| Page | ||
|---|---|---|
| Legal snd Administrative | Information | |
| Report ofthe Trustees | 2-6 | |
| Independent Examiner's |
Report | |
| Statement of Financial | Activities | |
| Balance Sheet | ||
| Notes to the Financial Statements | 10-13 |
| 2021 | 2020 | ||||
|---|---|---|---|---|---|
| Unrestricted | Unrestricted | ||||
| Note | fundsf | fundsf | |||
| INCOME AND ENDOWMENTS | FROM.' | ||||
| Charitable activities |
315,230 | 278,733 | |||
| Investments | 78 | 604 | |||
| Total income and endowments | 315,308 | 279,337 | |||
| EXPENDITURE ON: | |||||
| Chantable activities |
307,442 | 251,536 | |||
| Total expenditure | 307,442 | 251,536 | |||
| NET INCOME | 7,866 | 27,801 | |||
| RECONCILIATION OF FUNDS |
|||||
| Total funds brought forward at 1January | 2021 | 693,576 | 665,775 | ||
| Total funds carried forward at | 31 December | 2021 | 701,442 | 693,576 |
| Note | 2021 | 2020 | ||||
|---|---|---|---|---|---|---|
| Current Assets | ||||||
| Debtors | 48,399 | 45,931 | ||||
| Cash at bank snd | in | hand | 712,063 | 671,119 | ||
| 760,462 | 717,050 | |||||
| Liabilities | ||||||
| Creditors: Amounts | falling due within one year | 10 | (59,020) | (23,474) | ||
| Net Current | Assets | 701,442 | 693,576 | |||
| Total Assets | less | Cunent Liabilities | 701,442 | 693,576 | ||
| Net Assets | 701,442 | 693,576 | ||||
| Represented | by: | |||||
| Accumulated | Funds | |||||
| Unrestricted | funds | |||||
| -General funds | 12 | 701,442 | 693,576 | |||
| Total Accumulated | Funds | 701,442 | 693,576 |
| Income and Endo | wments | ||
|---|---|---|---|
| 2021 | 2020 | ||
| Income from charitable activities | E | 5 | |
| Delegate fees | 75,190 | 16,325 | |
| Other membership | income | 70,590 | 67,122 |
| Trade stands | 11,750 | ||
| Royalties | 157,700 | 195,286 | |
| fncame fram investments | |||
| Bank interest received | 78 | 604 | |
| Total Income and | Endawments | 315,308 | 279,337 |
| FO | R THE YEAR E | NDE | D 31 | DECEMBER 2021 | |||
|---|---|---|---|---|---|---|---|
| 3 | Net surplus/(deficit) | for | the year | isstated after charging: | 2021 | 2020 | |
| E | E | ||||||
| Independent examination |
fees | 10,800 | 11,380 | ||||
| Analysis ofresources expended | 2021 | 2020 | |||||
| Charitable Activities |
Costs: | E | E | ||||
| The promotion ofpostgraduate |
education | ||||||
| Direct costs (note 5) | 130,585 | 90,576 | |||||
| Suppoh and Governance | costs (note 6) | 152,650 | 120,363 | ||||
| Grants | 24,207 | 40,597 | |||||
| Total Charitable Activities Costs |
307,442 | 251,536 | |||||
| 5 | Direct Expenditure | on Charitable | Activities | 2021 | 2020 | ||
| 8 | E | ||||||
| Journal subscription | costs | 38,350 | 42,598 | ||||
| Spring Scientific Meeting costs | 34,713 | ||||||
| Regional Meeting costs |
83,930 | 8,357 | |||||
| Other meeting costs | 7,245 | 2,024 | |||||
| Travel costs | 1,060 | 2,884 | |||||
| 130,585 | 90,576 | ||||||
| 8 | Analysis ofSupport | Costs | Support | Governance | Total | Total | |
| 2021 | 2020 | ||||||
| E | E | ||||||
| Administrator's salary |
46,453 | 46,453 | 46,487 | ||||
| Admin Support | 2,103 | 2,103 | 312 | ||||
| Prizes | 13,113 | 13,113 | 7,847 | ||||
| Postage snd stationery | 1,162 | 1,162 | 1,586 | ||||
| Adverlising | 6,300 | 6,300 | 16,042 | ||||
| Bad debt | |||||||
| Bank charges | 246 | 246 | 280 | ||||
| Credit card charges | 3,095 | 3,095 | 2,444 | ||||
| Telephone | 370 | 370 | 496 | ||||
| Computer and internet |
25,900 | 25,900 | 57 | ||||
| Honoraria | 15,000 | 15,000 | 4,000 | ||||
| Subscriptions | 760 | 760 | 1,355 | ||||
| Sponsorship | |||||||
| Sundry expenses | 3,629 | 3,629 | 4,074 | ||||
| Insurance | 297 | 297 | 240 | ||||
| Accountancy | 12,688 | 12,688 | 11,000 | ||||
| Legal and consultancy | 21,534 | 21,534 | 24,143 | ||||
| 118,428 | 34,222 | 152,650 | 120,363 | ||||
| 7 | Analysis ofGrants Paid |
2021 | 2020 | ||||
| E | E | ||||||
| Research grants | 24,207 | 40,597 | |||||
| 24,207 | 40,597 |
| Wages | and | salaries | salaries | 2021 | 2020 |
|---|---|---|---|---|---|
| E | E | ||||
| Wages | and | salaries | 44,345 | 44,127 | |
| National | insurance | contributions | 965 | 1,225 | |
| Employers | Pension | Contnbutions | 1,143 | 1,135 | |
| 46,453 | 46,487 |
| Debtors | 2021 | 2020 | ||
|---|---|---|---|---|
| 8 | E | |||
| Trade debtors | 4,965 | 2,825 | ||
| Prepayments | and accrued income | 43,018 | 42,690 | |
| Other debtors | 416 | 416 | ||
| 48,399 | 45,931 | |||
| Creditors: Amounts | falling due within one year | 2021 | 2020 | |
| E | E | |||
| Trade creditors | 5,339 | 1,452 | ||
| Accruals and | deferred | income | 50,891 | 16,897 |
| Tax and social security | 2,790 | 2,959 | ||
| Other creditors | 2,166 | |||
| 59,020 | 23,474 |
| Deferred | income | ||||
|---|---|---|---|---|---|
| Balance at | Balance at | ||||
| 1January | Income | 31 December | |||
| 2021 | Released | deferred | 2021 | ||
| E | E | E | E | ||
| Deferred | income | 1,770 | (1,770) | 1,100 | 1,100 |
| 12 | Analysis | ofmovements | ofmovements | on reserves | ||||
|---|---|---|---|---|---|---|---|---|
| Balance at 1January 2021 |
incoming resources |
Resnames expended |
Balance at 31December 2021 |
|||||
| Unrestricted | reserves | r. | E | E | ||||
| General | funds | 693,576 | 315,308 | (307,442) | 701,442 | |||
| 693,576 | 315,308 | (307,442) | 701,442 |
| INCOME | 2021 | 2020 | |||
|---|---|---|---|---|---|
| 6 | 6 | ||||
| Activities forgenerating |
funds: | ||||
| Delegate fees | 75,190 | 16,325 | |||
| Other membership | income | 70,590 | 67,122 | ||
| Trade stands | 11,750 | ||||
| Royalties | 157,700 | 195,286 | |||
| 315,230 | 278,733 | ||||
| Investment income |
|||||
| Deposit account interest | 78 | 604 | |||
| Total incoming resources | 315,308 | 279,337 | |||
| EXPENSES | |||||
| Administrator's salary |
costs | 46,453 | 46,487 | ||
| Admin Support | 2,103 | 312 | |||
| Journal subscription | costs | 38,350 | 42,598 | ||
| Spring Scientific Meeting costs | 34,713 | ||||
| Regional Meeting costs |
83,930 | 8,357 | |||
| Council expenditures | 7,245 | 2,024 | |||
| Travel snd subsistence | 1,060 | 2,884 | |||
| Prizes | 13,113 | 7,847 | |||
| Postage and stationery | 1,162 | 1,586 | |||
| Advertising | 6,300 | 16,042 | |||
| Bank charges | 246 | 280 | |||
| Credit card charges | 3,095 | 2,444 | |||
| Telephone | 370 | 496 | |||
| Computer and internet |
25,900 | 57 | |||
| Honoraria | 15,000 | 4,000 | |||
| Subscriptions | 760 | 1,355 | |||
| Research grants | 24,207 | 40,597 | |||
| Sundry expenses | 3,629 | 4,074 | |||
| Sponsorship | |||||
| Insurance | 297 | 240 | |||
| 273,220 | 216,393 | ||||
| Accountancy | 12,688 | 11,000 | |||
| Legal and consultancy | 21,534 | 24,143 | |||
| 34,222 | 35,143 | ||||
| Total resources expended | 307,442 | 251,536 | |||
| Net Income | 7,666 | 27,801 |