| 31,12.21 | 31.12.20 | ||||||
|---|---|---|---|---|---|---|---|
| Unrestricted | Resu icted | Total | Total | ||||
| fund | fullri | funds | funds | ||||
| Notes | I | ||||||
| INCOME AND ENDOWMENTS | FROM | ||||||
| Donations and legacies |
38,947 | 7,500 | 46,447 | 80,818 | |||
| Other trading activities | 16,982 | 16,982 | 1,368 | ||||
| Investment income |
2 | 2 | 23 | ||||
| Total | 55,931 | 7,500 | 63,431 | 82,209 | |||
| EXPENDITURE ON | |||||||
| Raising funds | 852 | 852 | 2,580 | ||||
| Charitable activities |
|||||||
| Narcolepsy UK |
58,862 | 58,862 | 58,480 | ||||
| Total | 59,714 | 59,714 | 61,060 | ||||
| NET INCOME/(EXPENDITURE) | (3,783) | 7,500 | 3,717 | 21,149 | |||
| RECONCILIATION | OF FUNDS | ||||||
| Total funds brought | forsvard | 23,813 | 32,375 | 56,188 | 35,039 | ||
| TOTAL FUNDS CARRIED FORWARD | ~20 030 | ~39875 | ~59 905 | ~56 188 |
| 31DEC | EMBER 2021 | ||||
|---|---|---|---|---|---|
| 31.12.21 | 31.12.20 | ||||
| Unrestricted | Restricted | Total | Total | ||
| fund | fund | funds | funds | ||
| Notes | f, | f | f, | ||
| FIXEDASSETS | |||||
| Tangible asseis |
1,489 | 1,489 | 421 | ||
| CURRENT ASSETS | |||||
| Debtors | 12 | 3,012 | 3,012 | 7,620 | |
| Cash at bank | 17 116 | 39875 | ~56 991 | 50,927 | |
| 20,128 | 39,875 | 60,003 | 58,547 | ||
| CREDITORS | |||||
| Amounts falling due within one year |
13 | (1,587) | (1,587) | (2,780) | |
| NET CURRENT ASSETS | ~18 541 | ~39875 | ~58 416 | 55,767 | |
| TOTAL ASSETSLESSCURRENT | |||||
| LIABILITIES | 20,030 | 39,875 | 59,905 | 56,188 | |
| NET ASSETS | 20030 | ~39 875 | ~59 905 | ~56 188 | |
| FUNDS | 14 | ||||
| Unrestricted funds |
20,030 | 23,813 | |||
| Restricted funds |
~39 875 | ~32 375 | |||
| TOTAL FUNDS | 59905 | 56 188 |
| 31.12.21 | 31.12.20 | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| I | |||||||||
| Donations | 38,947 | 26,443 | |||||||
| Grants | 7,500 | 51,375 | |||||||
| Sponsorships | 3,000 | ||||||||
| ~46 447 | ~80 818 | ||||||||
| Grants received, included | in the above, are as follows: | ||||||||
| 31.12.21 | 31.12,20 | ||||||||
| f, | |||||||||
| Other grants | ~7500 | ~51 375 | |||||||
| 4. | OTHER TRADING | ACTIVITIES | |||||||
| 31.12.21 | 31.12.20 | ||||||||
| Fundraising events |
~16 982 | 1 368 | |||||||
| 5. | INVESTMENT INCOME | ||||||||
| 3l.12.21 | 31.12.20 | ||||||||
| f, | |||||||||
| Bank interest | 2 | 23 | |||||||
| 6. | CHARlTABLE ACTIVITIES COSTS | ||||||||
| Unrestricted | Restricted | ||||||||
| funds | funds | Total 2021 | Total 2020 | ||||||
| f. | |||||||||
| Advocacy Services Staff cost |
43,524 | 1,061 | 44,585 | 47,813 | |||||
| Bookkeeping Independent Examiner's |
fees | 1,500 1,204 |
1,500 1,204 |
1,500 260 |
|||||
| Local and regional | support | 180 | |||||||
| Office and miscellaneous | 3,128 | 3,]28 | 461 | ||||||
| Telephone and fax |
2,198 | 2,198 | 1,516 | ||||||
| Training Travel costs |
394 | 394 | 868 | ||||||
| Website development | and | maintenance | 1,540 | 1,540 | 1,736 | ||||
| Insurance | 1,707 | 1,707 | 1,825 | ||||||
| Subscriptions | 1,753 | 1,753 | 1,921 | ||||||
| Marketing | |||||||||
| Bank charges | 394 | 394 | 388 | ||||||
| Other apportionment | |||||||||
| 67 342 | 3663 | 58403 | 58468 |
| The average monthly number ofem |
ployees during the year was as follows: |
|||
|---|---|---|---|---|
| 31.12.21 | 31.12.20 | |||
| Average monthly number ofemployees |
3 | 5 | ||
| No employees received emoluments |
in excess off60,000. | |||
| Employment costs |
||||
| Wages and salaries Pension costs |
44,585 - |
46,331 ~1482 |
||
| ~44 585 | ~47 813 | |||
| 10. | 2020 COMPARATIVES FOR THE STATEMENT OFFINANCIAL ACTIVITIES | |||
| Unrestricted | Restricted | Total | ||
| fund | fund | funds | ||
| INCOME AND KNDOWMKNTS | FROM | |||
| Donations and legacies |
69,443 | 11,375 | 80,818 | |
| Other trading activities |
1,368 | 1,368 | ||
| Investment income |
23 | 23 | ||
| Total | 70,834 | 11,375 | 82,209 | |
| EXPENDITURE ON | ||||
| Raising funds | 2,580 | 2,580 | ||
| Charitable activities |
||||
| Narcolepsy UK |
58,480 | 58,480 | ||
| Tot'al | 61,060 | 61,060 |
| NOTES TO THE Ip'INANCIAL | NOTES TO THE Ip'INANCIAL | NOTES TO THE Ip'INANCIAL | STATEMENTS | - continued | |||
|---|---|---|---|---|---|---|---|
| FOR THE YEAR ENDED | 31 DECEMBER 2021 | ||||||
| 10. | 2020 COMPARATIVES | FOR THE STATEMENT | OF FINANCIAL ACTIVITIES - continued | ||||
| Unrestricted | Restricted | Total | |||||
| fund | fund | funds | |||||
| 8 | |||||||
| NET INCOME | 9,774 | 11,375 | 21,149 | ||||
| RECONCILIATION | OF FUNDS | ||||||
| Total funds brought | forsvard | 14,039 | 21,000 | 35,039 | |||
| TOTAL I'UNDS CARRIED I'ORWARD | 23,813 | 32375 | 56,188 | ||||
| 11. | TANGIBLE FIXED | ASSETS | |||||
| Computer | |||||||
| equipment | |||||||
| COST | |||||||
| At I January 2021 Additions |
433 ~1527 |
||||||
| At 31 December 2021 | I 960 | ||||||
| DEPRECIATION | |||||||
| At 1 January 2021 Charge for year |
12 459 |
||||||
| At 31 December 2021 | 471 | ||||||
| NET BOOK VALUE | |||||||
| At 31 December 2021 | ~1489 | ||||||
| At 31 December 2020 | 421 | ||||||
| 12. | DEBTORS:AMOUNTS | liALLING DUE WITHIN | ONE YEAR | 31.12.21 | 31.12.20 | ||
| f. | |||||||
| Other debtors | 1,322 | 5,677 | |||||
| Prepayments | ~1690 | I 943 | |||||
| ~3012 | 7620 |
| 31.12.21 | 31.12.20 | |||||||
|---|---|---|---|---|---|---|---|---|
| 8 | ||||||||
| Acctuals | 1,525 | 2,719 | ||||||
| Defen ed income - Sponsorship Others |
income | 62 | 62 | |||||
| 1587 | i0 278 | |||||||
| 14. | MOVKMKNT | IN FUNDS | ||||||
| Net | ||||||||
| movement | At | |||||||
| At 1.1.21 | in funds | 31.12.21 | ||||||
| 8 | ||||||||
| Unrestricted General fund |
funds | 23,813 | (3,783) | 20,030 | ||||
| Restricted funds |
||||||||
| Local and Regional | Support | 32,375 | 7,500 | 39,875 | ||||
| TOTAL FUNDS | ~56 188 | ~3717 | ~59 905 | |||||
| Net movement | in funds, included | in the above are as follows: | ||||||
| Incoming | Resources | Movement | ||||||
| resources | expended | in funds | ||||||
| Unrestricted | funds | |||||||
| Geneml fund |
55,931 | (59,714) | (3783) | |||||
| Restricted funds |
||||||||
| Local and Regional | Support | 7,500 | 7,500 | |||||
| TOTALFUNDS | 63,431 | ~59 714) | ~3717 | |||||
| Comparatives | for | movement | in | funds | ||||
| Net | ||||||||
| movement | At | |||||||
| At 1.1.20 | in funds | 31.12.20 | ||||||
| Unrestricted General fund |
funds | 14,039 | 9,774 | 23,813 | ||||
| Restricted funds |
||||||||
| Local and Regional | Suppott | 21,000 | 11,375 | 32,375 | ||||
| TOTALFUNDS | ~35 039 | ~21 149 | ~56 188 |
| Incoming | Resources | Movement | |
|---|---|---|---|
| resources | expended | in funds | |
| f. | f. | ||
| Unrestricted funds |
|||
| General fund |
70,834 | (61,060) | 9,774 |
| Restricted funds |
|||
| Local and Regional Support | 11,375 | 11,375 | |
| TOTAL FUNDS | ~82 209 | ~61 060) | ~21 149 |
| Net | |||||
|---|---|---|---|---|---|
| movement | At | ||||
| At 1.1.20 | in funds | 31.12.21 | |||
| f, | 8 | f, | |||
| Unrestricted | funds | ||||
| General | fund | 14,039 | 5,991 | 20,030 | |
| Restricted | funds | ||||
| Local and Regional Support | 21,000 | 18,875 | 39,875 | ||
| TOTAL | FUNDS | ~35 039 | 24,866 | ~59 905 |
| Incoming | Resources | Movement | ||
|---|---|---|---|---|
| resources | expended | in funds | ||
| g | ||||
| Unrestricted funds |
||||
| General fund |
126,765 | (120,774) | 5,991 | |
| Restricted funds |
||||
| Local and Regional | Support | 18,875 | 18,875 | |
| TOTAL FUNDS | 1~45 640 | (1~20774) | ~24 866 |