OpenCharities

This text was generated using OCR and may contain errors. Check the original PDF to see the document submitted to the regulator.

2021-12-31-accounts

Page
Annual
Report ofthe Trustees
1-6
Auditor's
Report
7-9
Statement
of Financial
Activities (including Income and Expenditure Account) 10
Balance Sheet
Statement ofCash Flows 12
Notes to the Financial Statements 13-20

Page Unrestricted Restricted Total Total
Funds Funds 2021 2020
K f
Income from:
Donations
and legacies (note 2)
15 1,071,952 925,143 1,997,095 787,462
Investments
(note 3)
15 65 65
Total income 1,072,017 925,143 1,997,160 787,462
Expenditure
on:
Charitable
activities
(note 4) 16 1,847,261 368,248 2,215,509 316,412
Raising funds (note 6) 17 26,973 26,973 66,811
Total expenditure 1,874,234 368,248 2,242,482 383,223
Net income (802,217) 556,895 (245,322) 404,239
Other gains/(losses)
Realised (loss)/gain on foreign
currency (15,830) (15,830) 25,784
Net gains (15,830) (15,830) 25,784
Net movement
in funds
(818,047) 556,895 (261,152) 430,023
Reconciliation
offunds:
Total funds
brought
forward at 1
January 2021 1,857,905 560,000 2,417,905 1,987,882
Total funds
carried
forward at
31 December 2021 11 E 1,039,858 F 1,116,895 f 2,156,753 6 2,417,905

Page Unrestricted Restricted Total Total
Funds
f
Funds
f
2021
f
2020
f.
Current assets
Debtors (note 8) 18 15,222 15,222 7,896
Cash at bank (note 7) 17 1,040,735 1,116,895 2,157,630 2,427,442
Total current assets 1,055,957 1,116,895 2,172,852 2,435,338
Creditors —amount falling due
in one year (note 9) 18 16,099 16,099 17,433
Net assets 1,039,858 1,116,895 2,156,753 2,417,905
Represented by:
Unrestricted
Funds —Capital
Restricted
Funds —Capital
1 039858 1,116,895 1,039,858
1,116,895
1,857,905
560,000
F 1,039,858 f 1,116,895 f2,156,753 f 2,417,905

Page 2021
6
2020
Cash flows from operating
activities:
12 (254,047) 396,557
Cash flows from investing
activities:
Investment
income
Net cash provided
by investing
activities
Change
in cash and cash equivalents
in the year
(253,982) 396,557
Net cash and cash equivalents
at 1 January 2021
Change
in cash and cash equivalents
due to exchange rates
12 2,427,442
(15,830)
2,005,101
25,784
Cash and cash equivalents
at 31 December 2021
L' 2,157,630 2,427,442
Reconciliation
of net income to net cash flow from operating
activities
Net income for the reporting
period
10 (261,152) 430,023
Adjustments
for:
(Increase) in debtors and prepayments
(Decrease) / increase
in creditors
(Gain) / loss on revaluation
of investment
cash
Less investment
income and deposit interest
(7,326)
(1,334)
15,830
(65)
(2,541)
13,994
(25,784)
(2,713)
Net cash provided
by operating
activities
(254,047) 396,557
Analysis ofcash and cash equivalents
Cash held with Adam
&Co
Cash held with HSBC
960,420
1,197,210
1,348,667
1,078,775
Total cash and cash equivalents 17 F 2,157,630 E2,427,442

Page Unrestricted Unrestricted Restricted Restricted Total
2021 2021 2021
INCOME FROM DONTATIONS AND LEGACIES E F.
Voluntary donations 922,163 925,143 1,847,306
Legacies received 5,819 5,819
Just Giving donations 93,190 93,190
Blackbaud services 35,378 35,378
Virgin Money donations 1,761 1,761
Gift Aid tax relief 13,641 13,641
10 5 1,071,952 F 925,143 F 1,997,095
Unrestricted Restricted Total
2020 2020 2020
Voluntary donations 520,520 110,000 630,520
Legacies received 77,000 77,000
Just Giving donations 60,890 60,890
Blackbaud services 14,950 14,950
Virgin Money donations 2,374 2,374
Gift Aid tax relief 1,728 1,728
10 F 677,462 E 110,000 F 787,462
Unrestricted Unrestricted
Total Total
2021 2020
3. INVESTMENT INCOME
Money market interest 10 65

Unrestricted
Page Unrestricted Restricted Total Total
2021 2021 2021 2020
4. CHARITABLE ACTIVITIES E 6 6 6
Grants awarded
Mayo Clinic (US$150,000) 108,381 108,381 116,840
Alzheimers
Research
UK 1,500,000 1,500,000
Dementia
Australia
(AUD$405,000) 224,912 224,912
Hug Private
Foundation
(CHF 174,528) 143,336 143,336
RAD Fellow expenses 8,188 8,188 285
Total grants payable 1,616,569 368,248 1,984,818 117,125
Support costs
Staff costs (note 5) 162,196 162,196 92,016
Scientific Advisors 27,075 27,075 13,235
Executive Advisor fees 8,505 8,505 29,698
Charity Consultant 3,000 3,000 9,260
Administrator
fee
11,313
Total support costs 200,776 200,776 155,522
Governance
costs
Accountancy
fees
11,790 11,790 9,642
Audit fees 9,000 9,000 4,200
Sundry expenses 4,398 4,398 3,210
Trustees insurance 4,327 4,327 2,607
Legal fees 400 400 24,106
Total governance
costs
29,915 29,915 43,765
Total Charitable
Activities
10 f 1,847,261 E 368,248 6 2,215,509 6 316,412

Total Total
STAFF COSTS 2021f 2020f
Gross salaries 143,019 83,540
Social security costs 12,917 5,902
Pension
contributions
1,810 1,208
Expenses 4,450 766
Payroll provider 600
16 f 162,196 f 92,016
The average
number
of employees during the period was 2 (2020:2).
The total amount of benefit received by key management personal
was
f63,040(2020:F68 f63,040(2020:F68 f63,040(2020:F68 347).
Key management
personnel
represent the Trustees and CEO. No
employees
earned more than
f60,000 during the year (2020:1)
Page Unrestricted Unrestricted
Total Total
EXPENDITURE ON RAISING FUNDS 2021f 2020f
Website and marketing
expenses
17,519 36,941
Fundraising
event
5,372 26,369
Online fundraising
fees
3,812 3,284
Bank charges 270 217
10 f 26 793 f 66 811
Unrestricted Restricted Total
CASH AT BANK 2021f 2021f 2021f
HSBC Bank Account - GBP account 587,210 610,000 1,197,210
Adam
8 Co - GBPaccount
(92,078) 656,665 564,587
Adam
&Co - USD account
141,324 75,143 216,467
Adam 8 Co - EUR account 176,891 176,891
Adam
&Co - AUD account
227,388 (224,913) 2,475
f1,040,735 f1,116,895 f2,157,630
2020 2020f 2020f
HSBC Bank Account - GBP account 452,430 350,000 802,430
Adam
&Co - GBP account
307,025 100,000 407,025
Adam
&Co - USD account
376,950 376,950
Adam
&Co - EUR account
201,073 201,073
Adam
&Co - AUD account
217,623 217,623
f1,555,101 f 450,000 f2,005,101

Page Unrestricted Unrestricted Unrestricted
Total Total
2021 2020
8. DEBTOR E E
Gift Aid tax relief 14,069 7,027
Prepayrnents 1,153 869
15,222 F 7,896
9. CREDITORS - amounts falling due within one year
Accountancy fees 5,118 6,120
Audit fees 6,600 5,400
Staff costs 4,381 4,663
Charity advisor fee 1,250
6 16,099 6 17,433

2021 (202 0
: none).
Balance Income Expenditure Balance
brought and and carried
forward Gains Losses forward
FUNDS E F.
For the year ended 31 December 2021:
Unrestricted funds 1,857,905 1,056,187 (1,874,234) 1,039,858
Restricted funds 560,000 925,143 (368,248) 1,116,895
F2,417,905 L 1,981,330 f(2,242,482) 62,156,753
For the year ended 31 December 2020:
Unrestricted funds 1,537,882 703,246 (383,223) 1,857,905
Restricted funds 450,000 110,000 560,000
F 1,987,882 F 813,246 F (383,223) 6 2,417,905

Analysis of net assets between funds Total
Unrestricted
K
Restricted
E
2021f
Debtors 15,222 15,222
Cash at Bank 1,040,735 1,116,895 2,157,630
Creditors (16,099) (16,099)
Total Funds 61,039,858 f1,116,895 82,156,753
Analysis of net assets between funds Total
Unrestricted Restricted 2020
Debtors 7,896 7,896
Cash at Bank 1,867,442 560,000 2,427,442
Creditors (17,433) - (17,433)
Total Funds 61,857,905 6 560,000 62,417,905
2021 2020
FINANCIAL INSTRUMENTS K F
2021 2020
FINANCIAL INSTRUMENTS K F
Financial assets measured at fair value (a) 2,172,852 2,435,338

13.
COMPARATIVE
13.
COMPARATIVE
STATEMENT OF FINANICAL ACTIVITIES STATEMENT OF FINANICAL ACTIVITIES STATEMENT OF FINANICAL ACTIVITIES STATEMENT OF FINANICAL ACTIVITIES
Page Unrestricted Restricted Total
Funds Funds 2020
Income from:
Donations
and legacies (note 2)
15 677,462 110,000 787,462
Investments
(note 3)
15
Total income 677,462 110,000 787,462
Expenditure
on:
Charitable
activities
(note 4) 16 316,412 316,412
Raising funds (note 6) 17 66,811 66,811
Total expenditure 383,223 383,223
Net income 294,239 110,000 404,239
Other gains/(losses)
Realised gain/(loss) on foreign
currency 25,784 25,784
Net gains 25,784 25,784
Net movement
in funds
320,023 110,000 430,023
Reconciliation
offunds:
Total funds
brought
forward at 1
January 2020 1,537,882 450,000 1,987,882
Total funds carried forward at
31 December 2020 F 1,857,905 f 560,000 E 2,417,905