| Page | |||
|---|---|---|---|
| Reference snd administrative details ofthe Charity, its Trustees and advisers |
|||
| Trustees' report | 2-9 | ||
| Independent | auditors' report on the financial statements |
10-13 | |
| Consolidated | statement offinancial activities |
14 | |
| Consolidated | income and expenditure | account | 15 |
| Consolidated | balance sheet | 16-17 | |
| Charity balance sheet | 18-19 | ||
| Consolidated | statement ofcash flows |
20 | |
| Notes tothe | financial statements | 21 - 36 |
| Unrestricted | Total | Total | ||
|---|---|---|---|---|
| funds | funds | funds | ||
| 2021 | 2021 | 2020 | ||
| Note | 2 | 2 | ||
| Income from: | ||||
| Other trading activities |
820,555 | 820,555 | 589,130 | |
| Investments | 162,2$2 | 162,292 | 162,472 | |
| Total income | 982,847 | 982,847 | 751,602 | |
| Expenditure on: |
||||
| Raising funds | 5,6 | 273,61$ | 273,619 | 301,327 |
| Charitable actMties |
8 | 661,957 | 661,957 | 806,427 |
| Total expenditure | 935,576 | 935,576 | 907,754 | |
| Net gains/(losses) on investments |
715,497 | 715,497 | (434,396) | |
| Net movement In funds |
762,768 | 762,768 | (590,548) | |
| Reconciliation offunds: |
||||
| Total funds brought forward | 4,392,143 | 4,392,143 | 4,982,691 | |
| Net movement in funds |
762,768 | 762,768 | (590,548) | |
| Total funds carried forward | 5,154,911 | 5,154,911 | 4,392,143 |
| Total funds | Total funds | |||||
|---|---|---|---|---|---|---|
| Note | 2021 2 |
2020f | ||||
| Income | 982,847 | 751,602 | ||||
| (Losses)/gains on investments |
715,497 | (434,396) | ||||
| Gross Income In the reporting | period | 1,698,344 | 317,206 | |||
| Less: Total expenditure | (935,576) | (907,754) | ||||
| Net Income/(expenditure) | for | the reporting | period | 762,768 | (590,546) | |
| The notes on pages 21 to | 36form part ofthese financial statements. |
| CONSOLIDATED | BALANCE SHEET | ||||
|---|---|---|---|---|---|
| AS AT 31 | MARCH 2021 | ||||
| 2021 | |||||
| Note | 2 | ||||
| Fixed assets | |||||
| Investments | 14 | 4,359,490 | 3,495,023 | ||
| 4,359,490 | 3,495,023 | ||||
| Current assets | |||||
| Debtors | 15 | 573,320 | 361,196 | ||
| Cash at bank and in hand | 1,195,535 | 1,062,263 | |||
| 1,768,855 | 1,423,459 | ||||
| Creditors: amounts | falling due within | one | |||
| year | 16 | (654,057) | (422803) | ||
| Net current assets | 1,114,798 | 1,000,856 | |||
| Total assets less current Ilabgltles | 5,474~ | 4,495,679 | |||
| Creditors: amounts | falling due after | more | |||
| than one year | 17 | (319,377) | (103,536) | ||
| Total net assets | 5,154,911 | 4,392,143 | |||
| Charity funds | |||||
| Restricted funds | 19 | ||||
| Unrestricted funds |
19 | 5,154,911 | 4,392,143 | ||
| Totalfunds | 5,154,911 | 4,392,143 |
| FOR TH | E YEAR ENDED 31 MARCH 202 | 1 | |||
|---|---|---|---|---|---|
| 2021 | 2020 | ||||
| 2 | |||||
| Cash flows from operating | activities | ||||
| Net cash | used in operating | activities | 120,465 | (802,819) | |
| Cash flows from investing | activities | ||||
| Dividends, | interests and rents from investments | 162,292 | 162,472 | ||
| Proceeds | from sale of investments | 11,922 | 11,606 | ||
| Purchase | of investments | (161,407) | (156,912) | ||
| Net cash | provided by Investing activities |
12,807 | 17,166 | ||
| Change in cash and cash |
equivalents In |
the year | 133,272 | (785,653) | |
| Cash and | cash equivalents | at the beginning | ofthe year | 1,062~ | 1,847,916 |
| Cash and | cash equivalents | at the end of | the year | 1,195i535 | 1,062,283 |
| The notes | on pages 21 to 36form part ofthese financial statements |
| Unrestricted | Total | Total | |||
|---|---|---|---|---|---|
| funds | funds | funds | |||
| 2021 | 2021 | 2020 | |||
| 2 | 8 | ||||
| Trading income | 820,555 | 820,555 | 589,130 | ||
| Total 2020 | 589,130 | 589,130 | |||
| 4. | Investment | income | |||
| Unrestricted | Total | Total | |||
| funds | funds | funds | |||
| 2021 2 |
2021 2 |
2020f | |||
| Income from | fixed asset investments | 161,407 | 161,407 | 160,797 | |
| Interest receivable | 885 | 885 | 1,675 | ||
| 162,292 | 162,292 | 182,472 | |||
| Total2020 | 162,472 | 162,472 |
| Other trading | expenses | |||
|---|---|---|---|---|
| Unrestricted | Total | Total | ||
| funds | funds | funds | ||
| 2021 2 |
2021 2 |
2020f | ||
| Administration | expenses | 117,412 | 117,412 | 204,379 |
| Administration | staff costs | 143,377 | 143&377 | 84, 124 |
| 260,769 | 260,789 | 288,503 | ||
| Total2020 | 288,503 | 288,503 |
| 6. | Investment | management | costs | |||
|---|---|---|---|---|---|---|
| Unrestdcted | Total | Total | ||||
| funds | funds | liunds | ||||
| 2021 2 |
2021 2 |
2020 f |
||||
| Investment | management | costs | 12,830 | 12,830 | 12,824 | |
| Total 2020 | 12,824 | 12,824 |
| Grants to | Grants to | Grants to | Total | Total | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Institutions | funds | funds | ||||||||||
| 2021 6 |
2021 2 |
2020f | ||||||||||
| Research | 485,154 | 485,154 | 323,072 | |||||||||
| Total 2020 | 323,072 | 323,072 | ||||||||||
| The Group has made the following material grants |
to | institutions | during | the year: | ||||||||
| 2021 | 2020 | |||||||||||
| 2 | ||||||||||||
| Name of Institution | ||||||||||||
| University College London - Unravelling |
the Mechanism | of Carbon | ||||||||||
| Monoxide Toxicity | 40,000 | |||||||||||
| National Poisons Information Service - |
The Impact | ofCO on the | Human | |||||||||
| Brain | 56,100 | |||||||||||
| Sheffield University -The Impact of CO on the Human |
Brain | 51,541 | ||||||||||
| Imperial College - Pilot Study: determining biological |
effects | of low-level | ||||||||||
| exposure, developing novel biomarkers |
and therapies | in in vivo | animal | |||||||||
| models ofCO toxicity - supplement | ||||||||||||
| University of Newcastle - Identification |
of Protein Markers in |
Peripheral | ||||||||||
| Blood Lymphocytes Following Carbon Monoxide Exposure |
72,224 | |||||||||||
| StGeorges Hospital - Screening for CO Exposure | in | Emergency | ||||||||||
| Departments (Neurological Clinics) |
56,361 | |||||||||||
| Aintree Universtiy Hospital - Measuring |
exhaled carbon | monoxide | 7,861 | |||||||||
| Liverpool John Moores University- Corbon monoxide |
and the Belisama | |||||||||||
| Ecotherapy Community |
4,188 | |||||||||||
| Liverpool John Moores University -Carbon monoxide |
and the Irish Traveller | |||||||||||
| Community | 7,993 | |||||||||||
| University of Herefordshire - Evaluation |
of Chromodynamic | Pupillometry | as | |||||||||
| a sensitive indicator of carbon monoxide exposure. | 283,296 | |||||||||||
| Improving performance in practice - Identifying and women from CO exposure |
protecting pregnant |
62,294 | ||||||||||
| University College London - Carbon monoxide toxicity: |
Developing | a neuro | ||||||||||
| protective strategy to improve treatment | outcomes | 105,923 | ||||||||||
| Queen Mary University of London |
9,841 | |||||||||||
| Sheffield Hafiam University |
9,972 | |||||||||||
| Liverpool John Moores University - Grant not used |
(6,214) | |||||||||||
| 485,154 | 323,072 |
| Unrestricted | Total | Total | |
|---|---|---|---|
| funds | funds | funds | |
| 2021 2 |
2021 2 |
2020f | |
| CO Research | 661,957 | 661,957 | 806,427 |
| Total 2020 | 606,427 | 606,427 |
| Activities | Grant | ||||
|---|---|---|---|---|---|
| undertaken | funding of |
Supporl | Total | Total | |
| directly | acthrlties | cos'ts | funds | funds | |
| 2021 | 2021 | 2021 | 2021 | 2020 | |
| 2 | 2 | 2 | 2 | ||
| CO Research | 143,453 | 485,154 | 33,350 | 661,&7 | 606,427 |
| Total 2020 | 203,187 | 323,072 | 80,168 | 606,427 |
| CO | Total | Total | |
|---|---|---|---|
| Research | funds | funds | |
| 2021 2 |
2021 2 |
2020f | |
| PR & marketing | 55,393 | 55,393 | 22,791 |
| Travel &subsistence | 808 | 808 | 4,406 |
| Electralink - Support services | 160,988 | ||
| Other expenses | 19,380 | 19,380 | 15,000 |
| Other projects - Solid fuel review | 9,910 | 9,910 | |
| Other projects - Research output review | 29,100 | 29,100 | |
| Management fees |
28,862 | 28462 | |
| 143,453 | 143,453 | 203,167 | |
| Total2020 | 203,187 | 203,187 |
| Promoting | Total | Total | |
|---|---|---|---|
| gas srdety | funds | funds | |
| 2021 | 2021 | 2020 | |
| 2 | 2 | ||
| Travel &subsistence | 1,886 | 1,886 | 10,285 |
| Other expenses | 9,685 | 9,885 | 1,413 |
| Office costs | 91 | 91 | 302 |
| Legal 8 professional | 18,088 | 18,088 | 17,741 |
| Electralink and ENA - Support services |
40,247 | ||
| Audit and Accountancy | 3,600 | 3,600 | 10,180 |
| 33,350 | 33~ | 80,168 | |
| Total 2020 | 80,168 | 80,168 |
| 2021f | ||||||
|---|---|---|---|---|---|---|
| Fees payable | to the Charity's | auditor | for the audit ofthe Charity's | annual | ||
| accounts | 3,600 | 6,000 | ||||
| Fees payable | to the Charity's | auditor | in respect of: | |||
| All non-audit | services not included above |
11,180 |
| Staffcosts | FOR T | HE YEA | R ENDED 31 MARCH | 2021 | |||
|---|---|---|---|---|---|---|---|
| Group | Group | Charity | Chanfy | ||||
| 2021 f |
2020 f |
2021 2 |
2020 | ||||
| Wages and | salaries | 125,774 | 72,146 | 49,417 | |||
| Social securiiy costs | 9,012 | 7,588 | 3,426 | ||||
| Contribution | to defined contribution | pension | |||||
| schemes | 8,591 | 4,410 | 3,969 | ||||
| 143,377 | 84,124 | 56,812 | |||||
| The average | number | of persons employed | by the Charity during the year was as follows: | ||||
| Group 2021 |
Gmup 2020 |
Charity 2021 |
Chadfy 2020 |
||||
| No. | No. | No. | No. |
| NOTES TO THE FINANCIAL STATEMENTS | |||
|---|---|---|---|
| FOR THE YEAR ENDED 31 MARCH 2021 | |||
| 14. | Fixed asset Investments | ||
| Other fixed | |||
| asset | |||
| Investments | |||
| Group | 2 | ||
| Cost orvaluation | |||
| At 1 April 2020 | 3,495,023 | ||
| Additions | 161,407 | ||
| Disposats | (9,658) | ||
| Revaluations | 712,718 | ||
| At 31 March 2021 | 4,369,490 | ||
| Net book value | |||
| At 31 March 2021 | 4,359390 | ||
| At31March 2020 | 3,495,023 |
| Investments | ||||
|---|---|---|---|---|
| in | Other fixed | |||
| subsidiary companies |
asset Investments |
Total | ||
| Charity | 2 | 2 | 2 | |
| Cost orvaluation | ||||
| At 1 April 2020 | 727,794 | 3,495,023 | 4,222/17 | |
| Additions | 161,407 | 161,407 | ||
| Disposals | (9,658) | (9,656) | ||
| Revaluations | 712,718 | 712,718 | ||
| At 31 March 2021 | 727,794 | 4,359390 | 5,087,284 | |
| Impairment | ||||
| At 1 April 2020 | 162,255 | 162,255 | ||
| At 31 March 2021 | 162,255 | 162,255 | ||
| Net book value | ||||
| At 31 March 2021 | 585,Sm | 4,359,490 | 4,925am | |
| At3t March 2020 | 565,539 | 3,495,023 | 4,060,562 | |
| Qsfaits ofsubsidiary | undertakings | |||
| All entities have a year | end of31st March. |
| Group 2021f |
Group 2020f |
Charity 2021 2 |
Charity 2020f |
||
|---|---|---|---|---|---|
| Due after more than one year | |||||
| Trade debtors | 7,650 | ||||
| Prepayments | and accrued income | 59,977 | |||
| 67,627 | |||||
| Due within one year | |||||
| Trade debtors | 324,523 | 179,981 | |||
| Amounts owed by group undertakings |
613,723 | 411,519 | |||
| Other debtors | 3,750 | 3,750 | |||
| Prepayments | and accrued income | 248,797 | 109,858 | 44,564 | 44,995 |
| 573,320 | 361,196 | 658,287 | 46D,284 |
| Group | Group | Charity | Charity | |
|---|---|---|---|---|
| 2021f | 2020f | 2021f | 2020f | |
| Trade creditors | 98,$32 | 48,103 | 78,581 | 33,702 |
| Other taxation and social security | 80,279 | 26,190 | 1,677 | 7,4D7 |
| Other creditors | 7$8 | 1,384 | 498 | 35 |
| Accruals and deferred income | 474,048 | 347,126 | 438,491 | 318,888 |
| 654,057 | 422,803 | 519,247 | 360,030 |
| Group | Group | Charity | Charity | ||||
|---|---|---|---|---|---|---|---|
| 2021 f |
2020 | 2021 2 |
2020 f |
||||
| Accruals | and | deferred | income | 319,377 | 103,536 | 319,377 | 103,536 |
| Group | Group | Charity | Charity | ||||
|---|---|---|---|---|---|---|---|
| 2021 2 |
2020 | 2ml 2 |
2020 f |
||||
| Financial | assets | ||||||
| Financial | assets measured | at fair value | |||||
| through | income and expenditure | 4,359,490 | 3,495,023 | 4,925,029 | 4,060,563 | ||
| Group | Group | Charity | Chanfy | ||||
| 2021 2 |
2020 f |
2021 2 |
2020 f |
||||
| Rnandal | Ilablllths | ||||||
| Financial | liabilities measured | at amortised | |||||
| cost | 973,434 | 526,339 | 836,624 | 463,566 |
| Items of income, expense, | gains orlosses | |||
|---|---|---|---|---|
| Net gains | ||||
| Income | /(losses) | |||
| 2 | 2 | |||
| 2021 | ||||
| Financial assets measured | at fair value through | income | ||
| and expenditure | 161,407 | 715,497 | ||
| Financial assets measured | at amortised cost | 885 | ||
| 2020 | ||||
| Financial assets measured | at fair value through | income | ||
| and expenditure | 160,797 | (434,396) | ||
| Financial assets measured | at amortised cost | 1,675 |
| Btdsnce at | |||||||
|---|---|---|---|---|---|---|---|
| Balance at 1 | Gains/ | 31Mamh | |||||
| Aprs 2020 | Income | Expendllure | (Losses) | 2021 | |||
| 2 | 2 | 2 | 2 | 2 | |||
| Unrestricted | funds | ||||||
| Designated | funds | ||||||
| Designated | Funds | 2,645,500 | |||||
| General funds | |||||||
| General Funds | 1,746,643 | 982W7 | (935476) | 715,497 | 2~811 | ||
| Total Unrestricted | funds | 4,392,143 | 982,847 | (935/76) | 715,497 | 5,154/11 | |
| Statement offunds | - prior year | ||||||
| Balance at | |||||||
| Balance at | Gainer | 31March | |||||
| 1April 2019 2 |
Income | Expendituref | (Losses) | 2020 2 |
|||
| Unrestricted | funds | ||||||
| Designated | funds | ||||||
| Designated | Funds | 2,645,500 | 2,645,500 | ||||
| General funds | |||||||
| General Funds | 2,337,191 | 751,602 | (907,754) | (434,396) | 1,746,643 | ||
| Total Unrestrtcted | funds | 4,962,691 | 751,602 | (907,754) | (434,396) | 4,392,143 |
| FOR THE YEAR ENDED 31 Analysis ofnet assets between funds Analysis ofnet assets between funds - current year |
MARCH 2021 | |
|---|---|---|
| Unrestricted | Total | |
| funds | funds | |
| 2021 | 2021 | |
| 2 | 2 | |
| Fixed asset investments | 4,359,490 | 4r359,490 |
| Current assets | 1,768,855 | 1,7I4855 |
| Creditors due within one year | (654,057) | (654457) |
| Creditors due in more than one year | (319,37T) | (319,377) |
| Total | 5,154,911 | 5,154gf 1 |
| Analysis ofnet assets between funds - prior year | ||
|---|---|---|
| Unrestn'cted | Total | |
| funds | funds | |
| 2020f | 2020 | |
| Fixed asset investments | 3,495,023 | 3,495,023 |
| Debtors due after more than one year | 67,627 | 87,827 |
| Current assets | 1,355,832 | 1,355,832 |
| Creditors due within one year | (422,803) | (422,803) |
| Creditors due in more than one year | (103,536) | (103,536) |
| Tl | 4,392,143 | 4,392,143 |
| Reconciliation of | net movement In funds |
net movement In funds |
to net cash flow from operating | to net cash flow from operating | activities | |
|---|---|---|---|---|---|---|
| Group | Group | |||||
| 2021 | 2020 | |||||
| 2 | ||||||
| Net income/expenditure for the year (as per |
Statement | of Financial Activities) | 762,768 | (590,548) | ||
| Adjustments for: |
||||||
| Gains/(losses) on investments |
(714,982) | 434,397 | ||||
| Dividends, interests |
and rents | from investments | (162~) | (182,472) | ||
| Increase in debtors |
(212,124) | (108,272) | ||||
| Increase/(decrease) | in creditors | 447,095 | (377,924) | |||
| Net cash provided | by/(used | In) operating | activities | 120,465 | (802,819) |