OpenCharities

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

2021-03-31-accounts

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)