| 2020 | 2019 | ||||
|---|---|---|---|---|---|
| Unrestricted | Total | ||||
| fund | funds | ||||
| Notes | 6 | ||||
| INCOME AND ENDOWMENTS | FROM | ||||
| Charitable | activities | ||||
| Charitable | activities | 36,527 | 115,551 | ||
| Investment | income | 40 | |||
| Total | 38,527 | 115,591 | |||
| EXPENDITURE ON | |||||
| Charitable | activities | ||||
| Resources | expended | 188 | 655 | ||
| Charitable | activities | 39,482 | 112,324 | ||
| Other | 2,396 | 2,498 | |||
| Total | 42,076 | 115,477 | |||
| NET INCOMEI(EXPENDITURE) | (5,549) | 1,114 | |||
| RECONCILIATION OF FUNDS |
|||||
| Total funds | brought forward | 105,715 | 104,501 | ||
| TOTAL FUNDS CARRIED FORWARD | 100,166 | 105,715 |
| 2020 | 2019 | |||
|---|---|---|---|---|
| Unrestricted | Total | |||
| fund | funds | |||
| Notes | ||||
| CURRENT ASSETS | ||||
| Debtors | 6,166 | 18,815 | ||
| Cash at | bank | 133,400 | 135,281 | |
| 139,566 | 154,078 | |||
| CREDITORS | ||||
| Amounts | falling due within one year | (39,400) | (48,381) | |
| NET CURRENT ASSETS | 100,166 | 105,715 | ||
| TOTAL | ASSETS LESSCURRENT LIABILITIES | 100,166 | 105,715 | |
| NET ASSETS | 100 166 | 105715 | ||
| FUNDS | 10 | |||
| Unrestricted funds |
100,166 | 105,715 | ||
| TOTAL | FUNDS | 100,166 | 105,715 |
| ageing profile | ageing profile | ageing profile | ofdebtors and | historical ex | perience. | , | ||
|---|---|---|---|---|---|---|---|---|
| INVESTMENT | INCOME | |||||||
| 2020 | 2019 | |||||||
| 6 | ||||||||
| Interest receivable | 40 | |||||||
| INCOME | FROM CHARITABLE ACTIVITIES | |||||||
| 2020 | 2019 | |||||||
| Activity | 6 | |||||||
| Subscription Licence fee |
income | Charitable Charitable |
activities activities |
33,995 2,532 |
33,519 59,032 |
|||
| Sponsorship | Charitable | activities | 24,000 | |||||
| 36,527 | 116,551 | |||||||
| CHARITABLE | ACTIVITIES COSTS | |||||||
| Direct | ||||||||
| Costs (see | Support | |||||||
| note 5) | costs | Totals | ||||||
| Resources | expended | 198 | 198 | |||||
| Charitable | actwities | 39,482 | 39,482 | |||||
| 39,482 | 198 | 39,680 |
| DIRECT COSTS O | F CHA | RITABLE ACTIVITIES | ||
|---|---|---|---|---|
| 2020 | 2019 | |||
| Excellence awards | 1,500 | 17,179 | ||
| Working party grants |
858 | |||
| General secretarial | 29,289 | 28,715 | ||
| Memberships | 2,000 | |||
| Sundries | 355 | 599 | ||
| Bad debts Student Mobility Awards |
(1,835) | 7,875 2,500 |
||
| UK Secretariat Fee | 10,173 | 11,398 | ||
| Delegate travel support | 412 | |||
| Poster prizes | 300 | |||
| Jacques Villermaux | medal | travel | 490 | |
| Administrative projects |
20,000 | |||
| Scientific projects | 20,000 | |||
| 39,482 | 112,324 | |||
| OTHER | ||||
| 2020 | 2019 | |||
| Independent examination |
fee | 2,628 | 1,908 | |
| Exchange Differences | (232) | 590 | ||
| 2,398 | 2,498 |
| DEBTORS:A | MOUNTS FALLING DUE WITHIN ONE YEAR |
||
|---|---|---|---|
| 2020 | 2019 | ||
| 6 | |||
| Trade debtors | 5,809 | 8,033 | |
| Prepayments | and accrued income | 357 | 10,782 |
| 6,166 | 18,815 |
| 9. | CREDITORS: AMOUNTS | CREDITORS: AMOUNTS | CREDITORS: AMOUNTS | CREDITORS: AMOUNTS | FALLING DUE WITHIN ONE YEAR | FALLING DUE WITHIN ONE YEAR | FALLING DUE WITHIN ONE YEAR | FALLING DUE WITHIN ONE YEAR | FALLING DUE WITHIN ONE YEAR | |||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2020 | 2019 | |||||||||||
| 8 | 8 | |||||||||||
| Trade creditors | 29,370 | 1,285 | ||||||||||
| Other creditors | 10,030 | 47,078 | ||||||||||
| 39,400 | 48,381 | |||||||||||
| 10. | MOVEMENT | IN FUNDS | ||||||||||
| Net | ||||||||||||
| movement | At | |||||||||||
| At 1/1/20 | in funds | 31/12/20 | ||||||||||
| Unrestricted | funds | |||||||||||
| General fund | 105,715 | (5,549) | 100,166 | |||||||||
| TOTAL FUNDS | 105,715 | (5,549) | 100,166 | |||||||||
| Net movement | in funds, | included | in the above | are as follows: | ||||||||
| Incoming | Resources | Movement | ||||||||||
| resources | expended | in funds | ||||||||||
| 8 | ||||||||||||
| Unrestricted | funds | |||||||||||
| General fund |
36,527 | (42,076) | (5,549) | |||||||||
| TOTAL FUNDS | 36,527 | (42,076) | (5,549) | |||||||||
| Comparatives | for movement | in | funds | |||||||||
| Net | ||||||||||||
| movement | At | |||||||||||
| At 1/1/19 | in funds | 31/12/19 | ||||||||||
| 8 | ||||||||||||
| Unrestricted | funds | |||||||||||
| General fund |
104,801 | 1,114 | 105,715 | |||||||||
| TOTAL FUNDS | 104,801 | 1,114 | 105,715 | |||||||||
| Comparative | net movement | in | funds, | included | in the above are as | follows: | ||||||
| Incommg | Resources | Movement | ||||||||||
| resources | expended | in funds | ||||||||||
| 8 | ||||||||||||
| Unrestricted | funds | |||||||||||
| General fund |
118,591 | (115,477) | 1,114 | |||||||||
| TOTAL FUNDS | 118,591 | (115,477) | 1,114 |
| Net | |||||
|---|---|---|---|---|---|
| movement | At | ||||
| At 1/1/19 | in funds | 31/12/20 | |||
| Unrestricted | funds | ||||
| General | fund | 104,601 | (4,435) | 100,166 | |
| TOTAL | FUNDS | 104,601 | (4,435) | 100,166 |
| Incoming | Resources | Movement | |||
|---|---|---|---|---|---|
| resources | expended | in funds | |||
| Unrestricted | funds | ||||
| General | fund | 153,118 | (157,553) | (4,435) | |
| TOTAL | FUNDS | 153,118 | (157,553) | (4,435) |
| 2020 | 2019 | |||
|---|---|---|---|---|
| INCOME AND ENDOWMENTS | ||||
| Investment income |
||||
| Interest receivable | 40 | |||
| Charitable activities |
||||
| Subscription income |
33,995 | 33,519 | ||
| Licence fee | 2,532 | 59,032 | ||
| Sponsorship | 24,000 | |||
| 36,527 | 116,551 | |||
| Total incoming resources | 36,527 | 115,591 | ||
| EXPENDITURE | ||||
| Charitable activities |
||||
| Excellence awards | 1,500 | 17,179 | ||
| Working party grants |
858 | |||
| General secretarial | 29,289 | 28,715 | ||
| Memberships | 2,000 | |||
| Sundries | 355 | 599 | ||
| Bad debts Student Mobility Awards |
(1,835) | 7,875 2,500 |
||
| UK Secretariat Fee | 10,173 | 11,396 | ||
| Delegate travel support | 412 | |||
| Poster prizes | 300 | |||
| Jacques Villermaux | medal | travel | 490 | |
| Administrative projects |
20,000 | |||
| Scientific projects | 20,000 | |||
| 39,482 | 112,324 | |||
| Other | ||||
| Independent examination |
fee | 2,628 | 1,908 | |
| Exchange Differences | (232) | 590 | ||
| 2,396 | 2,498 | |||
| Supportcosts | ||||
| Finance | ||||
| Bank charges | 198 | 655 | ||
| Total resources expended | 42,076 | 115,477 | ||
| Net (expenditure)/income | (5,549) | 1,114 |