| Trustees | Ms C Banszky | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| Professor JSJones | |||||||||
| Professor TJones | |||||||||
| Mr J Moulton, | Chairman | ||||||||
| Mr N Ross | |||||||||
| Sir R Sykes | |||||||||
| MrJ Taylor | |||||||||
| Lard R Winston | |||||||||
| Secretary | Mitre Secretaries | Limited | |||||||
| Cha ray number | ftt0009 | ||||||||
| Company | number | 05320290 | |||||||
| Registered | office | Cannon Place |
|||||||
| 78 Cannon Street | |||||||||
| LONDON | |||||||||
| L=Crt N 6Al= | |||||||||
| tndepsndent | examiner | John F Mason | |||||||
| Jahnstan Carrnicheel |
LLP | ||||||||
| Chartered Accountants |
|||||||||
| ZZT West George | Street | ||||||||
| Glasgow | |||||||||
| G2 ZND | |||||||||
| Bankers | Coutts 8Co. | ||||||||
| ort0 Strand | |||||||||
| Landon | |||||||||
| WC2R 0QS | |||||||||
| Solicit ore | CMS Cameron | Nickenna | Nabarra | Olswang | LLP | ||||
| Cannon Place | |||||||||
| 78 Cannon Street | |||||||||
| Landon | |||||||||
| FCAN 6AF |
| Page | |||
|---|---|---|---|
| Trustees' report |
|||
| Independent examiner's |
report | ||
| Statement offinanolaf | anti cities | ||
| Bala n os shect | |||
| Boles to the finanoral | statements |
| iterasirlcted | asstnoted | Tots.l | Total | |||
|---|---|---|---|---|---|---|
| funds | funds | aoat | 2020 | |||
| Notes | t | |||||
| Income from: | ||||||
| Donations and legacies |
52,660 | Bt2,660 | 263,884 | |||
| Investments | 115 | 115 | 1,364 | |||
| Total income | 52,775 | 52 775 | 285t,248 | |||
| ~E«* db | ||||||
| Cha n tab le activities | 4 | 317,667 | 317,667 | 344,151 | ||
| Net expenditure Net movement |
for the year) in funds |
f264,892) | (264,892) | i58,903) | ||
| Reconciliation | of Funds | |||||
| Fund balances | al 1 January 2021 | 1,114,912 | 55,627 | 1,170,539 | 1,229,442 | |
| Fund balances | at 31 December 2021 | 850,020 | 55,627 | 905.647 | 1,170,539 |
| 2021 | 2020 | ||||||
|---|---|---|---|---|---|---|---|
| Notes | f | 5 | |||||
| Fixed assets | |||||||
| Tangible assets | 1,133 | 1,813 | |||||
| Current assets | |||||||
| Debtors | 1,805 | 2,015 | |||||
| Cash at bank and | in | hand | 1,034,093 | 1,298,485 | |||
| 1,035,898 | 1,300,500 | ||||||
| Creditors: amounts | falling due within | ||||||
| one year | 10 | (131,384) | (131,774) | ||||
| Net current assets | 904.514 | 1,188,726 | |||||
| Total assets less | current liabtlities | 905,647 | 1,170,539 | ||||
| Income funds | |||||||
| Restricted funds | 12 | 55,627 | 55,627 | ||||
| Unrestricted funds |
850,020 | 1,114,912 | |||||
| 905,647 | 1,170,539 |
| 2 | Donations s |
nd legacies | nd legacies | ||||
|---|---|---|---|---|---|---|---|
| 0 liras't I'I etude | Unrestncted | Restricted | Totat | ||||
| funds | funds | funds | |||||
| 2021 | 2020 | 2020 | 2020 | ||||
| 8 | 9 | 8 | |||||
| Donations and gifts I ega ace receivable |
52,660 | 20576 253,558 |
9,750 | 30,326 253,558 |
|||
| 52,660 | 274,f34 | 9,750 | 2!33,884 | ||||
| 3 | Investments | ||||||
| Unrestricted | Unrestricted | ||||||
| funds | funds | ||||||
| 2022 | 2020 | ||||||
| Interest received | 115 | 1,364 | |||||
| 4 | Chari tab le activities | ||||||
| Total | Total | ||||||
| 2022 | 2020 | ||||||
| 9 | |||||||
| Protect costs | 62,688 | 8'3,648 | |||||
| Share of support costs (see note 5} Share of governance costs (see note 5} |
252,229 2,750 |
254,053 6,450 |
|||||
| 317,667 | 344,151 | ||||||
| Analysis by Unresfncted |
fund funds |
317,1367 | 336,651 | ||||
| Restricted funds | 7,500 |
| Governance | |||||||
|---|---|---|---|---|---|---|---|
| 5 | Support costs | Support costs | Governance costs |
aatt | Support costs | cue'Is | 2020 |
| Gfalf costs | 204,179 | 204,179 | 192 126 | 192,126 | |||
| Depreuation Traveling 8 mi(cage En(ertainment |
680 G,661 600 |
680 6,667 600 |
GG5 1,471 145 |
8B5 1,471 145 |
|||
| Bank charges | 2,375 | 2,375 | 2,170 | 2,17G | |||
| Telephone Postage 8,stafionery |
99 4,099 |
3,995 4,099 |
3,B26 4,784 |
3,G26 4,784 |
|||
| Consugancy fees DI8ce expenses Marketing expenses Insuranoa |
662 15,766 5,G43 1.217 |
662 15,766 5,043 t,217 |
19,584 20.090 1,179 |
19,584 20,090 1,179 |
|||
| Professional fees |
8,946 | 6,946 | 8.013 | 8,013 | |||
| Audit fees | 6,450 | 6,450 | |||||
| Independent examination fee |
2.750 | 2,750 | |||||
| 252,229 | 2,750 | 254,979 | 254,053 | 6,450 | 2603M03 | ||
| Analysed between Chants hie ac(ivi ties |
252,229 | 2,750 | 254,979 | 254,053 | 6,450 | 260,503 |
| The average monthly nuin |
ber of employee |
s dunng the |
year was' | ||
|---|---|---|---|---|---|
| 2021 | 2020 | ||||
| Number | Number | ||||
| Employment coats |
2021 | 2020 f |
|||
| Wages and sa lanes Sociaf secunty costs Other pension coals |
183,968 17,136 3,075 |
170.973 18,306 2,847 |
|||
| 204,179 | 192,126 | ||||
| The number of employees | whose annual | remuneration | was 660,000 or more | ||
| were | |||||
| 2021 | 2020 | ||||
| Number | Number | ||||
| ln the band Et10,001 - Et | 20000 | 1 |
| Tangible fixed assets | |||
|---|---|---|---|
| Plant, machinery | & cqvipinent | ||
| Coat | |||
| At 1 January 2021 |
15,426 | ||
| AI 31 December 2021 | 15,426 | ||
| Depreciation and impairment A( 1 January 2021 Depreciation charged fn the year |
13,613 680 |
||
| At 31 December 2021 | 14,293 | ||
| Carrying amount At 31 December 2021 |
1,133 | ||
| Al 31 December 2020 | 1,813 |
| 9 | Debtors | |||||
|---|---|---|---|---|---|---|
| 2021 | 2020 | |||||
| Amounts | falling due within one year: | 5 | ||||
| Prepayments | 1,805 | 2,015 | ||||
| 10 | Creditors: | amounts | falling due wfthin one year | |||
| 2021 | 2020 | |||||
| Other taxation | and sociaf secunty | 23,844 | 13,154 | |||
| Accrue la | 1G7,540 | 118,520 | ||||
| 131,384 | 131,774 |
| 13 | Analysis | of net assets | of net assets | between funds | |||||
|---|---|---|---|---|---|---|---|---|---|
| unrestricted | Restricted | Tctst | Unmstrlctsd | R sat rlc ted | Total | ||||
| funds | funds | funds | full de | ||||||
| 2021 | 2o21 | 2021 | 2O2O | 2e2s | 2oss | ||||
| 8 | 6 | 6 | |||||||
| Fund balances | at 31 | ||||||||
| December 2021 are | |||||||||
| represented by: |
|||||||||
| Tangible | assets | 1,133 | 1,133 | 1,813 | 1,813 | ||||
| Current | assetsf(2 abilgiesl | 848,887 | 55627 | 904 514 | 1 113099 | 55,627 | 1,166,726 | ||
| 850,020 | 55,627 | 905,647 | 1,114,9'f2 | 55,627 | 1,170,539 |
| 2621 | 2826 | ||
|---|---|---|---|
| 6 | |||
| yytthtn | one year | 10570 | 10,570 |
| Between iwo and live years | 16,125 | 26,425 | |
| 26,695 | 36,995 |