| 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 |