| Page | ||||
|---|---|---|---|---|
| Reference and administration details |
||||
| Chairman's | statement | |||
| Trustee's report (including director's |
report) | |||
| Independent | auditor's report |
12 | ||
| Consolidated | statement offinancial activities |
15 | ||
| Consolidated | and Charity statement | offinancial | position | |
| Consolidated | statement ofcash flows |
17 | ||
| Notes to the | consolidated statement |
ofcash flows | 18 | |
| Notes to the | financial statements | 19 |
| Trustees 8 Directors | |||||
|---|---|---|---|---|---|
| Katy Joanne Brown | Appointed | 28 | November 2020 | ||
| Sarah Burgess | |||||
| Judith Mary Evans |
|||||
| James Henry Garthwaite | |||||
| Dr Gordon Robert Harvey | |||||
| Prof Atui Bhanu Mehta | |||||
| David Maurice Patton | |||||
| Phillip John Pearson | |||||
| Wilma Robins | |||||
| Dr Fiona Jane Stewart | Appointed | 4April 2020 | |||
| Bryan Gordon Winchester | |||||
| Registered Company |
number | ||||
| 7726882 (England and | Wales) | ||||
| Registered Charity number |
|||||
| 1143472ISCO41012 | |||||
| Registered office | |||||
| MPS House, Repton Place, White Lion Road, Amersham, | Buckinghamshire, | HP7 9LP | |||
| Company Secretary | |||||
| Robert Stevens | |||||
| Group Chief Executive | ONcer | ||||
| Robert: Stevens |
| Unrestricted | Restricted | 2020 | 2019 | ||||
|---|---|---|---|---|---|---|---|
| funds | funds | Total | Total | ||||
| funds | funds | ||||||
| Note | |||||||
| INCOME | |||||||
| Voluntary income: | |||||||
| Donations 8 legacies | 146,265 | 149,944 | 296,209 | 180,732 | |||
| Actjvifies forgenerating | funds: | ||||||
| Charitable activities |
4 | 114,794 | 595,310 | 710,104 | 512,817 | ||
| Other trading activities |
5 | 1,023,060 | 1,023,060 | 981,856 | |||
| Investment income |
6 | 26,073 | 26,073 | 23,362 | |||
| TOTAL INCOME | 1,310,192 | 745,254 | 2,055,446 | 1,698,767 | |||
| EXPENDITURE | |||||||
| Raising funds: | |||||||
| Fundraising cost of |
grants | 8 donations | 75,892 | 75,892 | 63,563 | ||
| Fundraising activities |
80,405 | 80,405 | 74,782 | ||||
| Trading activities | 481,193 | 481,193 | 542,882 | ||||
| 637,490 | 637,490 | 681,227 | |||||
| Charitable activltiesr |
|||||||
| Advocacy services 8 member events | 12,297 | 475,874 | 488,171 | 720,761 | |||
| Awareness raising |
124,486 | 124,486 | 78,517 | ||||
| Trading activities | 167,301 | 167,301 | |||||
| 304,084 | 475,874 | 779,958 | 799,278 | ||||
| Other costs | 95,694 | 95,694 | 100,639 | ||||
| TOTAL EXPENDITURE | 1,037,268 | 475,874 | 1,513,142 | 1,581,144 | |||
| NET INCOMING RESOURCES | 272,924 | 269,380 | 542,304 | 117,623 | |||
| RECONCILIATION | OF FUNDS | ||||||
| Total funds brought | forward | 2,366,043 | 48,670 | 2,414,713 | 2,297,090 | ||
| TOTAL FUNDS CARRIED | FORWARD | 2,638,967 | 318,050 | 2,957,017 | 2,414,7'l3 |
| 2020 | 2020 | 2019 | 2019 | ||||
|---|---|---|---|---|---|---|---|
| Note | Group | Charity f |
Group | Charity | |||
| FIXEDASSETS | |||||||
| Tangible assets | 17 | 1,089,612 | 1,089,040 | 1,123,517 | 1,121,313 | ||
| Investments | 18 | 310,897 | 310,899 | 306,100 | 306,102 | ||
| 1,400,509 | 1,399,939 | 1,429,617 | 1,427,415 | ||||
| CURRENT ASSETS | |||||||
| Debtors | 19 | 307,159 | 610,215 | 666,221 | 656,754 | ||
| Cash at bank and | in | hand | 20 | 2,027,320 | 1,007,555 | 851,560 | 429,153 |
| 2,334,479 | 1,617,770 | 1,517,781 | 1,085,907 | ||||
| CREDITORS | |||||||
| Amounts falling due year |
within one | 777,971 | 60,692 | 532,685 | 98,609 | ||
| NET CURRENT ASSETS | 1,556,508 | 1,557,078 | 985,096 | 987,298 | |||
| NET ASSETS | 2,957,017 | 2,957,017 | 2,414,713 | 2,414,713 | |||
| FUNDS | 23 | ||||||
| Unrestricted Funds: |
|||||||
| General charitable | funds | 750,000 | 750,000 | 752,815 | 752,815 | ||
| Property funds | 1,084,520 | 1,084,520 | 1,113,228 | 1,113,228 | |||
| Designated funds |
804,447 | 804,447 | 500,000 | 500,000 | |||
| 2,638,967 | 2,638,967 | 2,366,043 | 2,366,043 | ||||
| Restricted Funds | 318,050 | 318,050 | 48,670 | 48,670 | |||
| TOTAL FUNDS | 2,957,017 | 2,957,017 | 2,414,713 | 2,414,713 |
| 2020 | 2019 | ||||
|---|---|---|---|---|---|
| Notes | |||||
| Cash flows from operating | activities: | ||||
| Cash generated from operations |
1,185,958 | (21,840) | |||
| Interest paid | (5,401) | (3,062) | |||
| Net cash provided by (used fn) operating activities |
1,180,557 | (24,902) | |||
| Cash flows from investing | activities: | ||||
| Purchase oftangible fixed assets | (8,756) | ||||
| Investment in bonds |
(4,797) | (300,000) | |||
| Net cash provided by (used in}investing activities |
{4,797) | (308,756) | |||
| Change in cash and cash the reporting period |
equivalents | In | 1,175,760 | (333,658) | |
| Cash and cash equivalents beginning ofthe reporting |
at the period |
851,560 | 1,185,218 | ||
| Cash and cash equivalents the reporting period |
at the end | of | 2,027,320 | 851,560 |
| 2020 | 2019 | |||||
|---|---|---|---|---|---|---|
| R | ||||||
| Net income for the reporting period (as per the statement offinancial activities) |
542,304 | 117,623 | ||||
| Adjustments for: |
||||||
| Interest received | 5,401 | 3,062 | ||||
| Depreciation | 33,385 | 40,930 | ||||
| Loss on disposal of | fixed assets | 520 | ||||
| Decrease/(increase) | in | debtors | 359,063 | (488,430) | ||
| Increase/(decrease) | in | creditors | 245,285 | 304,975 | ||
| Net cash provided activities |
by | (used in) operating | 1,185,958 | (21,840) | ||
| 2 | ANALYSIS OF CHANGES IN NET FUNDS |
|||||
| 2020 | 2019 | |||||
| Cash in hand |
2,289 | 2,472 | ||||
| Bank accounts | 2,025,031 | 849,088 | ||||
| Total cash and cash equivalents | 2,027,320 | 851,560 |
| 2020 | 2020 | 2020 | 2019 | 2019 | 2019 | ||
|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Unrestricted | Restricted | Total | ||
| fund | fund | funds | fund | fund | funds | ||
| E | F | ||||||
| Donations | 146,265 | 40,567 | 186,832 | 164,170 | 164,170 | ||
| Legacies | 109,377 | 109,377 | 16,562 | 16,562 | |||
| 146,265 | 149,944 | 296,209 | 180,732 | 180.732 | |||
| INCOME FROM | CHARITABLE | ACTIVITIES | |||||
| 2020 | 2020 | 2020 | 2019 | ||||
| Unrestricted | Restricted | Total | Total | ||||
| fund | fund | funds | funds | ||||
| f | E | E | |||||
| Advocacy support grants | 93,194 | 561,810 | 655,004 | 236,465 | |||
| Conferences | and Expert | meetings | 33,500 | 33,500 | 157,750 | ||
| Family support special events | 11,600 | 11,600 | 25,000 | ||||
| Fundraising | events | 91,845 | |||||
| Other income | 10,000 | 10,000 | 1,757 | ||||
| 114,794 | 595,310 | 710,104 | 512,817 |
| 2019 | 2019 | 2019 | ||
|---|---|---|---|---|
| Unrestricted | Restricted | Total | ||
| fund | fund | funds | ||
| K | f | |||
| Advocacy support grants | 236,465 | 236,465 | ||
| Conferences and Expert meetings |
157,750 | 157,750 | ||
| Family support | special events | 25,000 | 25,000 | |
| Fundraising events |
91,845 | 91,845 | ||
| Other income | 1,757 | 1,757 | ||
| 93,602 | 419,215 | 512,817 | ||
| 5. OTHER |
TRADING ACTIVITIES | |||
| 2020 | 2019 | |||
| Survey income | in subsidiary | 288,928 | 259,400 | |
| Management fees in subsidiary |
733,316 | 720,988 | ||
| Miscellaneous | trading | 816 | 1,468 | |
| 1,023,060 | 981,856 |
| 2020 | 2019 | |
|---|---|---|
| Rent receivable | 20,672 | 20,300 |
| Interest receivable | 5,401 | 3,062 |
| 26073 | 23,362 |
| Fundraising | Fundraising | Commercial | ||||||
|---|---|---|---|---|---|---|---|---|
| Grants & | Fundraising | Trading | Total | Total | ||||
| Note | Donations | Events | Activity | 2020 | 2019 | |||
| F. | f. | K | ||||||
| Staffcosts | 15 | 24,080 | 44,977 | 390,369 | 459,426 | 456,252 | ||
| Direct costs | 10 | 32,475 | 16,092 | 59,286 | 107,853 | 86,041 | ||
| Depreciation | 11 | 3,227 | 3,226 | 1,111 | 7,564 | 10,506 | ||
| Support costs | 11 | 16,110 | 16,110 | 30,427 | 62,647 | 128,428 | ||
| 75,892 | 80,405 | 481,193 | 637,490 | 681,227 | ||||
| Attributable | to: | |||||||
| Unrestricted | funds | 75,892 | 80,405 | 481,193 | 637,490 | 681,227 | ||
| Restricted | funds | |||||||
| 75,892 | 80,405 | 481,193 | 637,460 | 681,227 | ||||
| EXPENDITURE ON | RAISING FUNDS —2019COMPARATIVES | |||||||
| Fundraising | Commercial | |||||||
| Grants & | Fundraising | Trading | Total | |||||
| Note | Donations | Events | Activity | 2019 | ||||
| K | ||||||||
| Staff costs | 15 | 27,113 | 33,414 | 395,725 | 456,252 | |||
| Direct costs | 10 | 14,754 | 19,6?2 | 51,615 | 86,041 | |||
| Depreciation | 11 | 3,803 | 3,803 | 2,900 | 10,506 | |||
| Support costs | 11 | 17,893 | 17,893 | 92,642 | 128,428 | |||
| 63,563 | 74,782 | 542,882 | 681,227 | |||||
| Attributable | to: | |||||||
| Unrestricted | funds | 63,563 | 74,782 | 542,882 | 681,227 | |||
| Restricted | funds | |||||||
| 83,563 | 74,782 | 542,882 | 681,227 |
| Advocacy | Commercial | |||||||
|---|---|---|---|---|---|---|---|---|
| &Members | Awareness | Trading Activity | Total | Total | ||||
| Note | Events | Raising | Patient. Support | 2020 | 2019 | |||
| R | ||||||||
| Staff costs | 15 | 296,353 | 83,099 | 16?,301 | 546,753 | 423,187 | ||
| Direct costs | 10 | 85,733 | 12,383 | 98,116 | 235,070 | |||
| Research grants | 12 | 9,400 | 9,400 | |||||
| Depreciation | 11 | 16,139 | 4,841 | 20,980 | 24,?19 | |||
| Support costs | 11 | 80,546 | 24,163 | 104,709 | 116,302 | |||
| 488 'I7'I | 124,486 | 167,301 | 779,958 | 799,278 | ||||
| Attributabie | to: | |||||||
| Unrestricted | funds | 12,297 | 124,486 | 167,301 | 304,084 | 353,313 | ||
| Restricted | funds | 475,874 | 475,874 | 445,965 | ||||
| 488,171 | 124,488 | 167,301 | 779,958 | 799,278 |
| Advocacy | ||||||
|---|---|---|---|---|---|---|
| 8 Members | Awareness | Total | ||||
| Note | Events | Raising | 2019 | |||
| E | ||||||
| Staff costs | 15 | 391,968 | 31,219 | 423, 'i 87 | ||
| Direct costs | 10 | 220,316 | 14,754 | 235,070 | ||
| Depreciation | 11 | 19,014 | 5,705 | 24,719 | ||
| Support costs | 11 | 89,463 | 26839 | 116,302 | ||
| 720,761 | 78,617 | 799,278 | ||||
| Attributable | to: | |||||
| Unrestricted | funds | 445,965 | 78,517 | 353,313 | ||
| Restricted | funds | 274,796 | 445,966 | |||
| 720,761 | 78,517 | 799,278 |
| IIanagement | Nlanagement | ||||||
|---|---|---|---|---|---|---|---|
| &Governance | Total | &Governance | Total | ||||
| Note | 2020 | 2020 | 2019 | 2019 | |||
| F | |||||||
| Staff costs | 15 | 49,816 | 49,816 | 45,008 | 45,008 | ||
| Direct costs | 10 | 16,873 | 16,873 | 23,087 | 23,087 | ||
| Depreciation | 11 | 4,841 | 4,841 | 5,705 | 5,705 | ||
| Support costs | 11 | 24,164 | 24,164 | 26,839 | 26,839 | ||
| 95,694 | 95,694 | 100,639 | 100,639 | ||||
| Attributable to: |
|||||||
| Unrestricted funds |
95,694 | 95,694 | 100,639 | 100,639 | |||
| Restricted funds |
|||||||
| 95,694 | 95,694 | 100,639 | 100,639 | ||||
| 10. ALI OCATION OF |
DIRECT | COSTS | |||||
| Total | Total | ||||||
| Note | Funds | Funds | |||||
| 2020 | 2019 | ||||||
| Advocacy travel | 3,210 | 25,157 | |||||
| Conference and expert |
meetings | 6,196 | 155,999 | ||||
| Support events | 59,456 | 21,987 | |||||
| Communications | 12,383 | 13,557 | |||||
| MPS awareness | 14,754 | ||||||
| Fundraising expenses |
16,092 | 34,425 | |||||
| Donations and tributes |
in | memory | 3,208 | 901 | |||
| Management & Governance |
16,873 | 23,088 | |||||
| Survey costs | 59,286 | 52,336 | |||||
| LSD collaborative | 833 | 1,994 | |||||
| Grant consultancy | costs | 32,475 | |||||
| Patient welfare gifts | 12,830 | ||||||
| 222,842 | 344,198 | ||||||
| Attributable to raising funds |
7 | 107,853 | 86,041 | ||||
| Attributable to charitable activities Attributable to other costs |
8 9 |
98,116 16873 |
235,070 23087 |
||||
| 222,842 | 344,198 |
| 11. ALLOCATION OF |
SUPPO | RT CO | STS | ||
|---|---|---|---|---|---|
| Note | 2020 | 2019 | |||
| Recruitment &training costs |
10,566 | 9,524 | |||
| General office expenses | 91,647 | 104,242 | |||
| Insurance | 11,180 | 6,235 | |||
| Subscriptions | 432 | 5,669 | |||
| Staff welfare | 10,081 | 8,417 | |||
| Computer expenses and | software | 32,469 | 34,980 | ||
| Professional fees | 7,812 | 8,951 | |||
| Bank charges | 5,887 | 3,439 | |||
| Bad debts | 42 | 1,001 | |||
| Travel and subsistence | 485 | 23,662 | |||
| Consultancy expenses |
13,499 | 57,758 | |||
| Auditors remuneration |
6,900 | 7,690 | |||
| Depreciation | 33,385 | 40,930 | |||
| Loss on disposal ofasset | 520 | ||||
| 224,905 | 312,499 | ||||
| Attributable to raising funds |
70,211 | 138,934 | |||
| Attributabie to charitable |
activities | 125,689 | 141,021 | ||
| Attributable to other costs |
29,005 | 32,544 | |||
| 224,905 | 312,499 | ||||
| 12. GRANTS PAYABLE |
|||||
| 2Q20 | 2Q19 | ||||
| Grants and donations | 9,400 | ||||
| Grants payable to institutions | |||||
| 2020 | 2019 | ||||
| E | |||||
| Salford Royal NHS Foundation | Trust | 9,400 |
| 2020 these totailed f2,044 (2019:P 15. STAFF COSTS |
5,300)for all trustees. | |||
|---|---|---|---|---|
| Group | Charity | |||
| 2020 | 2019 | 2020 | 2019 | |
| E | ||||
| Wages and salaries | 924,436 | 817,477 | 439,017 | 468,536 |
| Social security costs | 88,881 | 76,586 | 38,114 | 41,697 |
| Other pension costs | 42,677 | 30334 | 21,193 | 18,488 |
| 1,055994 | 924,447 | 498 324 | 528,721 |
| 1,055994 | 1,055994 | 1,055994 | 1,055994 | 924,4 | 47 498 324 |
47 498 324 |
528,721 | |||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| The allocation ofpension costs between | funds follows the allocation | ofthe | associated employee | remuneration. | ||||||||
| The average | monthly | number ofemployees | during | the year was as | foilows: | |||||||
| Group | Charity | |||||||||||
| 2020 | 2019 | 2020 | ||||||||||
| E | ||||||||||||
| Director | 2 | 2 | 1 | |||||||||
| Administration | 3 | 3 | 3 | |||||||||
| Advice, information | 8 | support | 14 | 15 | 14 | 15 | ||||||
| Commercial | trading | operation | 11 | 9 | ||||||||
| 30 | 18 | 19 | ||||||||||
| The number | ofhigher | paid employees | (excluding | employer | pension | costs) | was as follows: | |||||
| Group | Charity | |||||||||||
| 2020 | 2019 | 2020 | 2019 | |||||||||
| K |
| Unrestricted | Restricted | 2019 | 2018 | ||||
|---|---|---|---|---|---|---|---|
| funds | funds | Total funds |
Total funds |
||||
| Note | |||||||
| INCOME | |||||||
| Voluntary Income: |
|||||||
| Donations &legacies |
180,732 | 180,732 | 144,477 | ||||
| Activities forgenerating | funds: | ||||||
| Charitable activities |
93,602 | 419,215 | 512,817 | 634,878 | |||
| Other trading activities |
981,856 | 981,856 | 685,685 | ||||
| Investment income |
23,362 | 23,362 | 37,613 | ||||
| TOTAL INCOME | 1,279,552 | 419,215 | 1,698,767 | 1,502,653 | |||
| EXPENDITURE | |||||||
| Raising funds: | |||||||
| Fundraising grants |
&donations | 63,563 | 63,563 | 61,628 | |||
| Fundraising activities |
74,782 | 74,782 | 61,152 | ||||
| Trading activities | 542,882 | 542,882 | 440,093 | ||||
| 681,227 | 681,227 | 562,873 | |||||
| Charitable activities: |
|||||||
| Advocacy services &member events | 274,796 | 445,965 | 720,761 | 604,068 | |||
| Awareness raising |
78,517 | ?8,517 | 31,509 | ||||
| 353,313 | 445,965 | 799,278 | 635,577 | ||||
| Other costs | 100,639 | 100,639 | 95,72? | ||||
| TOTAL EXPENDITURE | 1,135,179 | 445,965 | 1,581,144 | 1,294,177 | |||
| NET INCOME I(EXPENDITURE} | 144,373 | (26,750) | 117,623 | 208,476 | |||
| RECONCILIATION | OF FUNDS | ||||||
| Total funds brought | forward | 2,221,670 | 75,420 | 2,297,090 | 2,088,614 | ||
| TOTAL FUNDS CARRIED | FORWARD | 2,366,043 | 48,670 | 2,414,713 | 2,297,090 |
| 7. TANGIBLE FIXED ASSETS |
|||
|---|---|---|---|
| Group | Freehold | ||
| Land and | Plant and | ||
| buildings | Equipment | Totals | |
| 'E | |||
| COST | |||
| At 1 January 2019 | 1,436,389 | 269,840 | 1,705,229 |
| Additions | |||
| Disposals | (212,073) | (212,073) | |
| At 31 December 2020 | 1,435,389 | 57,767 | 1,493,156 |
| DEPRECIATION | |||
| At 1 January 2019 | 322,160 | 259,552 | 581,712 |
| Charge for year | 28,709 | 4,676 | 33,385 |
| Eliminated on disposal |
(211,553) | {211,553) | |
| At 31 December 2020 | 350,869 | 52,675 | 403,544 |
| NET BOOK VALUE | |||
| At 31 December 2020 | 1,084,520 | 6,092 | 1,089,612 |
| At 31 December 2019 | 1,113,229 | 10,288 | 1,123,517 |
| Charity | Freehold | ||
| Land and | Plant and | ||
| buildings | Equipment | Totals | |
| E | |||
| COST | |||
| At 1 January 2019 | 1,435,389 | 221,636 | 1,657,025 |
| Additions | |||
| Disposals | (172,575) | (172,675) | |
| At 31 December 2020 | 1,435,389 | 49,061 | 1,484,450 |
| DEPRECIATION | |||
| At 1 January 2019 | 322,160 | 213,552 | 535,712 |
| Charge for year | 28,709 | 3,564 | 32,273 |
| Eliminated on disposal |
(172,575) | (172,575) | |
| At 31 December 2020 | 350,869 | 44,541 | 395,410 |
| NET BOOKVALUE | |||
| At 31 December 2020 | 1,084,520 | 4,520 | 1,089,040 |
| At 31 December 2019 | 1,113,229 | 8,084 | 1,121,313 |
| 18. FIXEDASSET INYESTINENTS |
18. FIXEDASSET INYESTINENTS |
||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2020 | 2020 | 2019 | 2019 | ||||||||||||
| Group | Charity | Group | Charity | ||||||||||||
| F | K | K | |||||||||||||
| Shares in subsidiary |
2 | 2 | |||||||||||||
| Donated jewellery Investments in bank bonds |
6,100 304,797 |
6,100 304,797 |
6,100 300,000 |
6,100 300,000 |
|||||||||||
| 310,897 | 310,899 | 306,100 | 306,102 | ||||||||||||
| Investment in subsidiaries |
|||||||||||||||
| Company | Percentage | Class of | No of | Total | |||||||||||
| Subsidiary | No. | shareholding | shares | shares | value | ||||||||||
| MPS Commercial Limited Rare Disease Research Partners Limited |
08621283 12249341 |
100 100 |
Ordinary R1 Ordinary E1 |
1 1 |
|||||||||||
| R2 | |||||||||||||||
| The wholly owned subsidiaries; | MPS | Commercial | Limited | and Rare | Disease Research Partners | Limited | |||||||||
| and trading and dormant respectively. Both subsidiaries are incorporated in England and have the registered office of MPS House, Repton Place, White Lion Road, |
Wales, and Amersham, |
||||||||||||||
| Buckingharnshire, HP7 9LP. All profits |
generated | by subsidiaries | are distributed | via Gift | Aid | to the | |||||||||
| parent charity under a Deed ofCovenant. | |||||||||||||||
| MPS Commercial Limited |
Rare Disease Research Partners Limited |
||||||||||||||
| 2020 2019 |
2020 | 2019 | |||||||||||||
| E | |||||||||||||||
| Fixed assets | 572 2,203 |
||||||||||||||
| Current assets | 1,318,376 1,046,602 |
||||||||||||||
| Current liabilities |
(1,318,947) (1,048,804) |
||||||||||||||
| Aggregate share capital and reserves |
1 | 1 | |||||||||||||
| Net income from trading activities |
350,042 | 416,643 | |||||||||||||
| There were no investment assets |
outside | the | UK, | ||||||||||||
| Donated jewellery | |||||||||||||||
| The donated jewellery is stated at the |
valuation | arrived at |
by DJ Warner Jewellers |
in | 2011.The | valuers | |||||||||
| are independent ofthe Society. The trustees |
continue | to use this basis | ofvaluation. | ||||||||||||
| Investment in bank bonds |
|||||||||||||||
| The Society for Mucopolysaccharide Diseases reinvested due to mature within less than one year, Of the f304,947 |
2304,947 in fixed business bonds, which are invested, E200,000 has been allocated to the |
||||||||||||||
| designated fund - 2150,000for the Research |
Fund | and 850,000for the Service Development Fund. |
|||||||||||||
| 19. DEBTORS: AMOuNTS FALLING |
DUE | WITHIN ONE | YEAR | ||||||||||||
| 2020 | 2020 | 2019 | 2019 | ||||||||||||
| Group | Charity | Group | Charity | ||||||||||||
| Trade debtors | 249,503 | 20 | 592,495 | 127 | |||||||||||
| Amounts owed by group undertakings |
601,667 | 616,642 | |||||||||||||
| Other debtors | 51,387 | 2,259 | 55,446 | 25,824 | |||||||||||
| P repayments | 6,269 | 6,269 | 18,280 | 14,160 | |||||||||||
| 307,159 | 610,215 | 666,221 | 656,753 |
| 20. | CASH | AT BANK AND IN | HAND | ||||
|---|---|---|---|---|---|---|---|
| 2020 | 2020 | 2019 | 2019 | ||||
| Group | Charity | Group | Charity | ||||
| E | |||||||
| Cash | held | in parent charity | 1,007,555 | 1,007,555 | 429,513 | 429,513 | |
| Cash | held | in subsidiary | 1,019,765 | - | 422,407 | ||
| 2,027,320 | 1,007,555 | 851,560 | 429,163 | ||||
| 21. | CREDITORS: AMOUNTS | FALLING DUE WITHIN ONE YEAR | |||||
| 2020 | 2020 | 2019 | 2019 | ||||
| Group K |
Charity f |
Group E |
Charity | ||||
| Trade | creditors | 16,282 | 5,337 | 76,014 | 11,392 | ||
| Other | creditors | 753,259 | 48,756 | 442,307 | 80,522 | ||
| Accrued expenses | 8,430 | 6,600 | 14,364 | 6,695 | |||
| 777,971 | 60,692 | 532,685 | 98,609 |
| 2020 | 2020 | 2020 | 2019 | 2019 | 2019 | |||
|---|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Unrestricted | Restricted | Total | |||
| funds | funds | Funds | funds | Funds | Funds | |||
| f. | E | |||||||
| Fixed assets | 1,089,613 | 1,089,613 | 1,123,517 | 1,123,517 | ||||
| Investments | 310,897 | 310,897 | 306,100 | 306,100 | ||||
| Current | assets | 2,016,428 | 318,050 | 2,334,478 | 1,469,111 | 48,670 | 1,517,781 | |
| Current | liabilities | (777,971) | (777,971) | (532,685) | (532,685) | |||
| 2,638,967 | 318,050 | 2,967,017 | 2,366,043 | 48,670 | ' | 2,414,713 |
| orthe Year Ended 31 De | orthe Year Ended 31 De | cember 2020 |
||||
|---|---|---|---|---|---|---|
| 23. STATEMENT OF |
FUNDS | |||||
| Group | ||||||
| Funds at | Funds at 31 | |||||
| 1January | Fund | December | ||||
| 2020 | Income | Expenditure | Transfers | 2020 | ||
| Unrestricted funds |
||||||
| General charitable | fund | 752,815 | 1,310,192 | (959,614) | (353,393) | 750,000 |
| Property fund | 1,113,228 | (28,708) | 1,084,520 | |||
| Designated funds |
||||||
| Research fund Senfice development fund |
250,000 150,000 |
(9,400) (39,546) |
126,697 126,696 |
367,297 237,150 |
||
| Building refurbishment fund |
100,000 | 100,000 | ||||
| Christine Lavery memorial fund |
'l00,000 | 100,000 | ||||
| 500,000 | (48,946) | 353,392 | 804,447 | |||
| Total unrestricted funds |
2,366,043 | 1 310,192 | 1 037,268 | 2638,967 | ||
| Restncted funds | ||||||
| MPS restricted fund |
31,921 | 635,877 | (475,041) | 192,757 | ||
| LSD restricted fund Research restricted |
fund | 16,749 | 109,377 | (833) | 15,916 109,377 |
|
| Total restricted funds | 48,670 | 745,254 | 475,874 | 318,050 | ||
| Total Funds | 2,414,713 | 2,055,446 | 1,513,142) | 2,957,017 | ||
| Charity | ||||||
| Funds at | Funds at 31 | |||||
| 1 January | Fund | December | ||||
| 2020 | Income | Expenditure | Transfers | 2020 | ||
| Unrestricted funds |
||||||
| General charitable | fund | 752,815 | 661,699 | (311,121) | (353,393) | 750,000 |
| Property fund | 1,113,228 | (28,708) | 1,084,520 | |||
| Designated funds |
||||||
| Research fund Service development fund |
250,000 150,000 |
(9,400) (39,546) |
126,697 126,696 |
367,297 237,150 |
||
| Building refurbishment fund |
100,000 | 100,000 | ||||
| Christine Lavery memorial fund |
100,000 | 100,000 | ||||
| 500,000 | (48,946) | 804,446 | ||||
| Total unrestricted funds |
2,366,043 | 661,699 | 388,775 | 2638967 | ||
| Restricted funds | ||||||
| MPS restricted fund LSD restricted fund Research restricted |
fund | 31,921 16,749 |
635,877 109,377 |
(4?5,041) (833) |
192,757 15,916 109,377 |
|
| Total restricted funds | 48,670 | 745254 | 475,8?4 | 318,050 | ||
| Total Funds | 2,414,713 | 1406953 |
| Group | |||||
|---|---|---|---|---|---|
| Funds at | Funds at 31 | ||||
| 1January | Fund | December | |||
| 2019 | Income | Expenditure | Transfers | 2019 | |
| Unrestricted funds |
|||||
| General charitable fund |
779,734 | 1,237,832 | (1,064,751) | (200,000) | 752,815 |
| Property fund | 1,141,936 | (28,708) | 1,113,228 | ||
| Designated funds |
|||||
| Research fund Service development fund |
100,000 100,000 |
41,?20 | (41,720) | 150,000 50,000 |
250,000 150,000 |
| 8uilding refurbishment fund |
100,000 | 100,000 | |||
| 300,000 | 41,720 | (41,?20) | 200,000 | 500,000 | |
| Total unrestricted funds |
2,221,670 | 1,279,552 | 1,135,179 | 2,366,043 | |
| Restricted funds | |||||
| MPS restricted fund |
56,677 | 419,215 | (443,971) | 31,922 | |
| LSD restricted fund |
18,743 | (1,994) | 16,749 | ||
| Total restricted funds | 75,420 | 4'l9,215 | 445965 | 48670 | |
| Total Funds | 2,297,090 | 1,698,767 | 1,581,144 | 2,414,713 | |
| Charity | |||||
| Funds at | Funds at 31 | ||||
| 1January | Fund | December | |||
| 2019 | Income | Expenditure | Transfers | 2019 | |
| Unrestricted funds |
|||||
| General charitable fund |
779,734 | 695,588 | (522,507) | (200,000) | 752,815 |
| Property fund |
1,141,936 | (28,708) | 1,113,228 | ||
| Designated funds |
|||||
| Research fund | 100,000 | 41,720 | (41,720) | 150,000 | 250,000 |
| Service development fund |
100,000 | 50,000 | 150,000 | ||
| Building refurbishment fund |
100,000 | 100,000 | |||
| 300,000 | 41,720 | (41,720) | 200,000 | 500,000 | |
| Total unrestricted funds |
2,221,670 | 737,308 | 592,935 | 2,366,043 | |
| Restricted funds | |||||
| MPS restricted fund LSD restricted fund |
56,677 18,743 |
419,215 | (443,971) (1,994) |
31,921 16,749 |
|
| Total restricted funds | 75,420 | 419,215 | 445,965 | 48,670 | |
| Total Funds | 2,297,090 | 1,156,523 | 1„038,900 | 2,414 713 |