| Unrestricted | Restricted | 2021 Total | 2020 Total | |||
|---|---|---|---|---|---|---|
| funds | funds | funds | funds | |||
| Notes | ||||||
| INCOME AND ENDOWIVIENTS | FROW( | |||||
| Donations and legacies |
2 | 144,990 | 12,000 | 156,990 | 90,528 | |
| Other trading activities | 3 | 513,430 | 513,430 | 912,424 | ||
| Investment income |
4 | 808 | 808 | 113 | ||
| Total | 12,000 | 671,228 | 1„003,065 | |||
| EXPENDITURE QN | ||||||
| Raising funds | 5 | 377,848 | ||||
| Charitable activities |
||||||
| Awareness and education |
210,244 | 221,T75 | 244,363 | |||
| Relief | 81,665 | 81,665 | 81„803 | |||
| Grants awarded | 207,482 | 207.482 | 99,431 | |||
| 11,531 | 1,043,061 | |||||
| NET INCOIVIEf (EXPENDITURE) | (218,011j | 469 | (217,542j | |||
| RECONCIUATION OF FUNDS |
||||||
| Total funds brought forward | 277,005 | 292,251 | 332,247 | |||
| TOTAL FUNDS CARRIED FORWARD | 58,994 | 15,715 | 292.251 |
| Unrestricted | Restricted | 2021 Total | 2020 Total | |||
|---|---|---|---|---|---|---|
| funds | funds | funds | funds | |||
| Notes | ||||||
| FIXEDASSETS | ||||||
| Investments | ||||||
| CURRENT ASSETS | ||||||
| Debtors | 14 | 15,819 | 15,819 | 93,4T4 | ||
| Cash at bank | 20&,T50 | 15,'715 | 224„465 | 293,844 | ||
| 15,715 | 240,284 | 3&7,318 | ||||
| CREDITORS | ||||||
| Amounts falling due within |
one year | 'i5 | (165,5T5} | (165,575} | (95,068} | |
| NET CURRENT ASSETS | 15,T15 | T4.709 | 292,251 | |||
| TOTAL ASSETS LESSCURRENT | ||||||
| LIABIUTIES | 15,715 | T4,709 | 292,251 | |||
| NET ASSETS | 15,715 | 292,251 | ||||
| FUNDS | 58,994 | 277,005 | ||||
| Unrestricted funds |
15,715 | 15,246 | ||||
| Restdcted funds | ||||||
| TOTAL FUNDS CARRIED | FORWARD | T4„709 | 292,251 |
| 2021 K | 20206 | ||||
|---|---|---|---|---|---|
| Notes | |||||
| Cash flows from operating | activities | ||||
| Cash generated from operations |
0,18 | 11,563 | |||
| Net cash used in operating | activities | 0,18 | |||
| Cash flows from investing | activities | ||||
| Sale oftangible flxed assets | (1) | (3) | |||
| Sale of6xed asset Investments | 1 | ||||
| Interest received | 808 | 113 | |||
| Net cash prodded by investing |
activities | 808 | 110 | ||
| Change in cash and cash |
|||||
| equivalents in the repmting |
period | (69,379) | (11,453) | ||
| Cash and cash equivalents | at the | ||||
| beginning ofthe reporting |
period | 293,844 | 305,297 | ||
| Cash and cash equivalents | at the | ||||
| end ofthe reporting period |
224,465 | 393.844 | |||
| NETASSETS | 74,709 | 292250 |
| 2021 E | 2020 E | |||
|---|---|---|---|---|
| Net expenditure for the reporting |
||||
| period (as per the Statement of | (217,542) | (39,996) | ||
| Financial Activitiesj | ||||
| Adjustments for: |
||||
| Loss on disposal of6xed assets | 5 | |||
| Interest received | (808) | (113) | ||
| Movement in subsidiary |
company | balance | 20,866 | (5,219) |
| Decrease in debtors |
56,789 | 117„538 | ||
| Increase/ (decrease )in | creditors | 70,507 | (83,778) | |
| Net cash used in operations | ~33.6637 |
| . ANALYSIS OF C | HANCES IN NET FU |
NDS | |
|---|---|---|---|
| At 1.4 20 | Cash flow | At 31.3.21 |
|
| Net cash | |||
| Cash at bank | 293.844 | ~69.379 | |
| 293,844 | ~[69.379 | ||
| Total | 293,844 | ~69.379 |
| 2021 | 2020 | |
|---|---|---|
| F | K | |
| Dorratiorrs | 156,990 | 90,528 |
| 3. OT | H ER TRAD I N |
G ACTIVITIES | |
|---|---|---|---|
| 2021 | 2020 | ||
| K | |||
| Charitable | actiVities | 513,430 | 912,424 |
| 2021 | 2020 | |||||
|---|---|---|---|---|---|---|
| 6 | 6 | |||||
| Jeans for Genes l3ay | 223,915 | 392,783 | ||||
| Staffcosts | 112,052 | 195,511 | ||||
| Promotional | items | 41,731 | 26,555 | |||
| Corporate | partnerships. | ijoensing | and sponsorship | 150 | 2,615 | |
| 617,464 |
| 6. CH | AP ITABLE AC | TIVITIES CO | STS | ||
|---|---|---|---|---|---|
| Grant | |||||
| funding of |
Support costs |
||||
| Oirect costs |
actiVities (see note 7t |
(see note 8j |
Totals | ||
| K | K. | ||||
| Awareness | and education | 102,369 | 119„406 | 221,775 | |
| Relief | 81,665 | 81„665 | |||
| Grants awarded | 207,482 | 207,482 | |||
| 102,369 | 207,482 | 201,071 |
| 2021 | 2020 | |||||||
|---|---|---|---|---|---|---|---|---|
| K | ||||||||
| Dingley's Promise |
3,416 | |||||||
| FOP Friends | 3,416 | |||||||
| Jessie May | 3,416 | |||||||
| Kleefstra Syndrome | 3„416 | |||||||
| Newlife (Foundation for Disabled |
Children) | 3,416 | 5,000 | |||||
| Norrie Disease Foundation | 5,000 | |||||||
| The Sandcastle Trust | 5,000 | |||||||
| Zoes Place Baby hospice | 4„877 | |||||||
| Nystagmus Network |
4,850 | |||||||
| Neuromuscular Centre |
1„000 | |||||||
| The 1P36Family Trust | 500 | |||||||
| Kabuki UK | 5,00a | |||||||
| Microphthalmia Anophthalmia |
and Coloboma Support | 5,000 | ||||||
| BBSUK | 4„900 | |||||||
| Williams Syndrome Foundation |
5,000 | |||||||
| Huntingtons Disease Association |
5,000 | |||||||
| PWSA | 4„957 | |||||||
| Fanconi Hope | 5,000 | |||||||
| Albinism Fellowship |
3,00Q | |||||||
| Glasgow Children's Hospital |
Charity | 1,000 | ||||||
| Headlines The Craniofacial |
Support | Group | 5,aao | |||||
| Annabelle's Challenge |
3,250 | |||||||
| The Haemosphilia Society |
5,000 | |||||||
| PMSF UK | 5,000 | |||||||
| Max Appeal | 2„56Q | |||||||
| Cure EB | 3,000 | |||||||
| Teddington Trust |
5,000 | |||||||
| Immunodeficiency UK |
123„095 | |||||||
| 48XXYYFamily Support Group | UK | 3,416 | ||||||
| Acrodysostosis Support |
3,416 | |||||||
| AKU Society | 3,41T | |||||||
| Child Growth Foundation |
3,417 | |||||||
| Down Syndrome Training |
and | Support Service Ltd | 3,417 | |||||
| The Fragile XSociety | 3,417 | |||||||
| Local families with bleeding |
disorders | 3,417 | ||||||
| My Aware | 3,417 | |||||||
| The Neurofibromatosis Association |
3,41T | |||||||
| Ring20 Research and Support |
UK CIO | 3,41T | ||||||
| Scottish Huntington's Association |
3,417 | |||||||
| SIBS | 3„417 | |||||||
| The Ataxia Telangiectasia | Society | 3,41T | ||||||
| Muscle Help Foundation | 3,417 | |||||||
| Rainbow Trust Children's | Charity | 3,41T | ||||||
| Tuberous Sclerosis Association | 3,417 | |||||||
| Zoe's Place Trust re Coventry | 3,417 | |||||||
| Zoe's Place Trust re Liverpool | 3,41T | |||||||
| 205,095 |
| 8. SU | PP | ORT COSTS | |||
|---|---|---|---|---|---|
| Governance | |||||
| Management | costs | Totals | |||
| K | E | 6 | |||
| Awareness | and | education | 105,548 | 13,858 | 118,406 |
| Relief | 81,665 | 81,665 | |||
| 187,213 | 13,858 | 201,071 |
| 2020 | ||||
|---|---|---|---|---|
| K | ||||
| Auditors' | remuneration | 25,200 | ||
| Deficit on | disposal of |
fixed assets | 5 | |
| Auditors' | remuneration | -audit | 5,500 | |
| Auditors" | remuneration | -other | services | 3,000 |
| Previous | auditors' remuneration |
- audit services | 16,700 |
| 2021 | 2020 | |
|---|---|---|
| VIages and salaries | 270,789 | 32T,399 |
| Social security costs | 15„778 | 32,738 |
| Other pension costs | 12,698 | 22.873 |
| 299,265 | 383,010 |
| Unrestricted | Restricted | Total | ||
|---|---|---|---|---|
| fund | funds | funds | ||
| E | E | |||
| INCOME AND ENDOWNMENTS | FROM | |||
| Donations and legacies |
80„328 | 10+00 | 90,528 | |
| Other trading actiwlies | 912,424 | 912„424 | ||
| Investment income |
113 | 113 | ||
| Total | 992,865 | 10,200 | 1,003„065 | |
| EXENDITURE ON | ||||
| Raising funds | 617,464 | |||
| Charitable activities |
||||
| Awareness and education |
242„694 | 1,669 | 244,363 | |
| Relief | 81„803 | 81,803 | ||
| Grants avvarded |
99,431 | 99,431 | ||
| Total | 1„041,392 | 1,669 | 1,043,061 | |
| NET INCOMEI (EXPENDITURE) | (48,527) | 8„531 | P9„996) | |
| Transfers between funds | 58.283 | ~558.283 | ||
| Net movement in funds |
9,756 | (49,752) | (39,996) | |
| RECONCIUATION OF FUNDS |
||||
| Total funds brought forward | 267,249 | 64,998 | 332,247 | |
| TOTAL FUNDS CARRIED FORWARD | 277,005 | 15,246 | 292,251 |
| 14.DE | BTORS: AMOUNT | S FALLINC |
DUE |
|---|---|---|---|
| 2021 | 2020 | ||
| E | E | ||
| Trade debtors | 15,164 | ||
| Amounts owed by group undertakings |
20,866 | ||
| Other debtors | |||
| VAT | 15,819 | 32,389 | |
| Prepayments | and accrued income | 25,021 | |
| 15,819 |
| 2021 | 2020 | ||
|---|---|---|---|
| F | |||
| Trade creditors | 34,T11 | 68,T10 | |
| Social security and other taxes | 2,168 | T,645 | |
| Other creditors | 125,421 | 2,299 | |
| Accruals and deferred |
income | 3,2T5 | 16,414 |
| 1655T5 | 95,068 |
| 16. M | O | VEMENT | IN FUNDS | ||
|---|---|---|---|---|---|
| Net | |||||
| movement | At | ||||
| At 1.420 | in funds | 31321 | |||
| 6 | |||||
| Unrestricted | funds | ||||
| General funds | 277,005 | (218,011) | 58,994 | ||
| Restricted | funds | ||||
| PID UK | 8,531 | (8,531) | |||
| Roald l3ahl's | MCC | 6715 | - | 6715 | |
| GDUK Helpline | 9,000 | 9,000 | |||
| 15746 | 469 | 15,715 | |||
| TOTAL FUNDS | 292251 | ~17.5421 | 74.709 |
| Net m | ovement in |
funds, include |
d in th |
e abo |
|---|---|---|---|---|
| incoming | Resources | Movement | ||
| resources | expended | in funds | ||
| F | 6 | |||
| Unrestricted | funds | |||
| Generalfunds | 659~8 | (877+39) | (218,011) | |
| Restricted funds | ||||
| PID UK | 3,000 | (11,531) | (8„531) | |
| GDUK Heipline | 9,000 | 9„000 | ||
| 12„000 | (11,531) | |||
| TOTAL FUNDS | 071220 | ~880 770 | ~2175421 |
| Net | Transfers | ||||
|---|---|---|---|---|---|
| movement | hehveen | At | |||
| At 14.19 | in funds | funds | 31.320 | ||
| 6 | 6 | E | |||
| Unrestricted | funds | ||||
| General funds | 267,249 | (48„527) | 58+83 | 277,005 | |
| Restricted funds | |||||
| PID UK | 43,843 | 8,531 | (43,843) | 8,531 | |
| Symposium | 14„440 | (14.440) | |||
| Roald l3ahl's | MCC | 6,715 | 6,715 | ||
| 64,998 | 8,531 | (58.283) | 15,246 | ||
| TOTAL FUNDS | 332347 | ~139.000 | 292,251 |
| Incoming | Resources | Movement | ||
|---|---|---|---|---|
| resources | expended | in funds | ||
| F. | E | 8 | ||
| Unrestricted | funds | |||
| General funds | 992,885 | (1,041.3921 | (3(8,82T1 | |
| Restricted funds | ||||
| PID UK | 10,200 | (1,8991 | 8„531 | |
| TOTAL FUNDS | 1.003.006 | ~1.003.001 | ~30996 |