OpenCharities

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

2022-12-31-accounts

CONTENTS
Page
Reference and Administrative Details 2
Trustees'
Report
Independent
Auditor's
Report 16
Statement
of Financial
Activities 20
Balance Sheet 21
Statement
ofCash Flows
22
Notes to the Financial Statements 23
Trustees: Trustees: Ms Roda Ali Ahmed
Ms Janice Barber (resigned 11 July 2022)
Mr Justinian
Ash —Chair
(appointed 1 January 2022)
Dr Titilola Banjoko
Professor Ged Byrne MBE
Dr Jemima
Dennis-Antwi
Ms Claire Hammond
(resigned 21 June 2023)
Mr Mike McKirdy
Mr Jonty Roland
Mr Hugh Risebrow
Professor Valerie Fleming (appointed 1 January 2022)
Professor Rosalind
Raine
(appointed 1 January 2022)
Ms Elaine Green (appointed 14 March 2023)
Mr John Headley
(appointed
8 May 2023)
Dr Julia Terry (appointed 30 March 2023)
Chief Executive: Mr Ben Simms
Company Secretary: Ms Jacqueline
Mutibwa
Registered Office: 86 —90 Paul Street
3"Floor
London
EC2A 4NE
Independent Auditor: Moore Kingston
Smith LLP
6'i' Floor
9Appold Street
London
EC2A 2AP
Charity Registration No: 1113101
Registered Company No: 05708871

2022 2021
Unrestricted Restricted Total Total
Note f F E
Income from:
Donations
and legacies
2 47,583 47,583 114,171
Charitable
activities
3 364,562 3,643,167 4,007,729 5,894,234
Investment
income
4 528 528 20
Other income 5 121,638 121,838 68,168
Total income 534,311 3,643,167 4,177,478 6,076,593
Expenditure
on:
Raising Funds 117,696 117,696 143,890
Charitable
activities
273,911 3,775,497 4,049,408 4,956,042
Total expenditure 391,607 3,775,497 4,167,104 5,099,932
Net income/(expenditure) 142,704 (132,330) 10,374 976,661
Transfers
between
funds 16a 251,567 (251,567)
Net movement
in
funds 394,271 (383,897) 10,374 976,661
Reconciliation
of
funds:
Total funds brought forward 16a 561,755 2,096,003 2,657,758 1,681,097
Total funds carried forward 16a 956,026 1,712,106 2,668,132 2,657,758

2022 2021
Note F
Fixed assets
Tangible assets 12 2,154 7,695
2,154 7,695
Current assets
Debtors 13 160,757 1,343,848
Cash at bank and in hand 2,900,090 2,138,007
3,060,847 3,481,855
Liabilities
Creditors: amounts falling due within one year 14 (394,869) (831,792)
Net current assets 2,665,978 2,650,063
Tote I net assets 2,668,132 2,657,758
The funds ofthe charity
Restricted
income
funds 1,712,106 2,096,003
Unrestricted
income
funds:
General funds 956,026 561,755
Total charity funds 16a 2,668,132 2,657,758
Note 2022 2021 2021
Cash flows from operating
activities
Net cash provided
by operating
activities 762,308 1,237,164
Cash flows from investing
activities:
Interest received 528 20
Purchases
oftangible
fixed assets
(753) (1,866)
Net cash used in investing
activities
(225) (1,846)
Change
in cash and cash equivalents
in the year 762,083 1,235,318
Cash and cash equivalents
at the
beginning ofthe year 2,138,007 902,689
Cash and cash equivalents
at the end of
the year 2,900,090 2,138,007
Reconciliation
ofnet movements
in fund to net cash flow from operating activities
2022 2021
Net income for the reporting
period
10,374 976,661
(as per the statement
offinancial
activities)
Depreciation
charges
6,294 8,674 .
(Gains)/losses
on investments
(Increase)/decrease
in debtors
1,183,091 (288,277)
Increase/(decrease)
in creditors
(436,923) 540,126
Interest received (528) (20)
Net cash provided
by operating
activities 762,308 1,237,164

2 Income fro m donations
a
nd lega cies
Total Funds Total Funds
2022 2021
f f
Donations 47,583 114,171
Legacies
47,583 114,171
All income from donations and legacies were unrestricted in the current and previous year.
3 Income from charitable
activities
Unrestricted Restricted Total Funds Total Funds
Funds Funds
2022f 2022f 2022f 2021
F
Programmes & Projects 4,579 3,643,167 3,647,746 5,434,711
Management fee income 359,983 359,983 459,523
Total 2022 364 662 3643 167
Total 2021 465 756 5428 478 5,894,234
4 Investment income
Total Funds Total Funds
2022 2021
f f
Investment income - local cash 528 20
All income from investments were unrestricted in the current and previous year.
5 Other income
Total Funds Total Funds
2022 2021
f f
Conference fees 121,638 68,168
All other income was unrestricted in the current and previous year.
6 Expenditure on raising funds
Costs of raising voluntary income
Total Funds Total Funds
2022f 2021
f
Other direct costs 17,569 63,329
Direct salaries 54,475 47,880
Allocated
centrally
incurred
fundraising and governance costs 23,781 20,909
95,825 132,118
Fundraising trading expenses
Indirect salaries 21,871 11,772
117,696 143,890

Analysis of gr an ts
Grants to
Institutions
Total Funds Total Funds
2022 2022 2021
6 E 6
Grants awarded to NHS and academic partners 564,729 564,729 1,464,104
Total 2021 1,464,104 1,464,104
The Charity has made the following material grants to institutions during the year.
2022
f
Name of institution
Addenbrooke's Charitable Trust 67,544
Royal College of Paediatrics and Child Health 49,733
Uganda
UK
Health Alliance 121,391
238,668
Other grants to institutions 326,061
564,729
Analysis
of
expenditure
by
activities
Activities
undertaken
directly
Grant funding
ofactivities
Support costs Total Funds Total Funds
2022 2022 2022 2022 2021
6 6 E E 6
Programmes & Projects 3,210,768 273,911 3,484,679 3,491,938
Grants awarded to NHS and academic partners 564,729 564,729 1,464,104
3,210,768 564,729 273,911 4,049,408 4,956,042
Total 2021 3,263,165 1,464,104 228,773 4,956,042
Analysis of direct costs
Total Funds Total Funds
2022 2021
E 6
Staff costs 1,243,740 1,300,255
Direct expenditure on programmes and projects 1,967,028 1,962,910
Total 3,210,768 3,263,165
Analysis of support costs
Total Funds Total Funds
2022 2021
6
Staff costs 131,228 82,401
Governance costs 17,003 13,621
Administration and office expenses 113,993 122,031
Rent and rates 11,687 10,720
273,911 228,773

2022 2021
6 6
Salaries and wages 1,310,738 1,313,982
Social security costs 115,302 102,906
Contribution to defined contribution pension schemes 42,363 42,281
1,468,403 1,459,169
The following number of employees received employee benefits (exduding employer pension costs) during the year between:
2022 2021
No. No.

2022 2021
No. No.
Charitable activities - programme and projects 40 45
Administration 6 7
Generating income 1 1
47 53
12 Tangible fixed assets
Computer Total
Equipment
6
Cost
Balance brought forward 31,281 31,281
Additions in year 753 753
Disposals in year
At the end ofthe year 32,034 32,034
Depreciation
Balance brought forward 23,586 23,586
Charge for the year 6,294 6394
Eliminated on disposal
At the end ofthe year 29,880 29,880
Net book value
As at 31 December 2022 2,154 2,154
As at 31 December 2021 7,695 7,695
All of the above assets are used for charitable purposes.

13 Debtors
2022 2021
E 6
Trade debtors 36,168 1,031,561
Other debtors 39,924 84,617
Prepayments 18,212 37,585
Accrued income 66,453 190,085
160,757 1,343,848
14 Creditors: amounts falling due within one year
2022 2021
8 6
Trade creditors 125,818 214,716
Taxalion and social security 50,772 45,290
Other creditors 183,898 93,533
Deferred income 411,310
Accruals 34,381 66,943
394,869 831,792
15 Deferred income
Deferred income comprises contracts and other income where the activity to deliver services funded by Ihis income does not occur until the following year,
2022 2021
6 6
Balance at the beginning of the year 411,310
Amount released to income in the year (411,310)
Amount
deferred
in
the year 411,310
Balance at the end ofthe year 411,310
16a Movements
in funds (current
year)
At 1 January 2022 Income Expenditure Transfers At 31 December
2022
f 6
Restricted funds
Johnson
&Johnson
Corporate Citizenship Trust 49,045 1,413 (52,969) 2,511
Department
for Health and Social Care
- CwPAMS (15,538) 634,447 (462,093) 156,816
The Burdett Trust for Nursing Grant 100,933 108,000 (156,614) 52,319
Bill & Melinda Gates Foundation 72,538 216,739 (127,033) (2,233) 160,011
Health Education
England
719,078 630,117 (893,791) (213,622) 241,782
Johnson
&Johnson
Foundation Scotland (SM(8}D) 256,572 198,570 (234,123) (18,889) 202,130
The Department
for
International Development (UKPHS) 6,984 15,141 (23,599) 1,474
Fraxinus Charitable Trust 9,383 210,000 (61,662) 275 157,996
FCDO - Health Partnership Capacity Development (SCCF) 56,538 (56,538)
Department
for Health and Social Care
- FIWP 691,527 514,327 (989,492) (7,282) 209,080
Sandoz AG - Novartis Social Business 111,922 146,234 (253,553) (9,074) (4,471)
Global Health Partnership - Biomedical Engineering 18,326 18,326
FCDO - UK Myanmar
Health
Fund (UKMHF) 141,109 (141,109)
EU funded
Syria project
464,020 (60,841) 403,179
Other restricted
funds
83,099 99,857 (106,793) (6,068) 70,095
Remote international Mentoring Partnership Scheme (RIMPS) 50,000 (5,156) 44,844
UNICEF (7,866) 156,655 (150,130) 1,341
Total restricted
funds
2,096,003 3,643,167 (3,775,497) (251,567) 1,712,106
Unrestricted
funds
General funds 561,755 534,311 (391,607) 251,567 956,026
Total unrestricted funds 561,755 534,311 (391,607) 251,567 956,026.
Total funds 2,657,758 4,177,478 (4,167,104) 2,668,132

Comparative
Stat
ement of Financial Acti vities (year ended 31 December 2021)
Unrestricted
funds
Restricted funds Total funds
Note 2021 2021 2021f
Income from:
Donations
and legacies
114,171 114,171
Charitable
activities
465,756 5,428,478 5,894,234
Investments 20 20
Other income 68,168 68,168
648,115 5,428,478 6,076,593
Expenditure
on:
Raising Funds 143,890 143,890
Charitable
activities
228,773 4,727,269 4,956,042
Total expenditure 372,663 4,727,269 5,099,932
Net (expenditure)/income 275,452 701,209 976,661
Transfers
between
funds 16 58,731 (58,731)
Net movement
in
funds 334,183 642,478 976,661
Reconciliation
of
funds:
Total funds brought forward 227,572 1,453,525 1,681,097
Total funds carried forward 561,755 2,096,003 2,657,758