OpenCharities

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

2021-06-30-accounts

fnr the Year Ended 3 0June 2021
2021 2020
Unrestricted Restricted Total Total
Notes fundf lbnds
f
fundsI funds
f.
INCOME AND ENDOWMENTS FROM
Donsdons snd legacies 836 13,103 13,939 47,018
Other tradiag activities 7,503 7,503 52,989
Total 8339 13,103 21,442 100,007
KXPFNDITURE ON
Charitable
activities
Provision ofmedical services 42,6SI 293 42,974 82,483
Govcraauce costs 2,874 2,874 3/70
Other 18 18 700
Total 45,573 293 45,866 86,753
NKT INCOMKt(EXPENDITURE) (37,234) 12,810 (24,424) I3/54
RECONCILIATION OF FUN'DS
Total fuads brought forward 43,825 84,435 128,260 115,006
TOTAL FUNDS CARRIED FORWARD 6/91 97,245 103,836 128,260

2021 2020
Unrestricted Kesnicted Total Total
fuad funds fimds fuads
Notes f. I
CURRENT ASSETS
Debtors 5 14,676 14,676 14,676
Cash at bank 97,245 97,245 116,104
14,676 97,245 111,921 130,780
CREDITORS
Amounts
falling due within
one year 6 (8,085) (8,085) (2,520)
NET CURRENT ASSETS 6,591 97,245 103,836 128.260
TOTAL ASSETSLESSCURRENT LIABILITIES 6.591 97,245 103,836 128,260
NKT ASSETS 6,591 97,245 103,836 128,260
FUNDS
Unrestricted
funds
6,591 43,825
Restricte funds 97,245 84,435
TOTAL FUNDS 103,836 128v260

There were no tmstecs' cxpeascs paid forthe year ended 30June 2021 nor for tbe year ended There were no tmstecs' cxpeascs paid forthe year ended 30June 2021 nor for tbe year ended There were no tmstecs' cxpeascs paid forthe year ended 30June 2021 nor for tbe year ended 30June 2020,
COMPARATIVKS FORTHE STATEMENT OFFINANCIAL ACTIVITIES
Unrestricted Restricted Total
fund fuads funds
f. f, I
INCOME AND Eiv(DOVIMENTS FROM
Donations and legacies 772 4(i,246 47,018
Other trading acrivities 52,989 52,989
Total 53,761 46,246 100,007
EXPENDITURE
Oivt
Cbaritsbls activities
Provision ofmedical services 64.983 17500 82,483

COMPARATIVES FOR THE STATEMENT OFFINANCIAL ACTI VITIES - coatlaue l
Unrestricted Restricted Total
fund
f
fundsI fundsf
Governance
costs
3,570 3,570
Other 700
Total 69,253 17,500 86,753
NKT INCOME/(EXPENDITURE) (15,492) 28,746 13,254
RECONCILIATION OF FUNDS
Total funds brought forward 59317 55,689 115,006
TOTAL FUNDS CARRIED FORWARD 43,825 84,435 128,260
5. DKKTORSt AMOUNTS FALLING DUE WITHIN ONK YEAR
2021 2020
f
Prepayments
aad accrued income
14,676 14,676
6. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
2021
f
2020f
Bank loans aad overdrabs (soe aote 7) 5,565
Accrued expenses 2,520 2/20
8.085 2,520
7. LOANS
An analysis ofihe maturity ofloans is giveu below:
2021 2020
f
Amounts
falling due
within oae yew on demand:
Bank overdrsgs 5,565

MOYEMKNT IN FUNDS
Nct
movement At
AL 1.7.20 in funds 30.621
f f
Uarestrlcted
funds
General
fund
43,825 (37434) 6.591
Restricted fends
Fight for Sight Kye Research 29,898 29,898
Muhimbili
Link
53,128 13,103 66,231
Hoy Mem Fund 325 325
David O'Brart Projects 23 23
Tom Wilbmnson Projects 1,061 (293) 768
84,435 12,810 97v'145
TOTALFUNDS 128,260 (24,424) 103.836
Net movemem
in
funds, included in the shove are ss follows:
incoming Resources Movcnlcnl
rcsoulccs
f
expended
f
in funds
f
Unrestricted
funds
General fund 8,339 (45,573) (37vt34)
Restricted fundr
MubimbiTi
Link
13J03 13,103
Tom Williamson Projects (293) (293)
13.103 (293) 12,810
TOTALFUNDS 21,442 (45,866) (24,424)
Campsradves
for movemenl
ia funds
Net
movemenl At
At 1.7.19 in funds 30.6.20
f f f.
Unrestricted
funds
General
fund
59317 (15,492) 43,825
Rcstrkeed funds
Fight for Sight Eye Research 29,898 29,&9&
Muhimbili
Link
23,8&2 29346 53,128
Hoy Mem Fund 325 325
David O'Brsrt Pmjecls 523 (500) 23
Tom Wigismsou Pmjects 1,061 1,061
55,689 28,746 84,435
TOTAL FUNDS Ii5,006 13/54 128260

Comparative
net movement
Comparative
net movement
in funds, included in the above sre as follows:
Incomiog Resources Movement
rcsoofccs cxpeaded in funds
f f. f.
Uarestricted
funda
General
fuad
53,761 (69453) (15,492)
Restricted funds
Muhimbili
Link
39~ (10,000) 29,246
David OBrart Pmjec le 7.000 (7,500) (500)
46/46 (I?,500) 28,746
TOTALFUNDS 100,007 (&6,753) 13.254
A currem year 12 months snd prior year 12 months combined position is as follows:
Net
movcmcnt At
At 1.7.19 in ftutds 30.6.21
f. f
Uarestrlcted
funds
General fund 59,317 (52,726) 6,591
Restricted funds
Fight for Sight Eye Research 29,898 29,898
Muhimbili
Link
23,882 42,349 66,231
Boy Mem Fund 325 325
David O'Brart projects 523 (500) 23
Tom Williamson Projects 1,061 (293) 768
55,6&9 41356 97,245
TOTAL FUNDS 115,006 (11,170) 103,836
A cunent year 12 months
and prior year 12 months
oombined
net movement
in fuads. includ
ed
in the above are
ss follows:
Incoming Resources Movement
rcsourccs
f
expeaded
f
in tbadsf
Unrestricted
funds
Genmal
fund
62,100 (IM,826) (52,726)
Reshicted funds
Mebimbili I.ink 52,349 (10,000) 42349
David O'Brsrt Projects 7,000 (7&00) (500)
Tom Williamson Projects (293) (293)
59,349 (17,793) 41,556
TOTAL FUNDS 121,449 (13?„619) (11,170)

2021 2020
INCOME AND EvtIDOWMENTS
Donatloas and legades
Donations 12,200 47,018
Gill sid 1,739
13,939 47,018
Other trading aettvtttm
Conference delegates 890 34,614
Coufereace exhihitors 4,750 18,375
Tnullulg 1,863
7,503 52,989
Total Incomlag resources 21,442 100,007
EXPENDITURE
Charitable
actlttties
Rcscarch costs 4.534 840
Event costs 1,591 51.181
Administrsmre costs 601 494
Consultancy
fees
1,071 5,264
Publication
costs
2,055 3,132
Travel 4,072
Traiaiag and consultancy 1,899
Student confcreecc costs 117
Donalions 31,)0(i 17,S00
42,974 82,483
Support costs
I"lusnce
Bank charges 18 700
Governance costs
Accountancy
Legal fess
fees 2,874 2,520
1,050
2,874 3570
Total resources cspendcd 45,866 86,753
Net (eapenditnreEincome (24,424) 1133254