrestricted | Unrestricted | ||||
| fund | fund | ||||
| INCOME AND ENDOWMENTS | FROM | Notes | f | ||
| Donations and legacies |
881,250 | 149,525 | |||
| Royalties received | 27,536 | ||||
| Investment income |
2,035 | 61 | |||
| Total | 883,285 | 177,122 | |||
| EXPENDITURE ON | |||||
| Charitable activities |
|||||
| Grants payable | 122,778 | 469,645 | |||
| NET INCOME / (EXPENDITURE) |
760,507 | (292,523) | |||
| RECONCILIATION | OF FUNDS | ||||
| Total funds brought | forward | 553,020 | 845,543 | ||
| TOTAL FUNDS CARRIED FORWARD | 1,313,527 | 553,020 |
| 2022 | 2021 | ||||
|---|---|---|---|---|---|
| Unrestricted | Unrestricted | ||||
| fund | fund | ||||
| Notes | 6 | f | |||
| CURRENT ASSETS | |||||
| Debtors | 156,550 | 8,751 | |||
| Cash at | bank | 1,163,977 | 553,029 | ||
| 1,320,527 | 561,780 | ||||
| CREDITORS | |||||
| Amounts | falling due within one year | 12 | (7,000) | (8,760) | |
| NET CURRENT ASSETS | 1,313,527 | 553,020 | |||
| TOTAL | ASSETS LESS CURRENT LIABILITIES | 1,313,527 | 553,020 | ||
| NET ASSETS | 1,313,527 | 553,020 | |||
| FUNDS | 13 | ||||
| Unrestricted | funds: | ||||
| General | fund | 1,313,527 | 553,020 | ||
| TOTAL | FUNDS | 1,313,527 | 553,020 |
| 2022 | 2021 | |||||||
|---|---|---|---|---|---|---|---|---|
| Notes | f | f | ||||||
| Cash flows from operating | activities: | |||||||
| Cash generated | from/(used | in) operations | 6116,913 | ~377 363 | ||||
| Cash flows from Investing | activities: | |||||||
| Interest received | 2 035 | 61 | ||||||
| Net cash provided by Investing activities |
2035 | 61 | ||||||
| Change in cash |
and cash | equivalents | In the | reporting | period | 610,948 | (377,302) | |
| Cash and cash period |
equivalents | at the beginning | ofthe reporting | 553.029 | 930331 | |||
| Cash and cash | equivalents | at the end ofthe | reporting | period | 1,163,977 | 553,029 |
| 2022 | 2021 | ||||
|---|---|---|---|---|---|
| f | f | ||||
| Net Income for the reporting financial activities) |
period (as per the statement | of | 760,507 | (292,523) | |
| Adjustments for: |
|||||
| Interest received | (2,035) | (61) | |||
| (Increase) / decrease (Decrease) / increase |
in debtors in creditors |
(147,799) ~1760 |
10,656 ~95435 |
||
| Net cash used in operating | activities | 6118913 | ~377363 |
| Grants payable | 2022 F. 115695 |
2021f 460,446 |
||||
|---|---|---|---|---|---|---|
| GRANTS PAYABLE - | INSTITUTIONAL | |||||
| Great Ormond Street Hospital University ofManchester University ofSheffield King's College London Institute ofCancer Research |
2022f 45,638 |
2021f 100,000 34,868 50,209 30,908 5,289 |
||||
| Royal Pspworth Hospital Scar Free Foundation Exeter University Prostate Cancer UK |
NHS Foundation | Trust | 70,057 | 89,077 30,000 97,911 22,184 |
||
| Total grant payments | 115,665 | 466,446 | ||||
| All grants payable are for | medical research | projects. | ||||
| 7. SUPPORT COSTS |
||||||
| Governance | ||||||
| Other f |
costsf | Totalsf | ||||
| Grants payable | 413 | 6,670 | 7,083 | |||
| Support costs, included | in | ths above, are as | follows: | |||
| Other | ||||||
| 2022 | 2021 | |||||
| Grants | Total | |||||
| payablef | activitiesf | |||||
| Sundry expenses | 13 | |||||
| Bank charges | 382 | 367 | ||||
| Computer expenses | 18 | |||||
| 413 | 367 | |||||
| Governance costs |
||||||
| 2022 | 2021 | |||||
| Grants | Total | |||||
| payablef | activitiesf | |||||
| Independent Examiner's fess Accountancy and taxation |
3,960 2,710 |
3,960 4,872 |
||||
| 6,670 | 8,832 |
| Net expenditu | re is stated |
after charging: | ||
|---|---|---|---|---|
| 2022 | 2021 | |||
| 6 | 6 | |||
| Independent | Examiner's | fee | 3,690 | 3,690 |
| Accountancy | and taxation | services | 2,980 | 4,872 |
| 2022 | 2021 | |||||||
|---|---|---|---|---|---|---|---|---|
| 8 | 6 | |||||||
| Other debtors | 1~56550 | 8,751 | ||||||
| 156,550 | 8,751 | |||||||
| 12. CREDITORS: | AMOUNTS | FALLING DUE WITHIN ONE YEAR | ||||||
| 2022 | 2021 | |||||||
| 8 | 6 | |||||||
| Accruala and | deferred | income | 7,000 | 8,760 | ||||
| 7,000 | ~8760 | |||||||
| 13. MOVEMENT | IN FUNDS | |||||||
| Net movement | ||||||||
| At 1/1/22 6 |
In funds | At 31/12/22 f |
||||||
| Unrestricted | funds | |||||||
| General fund | 553,020 | 760,507 | ~1,313527 | |||||
| TOTAL FUNDS | ~553 020 | 760,507 | ~1313,527 | |||||
| Net movement | in | funds, | included | in the above, are aa follows: | ||||
| Incoming | Resources | Movement In |
||||||
| resourcesf | expendedf | funds | ||||||
| Unrestricted | funds | |||||||
| General fund | 883,285 | 122,778 | 760,507 | |||||
| TOTAL FUNDS | 883,285 | 122,778 | 760,507 |
| 2022 | 2021 | |
|---|---|---|
| 6 | ||
| INCOME AND ENDOWMENTS | ||
| Donations and legacies |
||
| Donations | 881,250 | 149,525 |
| Royalty income | ||
| Royalties received |
27,536 | |
| Investment Income |
||
| Interest receivable | 2,035 | 61 |
| Total incoming resources |
883,285 | 177,122 |
| EXPENDITURE | ||
| Charitable activities |
||
| Grants to institutions | 115,695 | 460,446 |
| Donations payable |
||
| 115,695 | 460,446 | |
| Support costs | ||
| Other | ||
| Bank Charges | 382 | 367 |
| Sundry expenses | 13 | |
| Computer expenses |
18 | |
| 413 | 367 | |
| Governance costs |
||
| Accountancy and taxation |
6,670 | 8832 |
| 6670 | 8832 | |
| Total resources expended | 122,778 | 469,645 |
| Net income / (expenditure) |