| Page | ||||
|---|---|---|---|---|
| Reference and Administrative | Details ofthe Company, | its Trustees and Advisers | 1-2 | |
| Trustees' Report |
3-19 | |||
| Trustees' Responsibilities Statement |
20 | |||
| Independent Auditors' |
Report | on the Financial Statements | 21 -24 | |
| Statement of Financial | Activities | 25 | ||
| Balance Sheet | 26 | |||
| Statement ofCash Flows | 27 | |||
| Notes to the Financial | Statements | 28-48 |
| REFERENCE AND | REFERENCE AND | REFERENCE AND | ADMINISTRATIVE DETAILS |
OF | OF | THE COMPANY, ITSTRUSTEES AND ADVISERS | THE COMPANY, ITSTRUSTEES AND ADVISERS | THE COMPANY, ITSTRUSTEES AND ADVISERS | THE COMPANY, ITSTRUSTEES AND ADVISERS | THE COMPANY, ITSTRUSTEES AND ADVISERS | THE COMPANY, ITSTRUSTEES AND ADVISERS |
|---|---|---|---|---|---|---|---|---|---|---|---|
| FOR THE YEAR ENDED 31DECEMBER 2021 | |||||||||||
| Trustees | C Arraiano, Chair, Working |
Group on Women in Science |
|||||||||
| M De La Rosa, Congress | Counsellor | ||||||||||
| I Diaz Moreno, Chair, Working | Group on | the Careers | ofYoung Scientists | ||||||||
| J Dumid, Chair, Working |
Group | on Integration | |||||||||
| E Fragkoulis, Chair, Science |
and Society | Committee | |||||||||
| L Fhsus, Chair, Network | Working Group | (resigned | 31 December 2021) | ||||||||
| A Krol. Chair. Fellowships | Committee | ||||||||||
| J Buchner, Chair, Publications |
Committee | ||||||||||
| F Michelangeli, Treasurer |
|||||||||||
| V Pakes, Secretarv General | |||||||||||
| J Kos, Vice Chair, Executive | Committee | (appointed | 1 January 2021) | ||||||||
| BVhrtessy, Chair, Advanced |
Courses Committee | ||||||||||
| X D C Coumoul, Chair, Network |
Working | Group (appointed | 1 January 2022) | ||||||||
| F G Sagin, Chair, Education | Committee | ||||||||||
| P Laidler, Chair, Executive | Committee | ||||||||||
| Company | registered | ||||||||||
| number | 08239097 | ||||||||||
| Charity registered | |||||||||||
| number | 1149638 | ||||||||||
| Registered | office | StAndrew's House Suite |
B1 | Third Floor | |||||||
| 59StAndrew's Street |
|||||||||||
| Cambridge | |||||||||||
| CB23BZ | |||||||||||
| Company | secretary | Professor V Paces | |||||||||
| Independent | auditors | Hill Wooldridge &Co. Limited |
|||||||||
| 107Hindes Road | |||||||||||
| Harrow | |||||||||||
| Middlesex | |||||||||||
| HA1 1RU | |||||||||||
| Bankers | |||||||||||
| HSBC UK Bank PLC | |||||||||||
| Business Banking UK |
|||||||||||
| 1st Floor, Sunningdale | |||||||||||
| The Belfry Business Park | |||||||||||
| Colonial Way | |||||||||||
| Wafford | |||||||||||
| WD24 4WH | |||||||||||
| The Royal Bank of Scotland | |||||||||||
| 171Tottenham Court Road |
|||||||||||
| London | |||||||||||
| W1P ODL |
iochemistry and molecular biology and relat |
ed disc | iplines | iplines | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Achievements | Comments | |||||||||
| FEBSAdvanced Courses | ||||||||||
| 29 FEBS-supported events were planned for 2021:due |
In 2021, | FEBS continued | to fund several | |||||||
| to the COVID-19 pandemic, only 3events were able |
to | Advanced | Courses with | high scientific | content | |||||
| take place in person (1 Practical Course, 1 Advanced |
and also | funded YTF grants |
to allow | participation | ||||||
| Lecture Course and 1 Workshop) and 2joint FEBS- |
ofyoung | researchers at the |
FESS courses. | |||||||
| EMBO Lecture Courses, 1 Practical and Lecture Course |
||||||||||
| and 1 Workshop were held as virtual events during 2021. |
||||||||||
| 20 events were postponed to 2022 (7Advanced Lecture |
||||||||||
| Courses, 5joint FEBS-EMBO Lecture Courses, 2 | ||||||||||
| Practical Courses, 2 Practical and Lecture Courses and 4 | ||||||||||
| Workshops) and 2 Advanced Lecture Courses to 2023. |
||||||||||
| The assessment procedure for course selection and |
||||||||||
| funding was refined. The online database for applications |
||||||||||
| and reporting enhanced, FEBS-owned and branded |
||||||||||
| course websites introduced and collaborations with |
||||||||||
| EMBO and IUBMB continued. | ||||||||||
| FEBS3+Meetings Cesk6 Budhjovic, Czech Republic 29~ August to 1" |
Support for scientists in |
Czech Republic, | Austria, | |||||||
| September 2021:the XXVI Annual Congress meeting |
Germany | and Slovakia; | enhanced links |
between | ||||||
| hosted by CSBMB(Czech Republic), in conjunction |
with | these FEBSConstituent | Societies. | See | 'Support | |||||
| the member societies ofSlovakia, Germany and Austria, |
for Constituent Society events' section |
for more | ||||||||
| and with 264 participants. | details. | |||||||||
| Each meeting received support comprising 610,000tothe |
||||||||||
| host society for general meeting organisation and |
||||||||||
| 610,000 to support the attendance of young scientists |
||||||||||
| from the two other participating societies. |
||||||||||
| 20th Young Scientists Forum (YSF)and 45th FEBS | ||||||||||
| Congress: | ||||||||||
| The 20th YSFwas due to be held in Lovran, Croatia |
in | The YSF | includes over | 100PhD students | and | |||||
| July 2020 but, due to the COVID-19 pandemic was first |
young postdocs, whose | attendance | at | this and | ||||||
| postponed to 2021 and then held as a virtual event in |
the Congress is funded |
by | FEBSYSFawards. | In | ||||||
| June 2021, with the same accepted participants and |
the | addition, | FEBSsupports | participation | of | a large | ||||
| same scientific programme. | number of |
young scientists | in its annual | |||||||
| Congress | through the FEBSBursaries |
scheme. | ||||||||
| The 45th Congress was due to be held in Ljubljana, |
||||||||||
| Slovenia in July 2020 but, due to the COVID-19 |
The annual | FEBSCongress provides |
a platform | |||||||
| pandemic was first postponed to 2021 and then held |
as a | for international scientific exchange |
and | |||||||
| virtual event in July 2021, featuring the same scientific |
showcases | the newest developments | in | |||||||
| programme. | biochemistry, molecular |
biology and | related | |||||||
| areas. The | Congress comprises plenary |
lectures, | ||||||||
| symposia, | poster sessions, | workshops | and other | |||||||
| activities | on related topics. | The Congress | is held | |||||||
| in countries | with a Constituent Socie |
ofFEBS. |
| cular biologists and scientists working in rel r countries ofConstituent Societies |
a | ted dis | ciplines g |
enerall | y |
and | espec | ial | ly in |
Europ | e an |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Achievements | Comments | ||||||||||
| FEBSCongress, Advanced Courses and Education | |||||||||||
| Workshops | |||||||||||
| See above | See above | ||||||||||
| Lecturers for Constituent Society and other scientific |
|||||||||||
| meetings | |||||||||||
| National Lectures in Turkey (held in October 2021),The |
Effective enhancement | of | regional, | national | and | ||||||
| Netherlands (held in July 2021 having been postponed |
from | international | meetings | by funding | of | distinguished | |||||
| 2020) and Poland (postponed from 2020 and subsequently |
speakers. | ||||||||||
| cancelled . |
|||||||||||
| Other meeting sponsorship | |||||||||||
| In 2021:RAFV XXXIII Argentinian meeting (postponed |
from | Eminent speakers | for | special events | and meetings | ||||||
| 2020) and the Gordon Research Conference USA (postponed |
beyond Europe, which |
also allowed | collaboration | with | |||||||
| to 2022). | international | organisations | and yielded FEBSjournals' | ||||||||
| romotion. | |||||||||||
| FEBSFellowships | |||||||||||
| Fellows move to work in host lab in different country (see | Promotion | ofexchange | of | skills/knowledge. | |||||||
| Objective 3 below). | |||||||||||
| WGI schemes | |||||||||||
| Support for communities ofmolecular life scientists in |
Contributes | to developing/maintaining | pool | ofeffective | |||||||
| European countries with economic challenges and/or no existing or active biochemical society through visits, the |
researchers | in Europe. | |||||||||
| Congress 'Sprinzl Scheme', Education Workshops and |
CDS | ||||||||||
| Fellowships as well as encouraging the establishment |
of new | ||||||||||
| societies and for them to benefit from FEBS. |
| ctive 3: fa wships |
ctive 3: fa wships |
cilitating | and s |
uppo | rting | the training | of young scienti |
sts | in resea | rch, in t |
he form | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Achievements | Comments | |||||||||||
| Short-Term | Fellowships | |||||||||||
| 16Short-Term | and 10 | Summer | Fellowships | taken up. | Enhances research | possibilities | for young | scientists; | ||||
| numbers awarded |
in | accordance | with bud | eta limits. |
||||||||
| Long —Term | Fellowships | |||||||||||
| 6 Long-Term | awarded | (such Fellows | in post). | Very competitive | -only the most | outstanding | scientists | |||||
| successful; numbers |
awarded | in accordance with |
||||||||||
| budgetary limits. |
Accounts for major part ofFEBS |
|||||||||||
| ex enditure. | ||||||||||||
| Fellows Meeting | ||||||||||||
| (postponed | from 2020 | and held | in Vimeiro, | Portugal 2022) | Participants are invited to participate. No selection |
|||||||
| procedure applies |
as only current | and past | FEBS | |||||||||
| Long- Term Fellows | are eligible. | The organisation | ||||||||||
| costs are shared | with the YSF. |
| hemistry and molecular biology and |
related disciplin | es | ||
|---|---|---|---|---|
| Achievements | Comments | |||
| In 2021, the FEBSPress journals published |
a similar number | Strong performance | ofFEBS' journals | in a challenging |
| ofarticles compared to2020.59%ofall articles published |
scientific publishing | environment. | ||
| were open access (gold OA). Journal Impact |
factors | |||
| increased for three out ofthe four journals. |
| Unrestricted | Total | Total | |||
|---|---|---|---|---|---|
| funds | funds | funds | |||
| 2021 | 2021 | 2020 | |||
| Note | |||||
| INCOME FROM: | |||||
| Donations and legacies |
8,044 | 8,044 | 8,591 | ||
| Charitable activities |
7,156,235 | 7,156,235 | 7,136,243 | ||
| investments | 749,092 | 749,092 | 827,670 | ||
| Other income | 12,260 | 12,260 | 15,356 | ||
| TOTAL INCOME | 7,925,631 | 7,925,631 | 7,987,860 | ||
| EXPENDITURE ON: | |||||
| Raising funds | 7 | 462,734 | 462,734 | 490,706 | |
| Charitable activities |
8 | 3,243,527 | 3,243,527 | 1,814,746 | |
| TOTAL EXPENDITURE | 3,706,261 | 3,706,261 | 2,305,452 | ||
| NET INCOME BEFORE NET GAINS ON | |||||
| INVESTMENTS | 4,219,370 | 4,219,370 | 5,682,408 | ||
| Net gains on investments | 13 | 12,241,697 | 12,241,697 | 3,278,883 | |
| NET MOVEMENT | IN FUNDS | 16,461,067 | 16,461,067 | 8,961,291 | |
| RECONCILIATION | OF FUNDS: | ||||
| Total funds brought | forward | 17 | 82,717,632 | 82,717,632 | 73,756,341 |
| Net movement in funds |
17 | 16,461,067 | 16,461,067 | 8,961,291 | |
| TOTAL FUNDS CARRIED FORWARD | 17 | 99,178,699 | 99,178,699 | 82,717,632 |
| BALANCE SHEET | BALANCE SHEET | |||||
|---|---|---|---|---|---|---|
| AS AT 31 DECEMBER 2'021 | ||||||
| 2021 | 2020 | |||||
| Note | ||||||
| FIXEDASSETS | ||||||
| Tangible assets | 12 | 76,368 | 91,253 | |||
| Investments | 13 | 92,034,956 | 77,266,553 | |||
| Social investments | 14 | 72,129 | ||||
| 92,183,453 | 77,357,806 | |||||
| CURRENT ASSETS | ||||||
| Debtors | 15 | 436,652 | 554,894 | |||
| Cash at bank and | in hand | 7,130,070 | 5,254,028 | |||
| 7,566,722 | 5,808,922 | |||||
| Creditors: amounts | falling due within one | |||||
| year | 16 | (571,476) | (449,096) | |||
| NET CURRENT ASSETS | 6,995,246 | 5,359,82S | ||||
| TOTAL ASSETSLESSCURRENT | ||||||
| LIABILITIES | 99,178,699 | 82,717,632 | ||||
| TOTAL NET ASSETS | 99,178,699 | 82,717,632 | ||||
| CHARITY FUNDS | ||||||
| Unrestricted funds |
17 | 99,178,699 | 82,717,632 | |||
| TOTAL FUNDS | 99',178,699 | 82,717,632 |
| 2021 | 2020 | |||||
|---|---|---|---|---|---|---|
| Note | ||||||
| CASH FLOWS FROM OPERATING ACTIVITIES | ||||||
| Net cash from operating activities |
19 | 3,725,785 | 4,434,669 | |||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||
| Purchase oftangible fixed assets |
(14,318) | |||||
| Purchase offixed asset investments | (63,467,550) | (32,030,400) | ||||
| Sale offixed asset investments | 60,940,844 | 26,092,998 | ||||
| Interest received | 144,227 | 317,201 | ||||
| Dividends received |
604,865 | 510,469 | ||||
| Purchase of social investments | (72,129) | |||||
| NET CASH USED IN INVESTING ACTIVITIES | (1,849,743) | (5,124,050) | ||||
| CHANGE IN CASH AND CASH EQUIVALENTS |
IN THE | YEAR | 1,876,042 | (689,381) | ||
| Cash and cash equivalents at the beginning |
ofthe year | 5,254,028 | 5,943,409 | |||
| CASH AND CASH EQUIVALENTS AT THE | END | OF THE YEAR | 20 | 7,130,070 | 5,254,028 | |
| The notes on pages 28 to48 form part ofthese financial | statements |
| Unrestricted | Total | ||
|---|---|---|---|
| funds | funds | ||
| 2021 | 2021 | ||
| Subscriptions | receivable | 8,044 | 8,044 |
| TOTAL 2021 | 8,044 | 8,044 | |
| Unrestricted | Total | ||
| funds | funds | ||
| 2020 | 2020 | ||
| Subscriptions | receivable | 8,591 | 8,591 |
| TOTAL 2020 | 8,591 | 8,591 |
| Unrestricted | Total | |
|---|---|---|
| funds | funds | |
| 2021 | 2021 | |
| Royalties receivable | 7,156,235 | 7,156,235 |
| TOTAL 2021 | 7,156,235 | 7,156,235 |
| Unrestricted | Total | |
| funds | funds | |
| 2020 | 2020 | |
| Royalties receivable | 7,136,243 | 7,136,243 |
| TOTAL 2020 | 7,136,243 | 7,136,243 |
| Unrestricted | Total | ||||
|---|---|---|---|---|---|
| funds | funds | ||||
| 2021 | 2021 | ||||
| Franked | investment | income | - dividends | 604,865 | 604,865 |
| Interest | received | 144,227 | 144,227 | ||
| TOTAL | 2021 | 749,092 | 749,092 | ||
| Unrestricted | Total | ||||
| funds | funds | ||||
| 2020 | 2020 | ||||
| Franked | investment | income | —dividends | 510,469 | 510,469 |
| Interest | received | 317,201 | 317,201 | ||
| TOTAL | 2020 | 827,670 | 827,670 |
| Unrestricted | Total | |
|---|---|---|
| funds | funds | |
| 2021 | 2021 | |
| Other income | 12,260 | 12,260 |
| TOTAL 2021 | 12,260 | 12,260 |
| Unrestricted | Total |
|---|---|
| funds | funds |
| 2020 | 2020 |
| 15,356 | 15,356 |
| Unrestricted | Total | ||
|---|---|---|---|
| funds | funds | ||
| 2021 | 2021 | ||
| Portfolio | management | 462,734 | 462,734 |
| TOTAL | 2021 | 462,734 | 462,734 |
| Unrestricted | Total | ||
|---|---|---|---|
| funds | funds | ||
| 2020 | 2020 | ||
| Portfolio | management | 490,706 | 490,706 |
| TOTAL | 2020 | 490,706 | 490,706 |
| Grant | |||||
|---|---|---|---|---|---|
| Activities | funding of |
Support and | |||
| undertaken | activities | governance | Total | ||
| directly | (note 9) | costs | funds | ||
| 2021 | 2021 | 2021 | 2021 | ||
| Journals | 302,688 | 1,129,023 | 1,431,711 | ||
| Congress | 110,646 | 196,798 | 132,877 | 440,321 | |
| Fellowships | 816,832 | 74,963 | 891,795 | ||
| Advanced | courses | 97,132 | 106,860 | 203,992 | |
| Other | 9,671 | 34,653 | 231,384 | 275,708 | |
| TOTAL 2021 | 423,005 | 1,145,415 | 1,675,107 | 3,243,527 |
| Grant | |||||
|---|---|---|---|---|---|
| Activities | funding ot |
Supportand | |||
| undertaken | activities | governance | Total | ||
| directly | (note 9) | costs | funds | ||
| 2020 | 2020 | 2020 | 2020 | ||
| Journals | 299,055 | 505,814 | 804,869 | ||
| Congress | 3,162 | 1,390 | 65,197 | 69,749 | |
| Fellowships | 681,320 | 40,843 | 722,163 | ||
| Advanced | courses | 85,559 | 62,305 | 147,864 | |
| Other | 14,766 | 34,539 | 20,796 | 70,101 | |
| TOTAL 2020 | 316,983 | 802,808 | 694,955 | 1,814,746 |
| Total | |||||
|---|---|---|---|---|---|
| Journals | Congress | Other | funds | ||
| 2021 | 2021 | 2021 | 2021 | ||
| Editorial fees and expenses | 302,688 | 302,688 | |||
| Women in Science events |
10,014 | 10,014 | |||
| Education committee events |
1,500 | 1,500 | |||
| Science and Society events | 2,250 | 2,250 | |||
| National lecture |
expenses | 443 | 443 | ||
| FEBScongress | 67,085 | 67,085 | |||
| FEBSYoung Scientist forum congress | 30,422 | 30,422 | |||
| WGI participation | events | 5,478 | 5,478 | ||
| Spinzl scheme | 3,125 | 3,125 | |||
| TOTAL 2021 | 302,688 | 110,646 | 9,671 | 423,005 | |
| Total | |||||
| Journals | Congress | Other | funds | ||
| 2020 | 2020 | 2020 | 2020 | ||
| Editorial fees and expenses | 299,055 | 299,055 | |||
| Education committee events |
14,219 | 14,219 | |||
| Other education | workshops | 2,195 | 2,195 | ||
| FEBScongress | 354 | 354 | |||
| FEBSYoung Scientist forum congress | 613 | 613 | |||
| WGI participation | events | 547 | |||
| TOTAL 2020 | 299,055 | 3,162 | 14,766 | 316,983 |
| Advanced | |||||
|---|---|---|---|---|---|
| Journals | Congress | Fellowships | courses | ||
| 2021 | 2021 | 2021 | 2021 | ||
| Journals | support costs | 1,014,768 | |||
| HR and | communications | 7,324 | 56,762 | 7,323 | 12,816 |
| Finance | 38,438 | 38,438 | 14,643 | 32,947 | |
| Governance | 23,849 | 23,849 | 11,924 | 11,924 | |
| Committee costs | 34,159 | 42,259 | |||
| Other support costs | 16,333 | 8,166 | 4,083 | 4,083 | |
| Foreign | exchange gains | 28,311 | 5,662 | 2,831 | 2,831 |
| TOTAL | 2021 | 1,129,023 | 132,877 | 74,963 | 106,860 |
| Total | |||
|---|---|---|---|
| Other | funds | ||
| 2021 | 2021 | ||
| Journals | support costs | 1,014,768 | |
| HR and | communications | 98,877 | 183,102 |
| Finance | 58,572 | 183,038 | |
| Governance | 7,950 | 79,496 | |
| Committee costs | 76,418 | ||
| Other support costs | 48,998 | 81,663 | |
| Foreign | exchange losses | 16,987 | 56,622 |
| TOTAL | 2021 | 231,384 | 1,675,107 |
| Advanced | |||||
|---|---|---|---|---|---|
| Jouma/s | Congress | Fellowships | courses | ||
| 2020 | 2020 | 2020 | 2020 | ||
| Journals | support costs | 944,095 | |||
| HR and | communications | 43,542 | 43,542 | 21,770 | 21,770 |
| Finance | 64,659 | 32,330 | 24,248 | 24,248 | |
| IT | 55 | 55 | 54 | 54 | |
| Governance | 22,094 | 22,094 | 11,047 | 11,047 | |
| Committee costs | 18,100 | 39,562 | |||
| Other support costs | 6,208 | 3,104 | 1,552 | 1,552 | |
| Foreign | exchange losses | (574,839) | (35,928) | (35,928) | (35,928) |
| TOTAL | 2020 | 505,814 | 65,197 | 40,843 | 62,305 |
| Total | |||||
| Other | funds | ||||
| 2020 | 2020 | ||||
| Journals | support costs | 944,095 | |||
| .HR and | communications | 14,516 | 145,140 | ||
| Finance | 16,165 | 161,650 | |||
| 54 | 272 | ||||
| Governance | 7,366 | 73,648 | |||
| Committee costs |
57,662 | ||||
| Other support costs | 18,623 | 31,039 | |||
| Foreign | exchange losses | (35,928) | (718,551) | ||
| TOTAL | 2020 | 20,796 | 694,955 |
| Grants to | Grants to | Total | ||
|---|---|---|---|---|
| Institutions | Individuals | funds | ||
| 2021 | 2021 | 2021 | ||
| Congress | 146,125 | 50,673 | 196,798 | |
| Fellowships | 816,832 | 816,832 | ||
| Advanced | courses | 87,113 | 10,019 | 97,132 |
| Other | 25,000 | 9,653 | 34,653 | |
| TOTAL 2021 | 258,238 | 887,177 | 1,145,415 |
| Grants to | Grants to | Total | ||
|---|---|---|---|---|
| Institutions | Individuals | funds | ||
| 2020 | 2020 | 2020 | ||
| 6 | ||||
| Congress | 1,390 | 1,390 | ||
| Fellowships | 681,320 | 681,320 | ||
| Advanced | courses | 75,935 | 9,624 | 85,559 |
| Other | 30,000 | 4,539 | 34,539 | |
| TOTAL 2020 | 105,935 | 696,873 | 802,808 |
| The Company has |
made the following material grants to institutions |
during the year: | |
|---|---|---|---|
| 2021 | 2020 | ||
| Advanced courses |
87,113 | 75,935 | |
| FEBSCongress Grant | 146,125 | ||
| Grants/sponsorship | to other organisations/conferences | 5,000 | |
| FEBS3+Grant | 20,000 | 20,000 | |
| Alliance for Biomedical Research Grant | 5,000 | 5,000 | |
| 258,238 | 105,935 |
| 2021 | 2020 | |
|---|---|---|
| Wages and salaries | 537,644 | 469,865 |
| Social security costs | 55,183 | 47,657 |
| Other pension costs | 79,817 | 69,858 |
| 672,644 | 587,380 |
| Publications | (Cambridge, | UK) |
|---|---|---|
| Publications | (Heidelberg, | Germany) |
| Publications | (Barcelona, | Spain) |
| Treasury | ||
| Central admin |
| 2021 | 2020 |
|---|---|
| 18 | 16 |
| FOR THE YEAR ENDED 31 DE | CEMBER 2021 | ||
|---|---|---|---|
| 2021 | 2020 | ||
| M De I a Rosa (Editorial services) | 25,216 | 25,416 | |
| I Diaz Moreno (Editorial services) | 985 | 650 | |
| C Arraiano | (Editorial services) | 75 | |
| BVertessy | (Editorial services) | 385 | 25 |
| 26,586 | 26,166 |
| 2021 | 2020 | ||||
|---|---|---|---|---|---|
| Copenhagen | Journals | Administrator | 20,010 | 44,380 | |
| Fellowship | Committee | Administrator | 26,000 | 15,429 | |
| Advanced | Courses Committee Administrator |
23,549 | 23,902 | ||
| 69,559 | 83,711 |
| 2021 | 2020 | ||||
|---|---|---|---|---|---|
| Copenhagen | Journals | Administrator | |||
| Fellowship | Committee | Administrator | |||
| Advanced | Courses Committee Administrator |
| Leasehold | Computer | ||||
|---|---|---|---|---|---|
| improvemen | Fixtures and | equipment | |||
| ts | fittings | and website | Total | ||
| COST | |||||
| At 1 January 2021 | 59,681 | 12,390 | 104,338 | 176,409 | |
| At 31 December 2021 | 59,681 | 12,390 | 104,338 | 176,409 | |
| DEPRECIATION | |||||
| At 1 January 2021 | 7,016 | 2,752 | 75,388 | 85,156 | |
| Charge for the year | 6,201 | 1,446 | 7,238 | 14,885 | |
| At 31 December 2021 | 13,217 | 4,198 | 82,626 | 100,041 | |
| NET BOOK VALUE | |||||
| At 31 December 2021 | 46,464 | 8,192 | 21,712 | 76,368 | |
| . | At 31December 2020 | 52,665 | 9,638 | 28,950 | 91,253 |
| FIXEDASSET INVESTMENTS | |||||
| Listed | Cash held at | ||||
| investments | broker | Total | |||
| VALUATION | |||||
| At 1 January 2021 | 73,821,755 | 3,444,798 | 77,266,553 | ||
| Additions | 64,268,341 | 64,268,341 | |||
| Disposals (proceeds 658,522,947; realised | loss 62,873,311) | (61,396,258) | (61,396,258) | ||
| Revaluations | 15,115,008 | 15,115,008 | |||
| Cash movement | (3,218,688) | (3,218,688) | |||
| AT 31 DECEMBER 2021 | 91,808,846 | 226,110 | 92,034,956 |
| 14. | SOCIAL INVESTMENTS | |
|---|---|---|
| Programme | ||
| related | ||
| investments | ||
| COST | ||
| Additions | 72,129 | |
| 72,129 | ||
| IMPAIRMENT PROVISION |
||
| NET BOOK VALUE | ||
| At 31 December 2021 | 72,129 | |
| At 31 December 2020 | ||
| Social investments comprise: |
||
| PROGRAMME RELATED INVESTMENTS |
| Loans | Total |
|---|---|
| 2021 | 2021 |
| 72,129 | 72,129 |
| 2021 | 2020 | ||
|---|---|---|---|
| Trade debtors | 24,761 | 14,719 | |
| Other debtors | 36,079 | 58,904 | |
| Prepayments | and accrued income | 375,812 | 481,271 |
| 436,652 | 554,894 |
| STATEM | ENT OF FUNDS | - CURRENT YEAR | ||||
|---|---|---|---|---|---|---|
| Balance at | ||||||
| Balance at 1 | 31 | |||||
| January | Incoming | Resources | Gains/ | December | ||
| 2021 | resources | expended | (Losses) | 2021 | ||
| UNRESTRICTED FUNDS | ||||||
| General | funds | 82,717,632 | 7,925,631 | (3,706,261) | 12,241,697 | 99,178,699 |
| STATEMENT OF FUNDS - PRIOR YEAR | ||||||
| Balance at | ||||||
| Balance at | 31 | |||||
| 1January | Incoming | Resources | Gains/ | December | ||
| 2020 | resources | expended | (Losses) | 2020 | ||
| 6 | ||||||
| UNRESTRICTED FUNDS | ||||||
| General | funds | 73,756,341 | 7,987,860 | (2,305,452) | 3,278,883 | 82,717,632 |
| ANALYSIS OF NET ASSETS BETWEEN FUNDS - | CURRENT YEAR | |
|---|---|---|
| Unrestricted | Total | |
| funds | funds | |
| 2021 | 2021 | |
| Tangible fixed assets | 76,368 | 76,368 |
| Fixed asset investments | 92,034,956 | 92,034,956 |
| Social investments | 72,129 | 72,129 |
| Current assets | 7,566,722 | 7,566,722 |
| Creditors due within one year | (571,476) | (571,476) |
| TOTAL | 99,178,699 | 99,178,699 |
| ANALYSIS OF NET ASSETS BETWEEN FUNDS - P | RIOR YEAR | |
|---|---|---|
| Unrestricted | Total | |
| funds | funds | |
| 2020 | 2020 | |
| Tangible fixed assets | 91,253 | 91,253 |
| Fixed asset investments | 77,266,553 | 77,266,553 |
| Current assets | 5,808,922 | 5,808,922 |
| Creditors due within one year | (449,096) | (449,096) |
| TOTAL | 82,717,632 | 82,717,632 |
| RECONCILIATION | OF NET MOVEMENT | OF NET MOVEMENT | OF NET MOVEMENT | IN FUNDS TO NET CASH FLOW | FROM OPERATING | FROM OPERATING | |
|---|---|---|---|---|---|---|---|
| 19. | ACTIVITIES | ||||||
| 2021 | 2020 | ||||||
| Net income for the | year (as | per Statement | of Financial Activities) | 16,461,067 | 8,961,291 | ||
| ADJUSTMENTS FOR: | |||||||
| Depreciation charges |
14,885, | 16,571 | |||||
| (Gains)/losses on |
investments | (12,241,697) | (3,278,883) | ||||
| Interest received | (144,227) | (317,201) | |||||
| Dividends received |
(604,865) | (510,469) | |||||
| (Increase)/decrease | in debtors | 118,242 | (316,050) | ||||
| Increase/(decrease) | in creditors | 122,380 | (120,590) | ||||
| NET CASH PROVIDED BYOPERATING ACTIVITIES | 3,725,785 | 4,434,669 | |||||
| 20. | ANALYSIS OF CASH AND | CASH EQUIVALENTS | |||||
| 2021 | 2020 | ||||||
| Cash in hand |
7,130,070 | 5,254,028 | |||||
| TOTAL CASH AND | CASH | EQUIVALENTS | 7,130,070 | 5,254,028 | |||
| 21. | ANALYSIS OF CHANGES | IN NET DEBT | |||||
| At 1 | At 31 | ||||||
| January | December | ||||||
| 2021 | Cash flows | 2021 | |||||
| Cash at bank and | in | hand | 5,254,028 | 1,876,042 | 7,130,070 | ||
| 5,254,028 | 1,876,042 | 7,130,070 |
| non-cancell | able | operating leases as follows: |
||
|---|---|---|---|---|
| 2021 | 2020 | |||
| Not later than | 1 year | 58,967 | 54,779 | |
| Later than | 1 year and not later than 5years | 73,709 | 123,253 | |
| 132,676 | 178,032 |