| Report ofthe tntstees | 4 —25 | |
|---|---|---|
| Report ofthe independent auditor |
26—29 | |
| Principal accounting | policies | 30-32 |
| Statement offinancial | activities | 33 —34 |
| Balance sheet | 35 | |
| Statement ofcash flows | 36 | |
| Notes to the financial | statements | 37 —51 |
| and Fund Research (continued) | |
|---|---|
| Ongoing PhD Studentships induded- Professor Silvia Bulfone-Paus at the University ofManchester, Murt cell-CDST cellinteractions as |
|
| drivers ofpsoriuruimmsrne pathogenesir |
|
| Professor Miriam Wittmann at the University ofLeeds, Prvdh'cting therapy response inpmriasis |
|
| Dr Francesca Capon at King's College London, Demonstrating the benefrts ofsmokirrg cessation in |
|
| psori asis, a molecular appmach | |
| Dr Paola Di Meglio at King's College London, Identsfrring immune determinants ofclinical response to |
|
| usteki numab in psori uris | |
| Dr Daniele Bergamaschi at Queen Mary University ofLondon, Impact ofautophagr and nucteophagt |
|
| deregulation inpsori asis Professor Nick Reynolds at Nemcastle University, Inrrrstigating gmeti c mntml ofthe psoriur'rs |
|
| tranunptome to define and vaildate drug and disease endotypes |
|
| Dr Henning Holle at the University ofHull, An ascensional bias appmach to understanding and reducing |
|
| the psychosocial burden ofpsoriasis Dr Helen Young at the University ofManchester, Investigating the therapeutic benefrts ofescerrisei n |
|
| patients with psoriurss |
|
| Dr Francesca Capon at King's College London, The mk ofIL-1 and 11 56in palmer Pknarr |
|
| Pustulosir (PPP) |
|
| Professor Eugene Healy at the University ofSouthampton, Irfutation bnrden ofnarmubrmd UVB |
|
| Professor Richard Warren at the University ofManchester, The risk ofcancerinpsoriurispatients |
|
| treated with biologic the~its compamd with conventional gstemic therapr'es: results fmm BADBIR |
|
| There were two ongoing small grants- |
|
| Dr Alison Havelin at the Royal Victoria Infirmary, Newcastle, Optimisati on ofNbUVBforpsoriasir |
|
| using apmcision medk inc appmach (PHOTO-OPP STUDY (PHOTOtherapy Optimisation Protmolin |
|
| Psoriasr's). Dr Havelin was awarded the Cecil King Memorial Grant. |
|
| Dr David Hill at the University ofSunderland, Evakrating the effectofcannabi noid induced inhibition |
of |
| FABP5for the tn'atment ofpsoriasu |
|
| The COVID-19 pandemic caused 'wet' laboratory work tobe suspended for a number of months in 2020 and resulted in ddays in progression for many ofour research projects. Many |
of |
| the researchers adapted by carrying out computer-based components oftheir research or |
|
| literature reviews and were able to access hboratories again in 2021 (albeit with some resttictions |
|
| still in place). Due to the pandemic, six grant extensions were requested and granted to ensure the completion ofthe research projects. These consisted offive no-cost extensions and one |
|
| coated extension to cover the student stipend during the three-month extension. The coated |
|
| extension was granted after special consideration by Psoriasis Association Trustees. |
|
| Articles authored by sponsored PhD Students mere published in the following journals in 2021; |
|
| International Journal ofMolecular Sciences and Biology. |
|
| Notifications ofthe 2021 caII for PhD Studentship applications and Cecil King Memorial Small |
|
| Grant Applications were sent electronically, with additional alerts made to members ofthe |
|
| British Association ofDennatologists and British Dermatological Nursing Group via their own |
|
| methods. The Psoriasis Association Twitter and LinkedIn accounts were used to target alerts |
|
| throughout the call to heaithcare professionals, researchers and relevant organisations. |
|
| The call for applications took place between 4September 2021 and 4December 2021,resulting |
|
| in two PhD Studentship applications and four small grant applications. The PhD Studentship |
|
| applications will again be reviewed by the Research Committee, External Peer Reviewers, and the Experts by Experience Committee. All reviews will be considered at ameeting ofthe Medical and Research Comriuttee, after which recommendations will be made to the Trustees regarding |
|
| suitable applications to fimd. |
| Trustees received advice from Hewitsons LLP when planning the online EGM in order to update |
|
|---|---|
| the constitution to allow Eor future online meetings. |
|
| The Psoriasis Association will maintain careful monitoring ofits finances and will continue to |
|
| seek arange offunding sources Eor its core activities. |
|
| Corporate Support ~ Funding from the phauuaceutical companies wifl not exceed fifteen per cent ofthe |
|
| Psoriasis Association's total annual income as per the Psoriasis Association's policy on |
|
| working with commercial companies. |
|
| Support in 2021 came Erom ten companies in total. These were; Almirall, Abbvie, Tand R |
|
| Derma, Eli Lilly, Dermal, LEO Pharma, Amgen, UCB,Janssen and Novartis. | |
| Online meetings were held between the Chief Executive, Deputy Chief Executive and / or |
|
| Patient Advocacy and Communications Manager and representatives ftom Almirall, Abbvie |
|
| LEO Pharma, Amgen, UCB,Janssen, Bristol Myers Squibb and Novartis. Staff from the |
|
| Psoriasis Association gave presentations, attended advisory boards or roundtable discussions |
|
| with Abbvie, Amgen, Janssen, Novartis and UCB. |
|
| Two significant projects organised in collaboration with pharmaceutical companies took place in |
|
| 2021; 'More than Skin Deep: The Underlying Burdens ofPsoriasis and Psoriatic Arthritis' with |
|
| Novartis and 'Small Steps are a Big Start' with LEO Phanua. These projects offer opportunity |
|
| for the Psonasis Association to highlight areas ofunmet need amongst policy makers and |
|
| parliamentarians and to help equip people living with psoriasis with some tools to assist with |
|
| sdf-management ofthe condition. |
|
| 'More than Skin Deep: The Underlying Burdens ofPsoriasis and Psoriatic Arthritis' -The Psoriasis Association was part of an Expert Working Group which contributed to this Novartis- sponsored Government Affairs project and the development ofthe aforementioned report. The |
|
| project began in 2020 with an expert workshop held on 4+ December, featuring Sir Paul |
|
| Beresford MP, a range ofexpert dinicians from dermatology and rheumatology, and |
|
| representatives from the Psoriasis Association and Versus Arthritis. A second workshop was held in May 2021 with the same stakeholders involved. Over the remainder of 2021, the content ofthe report was drafted and edited, with the Psoriasis Association playing a significant role in |
|
| editing and improving the content. The final report, published m February 2022, aimed at |
|
| policymakers, healthcare professionals and NHS commissioners, sets out the challenges faced by people who are living with psoriasis and psoriatic arthritis, and provides a setofkey recommendations Eor improving services. Plans For a formal Parliamentary launch event in late |
|
| Spring 2022 are afoot. 'Small steps are a Big Start' —the Psoriasis Association partnered with LEO Pharma to develop |
|
| this campaign to encourage people with psoriasis to take a 'Small Step' to improve their health |
|
| and wellbeing after lockdown restrictions were eased. The pandemic significantly affected |
|
| people living with psoriasis, routines had to change overnight and access to dermatology care was reduced. In a survey of240 people with psoriasis, we found that 71'/s felt that their |
|
| symptoms had worsened over the past year (2020-2021J. As restrictions eased, the campaign |
|
| aimed to help those living with psoriasis restart old positive habits, try new ones, and reconnect |
|
| with their doctors. Making changes to aroutine is daunting, so we wanted to inspire people |
|
| living with psoriasis to take smail, manageable steps and keep these up, initially for six weeks The findings from the survey infonued the campaign which launched in September 2021 with |
|
| the release ofthree 'hero' videos featuring people with psoriasis who had decided to take their |
|
| own SmaB Step. These focussed on three key areas: mental wellbeing, health and fitness, and |
|
| reconnecting with a doctor. The videos were featured on the Small Steps are a BigStart landing |
|
| page alongside downloadable calendar reminders to help people stay on track with their own Small Step. In addition, 'psoriasis influencers' provided photo content which showed them |
|
| completing their Small Step in each ofthese key areas over a six-week period. These were shared |
|
| via the LEO Pharma UK/IE and Psoriasis Association social media channels |
| CD | '0 | ||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 0 | O | O cr |
DD 0 O |
Ut | I DD |
OO | |||||||||||
| Ca | Ct | ||||||||||||||||
| 0 | O | ccc 0 cca |
cct O O + |
C ddt d' |
r Cat |
0 cu DD |
cct | a0 rc |
|||||||||
| Ca | DD | ||||||||||||||||
| C Cl |
r 0 ccc |
r 0 |
|||||||||||||||
| ~Ct | It) | ||||||||||||||||
| '0 4I |
O | O | aca r |
DDtO | r Ct |
||||||||||||
| U U |
O r |
~ | DD | Dr | O | ||||||||||||
| cc | |||||||||||||||||
| 4cc | |||||||||||||||||
| 00 | |||||||||||||||||
| 44j O |
DD 8 |
'vl | O | O | |||||||||||||
| vC, | |||||||||||||||||
| ct | A | ||||||||||||||||
| C | |||||||||||||||||
| rl a0 '0 |
o ct O |
Cr 'cr |
DD Cl |
O | DD | DD DD |
c | ||||||||||
| DD | CD | r | r | ||||||||||||||
| 0 | DD | act | r4 | ||||||||||||||
| c4O r4 E cr 0 |
lhQ ) |
0 | |||||||||||||||
| U | |||||||||||||||||
| DD | (g | ||||||||||||||||
| 4t | |||||||||||||||||
| 0 0 |
(J CgC |
8 | 'ID | t0 | |||||||||||||
| cc t |
c4- c4 Q |
cC 0 |
5 C |
U | 0 | ||||||||||||
| 0 | E | C E 8 |
O1C | A 8 48 |
g | 0 | C | 0 ct |
0 0 |
0 U C |
|||||||
| t7. | AJ N |
CU | 0 a |
0 U C |
C | 0 | ct | cc 0 |
cl |
| O O |
C0 CD Ct |
O | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 0g~ 0 O |
Ct Ct |
0 Itl 0 |
O VC |
t Ct Itl |
|||||||
| VC | |||||||||||
| I | Vc | 0 | |||||||||
| ct It| |
44 0 |
C0 CI |
|||||||||
| '80 | Itt | ||||||||||
| 'tl | O | 400 | |||||||||
| '0 | 40 | ||||||||||
| Ctc | |||||||||||
| CI | Ct Ct Ct |
||||||||||
| Ct | O | VI | Itc | ||||||||
| CI | OOrt | ||||||||||
| '0 '8 |
CC | O | 4 Cl |
cc v0 E0 |
|||||||
| Cl | 4 | ||||||||||
| 0 | |||||||||||
| ctl | ICI | O | |||||||||
| 00 | |||||||||||
| 0 | Ifl | g | |||||||||
| NON | |||||||||||
| 44 E |
V | It| | g 8 |
||||||||
| Cl0 | |||||||||||
| 4IO | C40 | ||||||||||
| 4I | |||||||||||
| 0 | |||||||||||
| Cl | |||||||||||
| I0 | |||||||||||
| 4I | |||||||||||
| 4I | 0 | ||||||||||
| 0 | 0 | 0 | 0 | 4 a3 |
~0 'tf Cl'E |
||||||
| 004000 4I I |
IC0 00 II |
28 | E ~If |
0 0 Q |
E 0 8 v |
0 0 $ 0 0 h |
0 00 |
C40 Vl0 |
ag Ct 0 |
| Note | 2021 | 2020 | ||||
|---|---|---|---|---|---|---|
| Fixed assets | ||||||
| Tangible fixed assets | 485,000 | 495,000 | ||||
| Investments | 6,116,732 | 5,605,148 | ||||
| 6,601,732 | 6,100,148 | |||||
| Current assets | ||||||
| Debtors | 10 | 24,700 | 28,334 | |||
| Cash at bank snd in | hand | 786,216 | 1,287,509 | |||
| 810,916 | 1,315,843 | |||||
| Creditors: amounts | falling due | |||||
| within one year | 147,591 | 90,983 | ||||
| Net current assets | 663,325 | 1,224,860 | ||||
| Total assets less current liabihties | 7,265,D57 | 7,325.008 | ||||
| Capital funds Endowments |
13 | 5)004,890 | 4,489,953 | |||
| Income funds | ||||||
| Restricted funds |
14 | 551,028 | 685,298 | |||
| Unrestricted funds: |
||||||
| Property fund General funds |
485,000 418,296 |
495,000 412,810 |
||||
| Designated funds |
805,843 | 1,241,947 | ||||
| 7,265,D57 | 7,323,008 |
| Note | 2021 | 2020 | ||||
|---|---|---|---|---|---|---|
| Net cash generated/(used) activities |
from operating | 17 | (662,400) | 423,200 | ||
| Cash iio8vs irominvesting | activities: | |||||
| Interest received | 5,947 | 7,870 | ||||
| Investment income received |
104,084 | 101,972 | ||||
| Purchase ofinvestments | (1,358,727) | (1,120,877) | ||||
| Sale ofinvestments | 1,409,803 | 1,059,359 | ||||
| Net cash provided by investing |
activities | 161,107 | 48,324 | |||
| Change in cash and cash | equivalents | in the year | (501,293) | 471,524 | ||
| Cash and cash equivalents brought |
forivard | 1,287,509 | 815,985 | |||
| Cash and cash equivalents | camed forivatd | 786a6 | 1,787,599 |
| Donations and legacies |
|||
|---|---|---|---|
| 2021 | 2020 | ||
| Membership subscriptions —individual |
38/63 | 36,865 | |
| -corporate Gift Aid from subscriptions |
and donations | 13,500 12,258 |
11,850 11,094 |
| Donations from Charitable |
Trusts | 5,600 | 1,100 |
| Donations in memoriam |
7,158 | 7,001 | |
| Other donations | 13,869 | 16,715 | |
| Legacies (see below) | 143,412 | 839,173 | |
| Bank interest receivable | 8 | 68 | |
| Fundraising income donated |
by individuals | 25~5 | 22,225 |
| 239373 | 946,991 |
| Legacies | received during the year are as follows: | ||
|---|---|---|---|
| 2021 | 2020 | ||
| Patrick Douglas Wallace | 112,833 | ||
| Richard | Charles Longfield | 172,306 | |
| Margaret | Elizabeth Sail |
24,288 | 180,884 |
| Sheila Poynter | 97 | 210,258 | |
| Margaret | Ann Clark | 41,186 | |
| Rosina Elizabeth Taylor | 703019 | 150,000 | |
| Other | 7,822 | 12,892 | |
| 143,472 | 839,173 |
| Investment income compris |
es income fro | m: | ||
|---|---|---|---|---|
| 2021 | 2020 | |||
| Listed investments | 104,084 | 101,972 | ||
| Bank deposits | 5,947 | 7,870 | ||
| 110,031 | 109,042 | |||
| Income from charitable | activities | |||
| 2021 | 2020 | |||
| Corporate sponsorship Tmst donations |
16,500 1,000 |
63,000 1,000 |
||
| Bank interest receivable | 8 | 68 | ||
| Journal advertising Annual Conference/AGM |
and Awareness | week | 4,200 390 |
1,280 |
| Reimbursements | 4,000 | 4,000 | ||
| Other | 23,481 | 5,227 | ||
| 49,579 | 74,575 |
| Analysis oftotal | res | ourc | es expended | ||||
|---|---|---|---|---|---|---|---|
| Total | Total | ||||||
| Staffcosts | Other | 2021 | 2020 | ||||
| Raising funds: Costs ofgenerating voluntary income Investment management costs |
48,878 | 13,794 34,296 |
62,672 34,296 |
63,872 31,447 |
|||
| Charitable activities: |
|||||||
| Charitable activities |
145,967 | 738,632 | 884,599 | 490,884 | |||
| Governance costs |
29+70 | 20,757 | 50,027 | 47,695 | |||
| 224&115 | 807479 | 1&031&594 | 633898 |
| Total resources expended in |
clude: | ||
|---|---|---|---|
| 2021 | 2020 | ||
| Raising funds Rent and rates |
179 | 185 | |
| Heat and light Phone and fax |
612 417 |
529 388 |
|
| Internet and email |
416 | 437 | |
| Office insurance | 400 | 371 | |
| Hire/repair and maintenance |
ofequipment | 514 | 502 |
| Professional fees |
89 | 85 | |
| Bank charges Computer costs Printmg and stationery Annual report Post and carriage |
1@94 Ir293 456 1,476 573 |
1,097 1,075 909 1,373 539 |
|
| Fundraising costs |
2)004 | 1,750 | |
| Website | 287 | 237 | |
| Subscriptions Sundries |
1)502 101 |
1,114 73 |
|
| Office equipment Property maintenance Designated fund (development) |
138 673 1,270 |
222 736 3,331 |
|
| 13,794 | 14,953 | ||
| Investment Management |
Costs | 34,296 | 31,447 |
| Charitable activities |
|||
| Grants payable Rent and rates |
242,247 536 |
246,416 556 |
|
| Heat and light Phone and fax |
1,837 1,669 |
1,588 1,551 |
|
| Internet and email |
1,666 | 1,747 | |
| Office insurance | 1,198 | 1,113 | |
| Hire/repair and maintenance Professional fees |
ofequipment | 1,541 162 |
1,505 154 |
| Bank charges Computer costs |
1@94 1493 |
1,097 1,076 |
|
| Printing and stationery |
1@69 | 2,728 | |
| Printing educational |
649 | 792 | |
| Annual report Journals and postage Post and carriage |
2,951 6,726 2,292 |
2,745 7,725 2,154 |
| nalysis oftotal resourc | es e | xpended (continued) |
||
|---|---|---|---|---|
| 2021 | 2020 | |||
| Brought Eorivard Staff Recruitment |
267,530 499 |
272,947 | ||
| Advertising and promotion Website |
4,812 1,147 |
2,112 948 |
||
| Travel and subsistence | 126 | 138 | ||
| Meetings and conferences |
770 | |||
| AGM costs | 2,147 | |||
| Grant Management Subscriptions Sundries |
640 1,502 258 |
1,216 1,114 142 |
||
| Office equipment Property maintenance Designated fund (staff training) Designated Eund (promotion and |
education) | 138 2,354 1,083 11,891 |
222 2,577 1,166 10,320 |
|
| Designated fund (BSTOP) Designated fund (development) Designated fund (research) Sponsored projects Scotland |
397,100 1,799 44,138 143 555 |
4,860 10,380 4,451 555 |
||
| 738,632 | 313,148 | |||
| Governance costs |
||||
| Trustees insurance | 912 | 847 | ||
| Auditor's remuneration —audit services |
10,740 | 10,843 | ||
| Surveyor fees Annual report Travel and subsistence |
600 492 |
600 457 393 |
||
| Legal Fees AGM costs |
300 537 |
793 | ||
| Ptoperty maintenance Professional fees |
336 10 |
368 10 |
||
| Sundries | 72 | 395 | ||
| Governance Administration |
2,935 | |||
| Designated fund (development) |
1,431 | |||
| Designated fund (education) |
2@92 | |||
| 20,757 | 15,335 | |||
| 889,499 | 374,883 |
| Grants payable from Restricted Funds |
||
|---|---|---|
| The amount paid in the year comprises: | 2021 | 2020 |
| Research grants: Dr David Hi4 University ofSunderland |
9,916 | |
| Dr Alison Havelin, Royal Victoria Infnmary, Newcastle |
10,000 | |
| Dr Stephanie Shoop-Worrall, University ofManchester |
9,995 | |
| PhD studentship grants 2021: Dr Zenas Yiu, University of Manchester |
28,500 | |
| Dr Satveer Mahil, Kings College London | 28,500 | |
| Dr Thiviyani Maruthappu, Kings College London |
28,500 | |
| PhD studentship grants 2020: Prof Silvia Bulfone-Paus, University ofManchester |
28,500 | |
| Prof Miriam Wittmann, University ofLeeds |
28,500 | |
| Dr Francesca Capon, Kings College, London | 28,500 | 28,500 |
| PhD studentship grants 2019: |
||
| Dr Daniele Bergamaschi, Queen Mary University ofLondon |
28,500 | |
| Dr Di Meglio, Kings College London | 61,252 | |
| PhD studentship grants 2018: Prof Nick Reynolds, Newcastle Univetsity |
28,500 | |
| Dr Henning Hoiie, University ofHull Dr Helen Young, University of Manchester |
28,500 28,500 |
28,500 28,500 |
| PhD studentship grants 2017: |
||
| Dr Richard Warren, University of Manchester | 27,000 | |
| 242,247 | 246,416 | |
| ReconciTiation ofgrants payable: | ||
| 2021 | 2020 | |
| Commitments at 1January 2021 subject to the satisfaction ofgrant conditions |
317,752 | 283,500 |
| Commitments made in the year subject to the satisfaction ofgrant conditions |
266,495 | 280,668 |
| Grants payable during the year |
(2422247) | (246,416) |
| Commitments at 31December 2021 subject to the satisfaction |
||
| ofgrant conditions | 342,000 | 317,752 |
| Commi | tment | s are |
payable | as follows: | |
|---|---|---|---|---|---|
| 2021 | 2020 | ||||
| Within Within |
one two |
year yeats |
85,500 256,500 |
142,500 175,252 |
|
| 342,555 | 317,752 |
| 2021 | 2020 | ||||
|---|---|---|---|---|---|
| BSTOP study Prof. Catherine |
Smith, | Kings College London | 397,100 | ||
| 397,1DD | |||||
| Reconciliation | ofgrants | payable | |||
| 2021 | 2020 | ||||
| Commitments | at 1January | 2021 subject to the satisfaction ofgrant | |||
| conditions | |||||
| Commitments | made in | the | year subject to the satisfaction ofgrant | ||
| conditions | 948,114 | ||||
| Grants payable | during | the | year | (397,100) | |
| Commitments at 31December 2021 subject to the satisfaction ofgrant conditions |
55u54 | ||||
| Commitments | are payable | as foHows: | 2021 | 2020 | |
| Within one year Within two to four years |
176,334 374,680 |
||||
| 551,D14 |
| Staffcosts during the year u ete as follows: | ||
|---|---|---|
| 2021 | 2020 | |
| Wages and salaries | 194,906 | 226,506 |
| Social security costs Other pension costs |
18,646 10,563 |
21,403 11,106 |
| 229,115 | 250,015 |
| Tangible fixed | assets | |||
|---|---|---|---|---|
| Fixtures | ||||
| and | Freehold | |||
| Total | fittings | psopey | ||
| Cost ot valuation | ||||
| At 1January 2021 | 495,000 | 495,000 | ||
| Revaluation | (10,000) | (10,000) | ||
| 485,000 | 485,000 | |||
| Depreciation | ||||
| At 1January 2021 | ||||
| Provided during the year |
||||
| Net book amount | at 31December 2021 | 485,000 | 485,000 | |
| Net book amount | at 31December 2020 | 495,000 | 495,000 |
| Fixed asset | Investme | nts | |||
|---|---|---|---|---|---|
| No 1 | No 2 | ||||
| Fortfolio | Fortfolio | Total | |||
| Investments | |||||
| Listed investments | |||||
| Market value Additions |
at 1January | 2021 | 3,030,251 620,984 |
2,574,897 737,743 |
5,605,148 1,358,727 |
| Disposals Net unrealised |
investment | gain | (609,820) 352,796 |
(799,983) 209,864 |
(1,409,803) 562,660 |
| Market value | at 31 December 2021 | 3,394,211 | 2,122,521 | 6,116,232 | |
| Market value | at 31 December 2020 | 3,030351 | 2,574,897 | 5605148 |
| No1 | No 2 | |||||||
|---|---|---|---|---|---|---|---|---|
| Portfolio | Portfolio | Total | ||||||
| Historical | cost | at | 31 | December | 2021 | 2,487,109 | 2,244,872 | 4,731,981 |
| Historical | cost | at | 31 | December | 2020 | 2,354,313 | 2.223,005 | 4,577,318 |
| Market | value | ||||
|---|---|---|---|---|---|
| No1 | No 2 | Total | Total | ||
| Portfolio | Portfolio | 2021 | 2020 | ||
| United Kingdom | 1,1767921 | 1,119,536 | 2+965457 | 2,006,047 | |
| Overseas | 2,217,290 | 1,602,985 | 3,820,275 | 3,599,101 | |
| 3,394+11 | 2,722,521 | 6,116,732 | 5,605,148 | ||
| Debtors | |||||
| 2021 | 2020 | ||||
| Investment | income | 20,046 | 18,398 | ||
| Other debtors | 727 | 5,306 | |||
| Prepayments | 3,927 | 4,630 | |||
| 24,700 | 28,334 |
| Credi | tors: amo | unts falling due within one yea |
r | |
|---|---|---|---|---|
| 2021 | 2020 | |||
| Grants Other |
approved, creditors |
notyetpaid | 133,995 2,780 |
76,916 3,186 |
| Accru | ala | 10,816 | 10,881 | |
| 147,591 | 90,983 |
| Notes to the financial Restricted funds |
statements (contin |
ued) | |
|---|---|---|---|
| Research | Scotland | Total | |
| At 1January 2021 Incoming resources |
623,750 138,775 |
61,548 | 685,298 138,775 |
| Expenditure Transfers |
(242,247) ~(27,0tl0 |
(555) (3,243) |
(242,802) (30,243) |
| At 31December 2021 | 493,278 | 57)750 | 551,028 |
| Unrestricted | Restticted | Endowment | 2021 | 2020 | ||
|---|---|---|---|---|---|---|
| Funds | Funds | Funds | Total | Total | ||
| Tangible fixed assets Investments |
485,000 454,440 |
657,402 | 5,004,890 | 485,000 6,116,732 |
495,000 5,605,148 |
|
| Current | assets | 783,295 | 27,621 | 810,916 | 1,315,843 | |
| Current | liabilities | (13,596) | (133,995) | (147,591) | (90,983) | |
| 1,709,139 | 551,028 | 5,004,890 | 7,265,057 | 7,325,008 | ||
| Unrealised gains |
||||||
| included | above: | |||||
| Tangible fixed assets Investments |
22,985 102,880 |
148,827 | 1,133,044 | 22,985 M843751 |
32,985 1,027,830 |
| Reconclgation ofnet movement in fun |
ds to net cash flow | frosn operating acti |
vities |
|---|---|---|---|
| 2021 | 2020 | ||
| Net movement in funds |
(59,951) | 848,993 | |
| Interest and investment income receivable |
(110,031) | (109,842) | |
| Net (gains) on investments (Gain)/loss on revaluanon offixed assets Decrease/(increase) in debtors Increase/(dectease) in creditors |
(562,660) 10,000 3,634 56,608 |
(357,383) 5,000 26,388 10,044 |
|
| i | tiiti | 4662,400) | 423,2))0 |
| rt 0 |
0 | cR O a Ch |
Itl w I 40 Itt 0 or |
Itl w I 40 Itt 0 or |
CD CI III |
I40 | O O 4ID |
|||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ID | ||||||||||||||
| 'tr | ||||||||||||||
| CI | ||||||||||||||
| 'Ir | ||||||||||||||
| r | o | rCI | ||||||||||||
| CDgR' | ttl tl |
|||||||||||||
| 00 | ||||||||||||||
| O | ||||||||||||||
| cvO | ||||||||||||||
| CIC | I | I | I | ID | ||||||||||
| ID | DD | |||||||||||||
| ClJl ~E ~ 00 |
IPI | CI | ||||||||||||
| DIort | 5 O C~ 04 Q 0 |
ID tj r |
r 'tr 0 |
IA I Itt |
~tl O 'ID |
o I ID Cn |
0! CI |
|||||||
| IC | ||||||||||||||
| Cl | ||||||||||||||
| E 4I000 |
Q p |
I 0 |
||||||||||||
| 44 l5 4I 0 Cl |
Bg 00 cd |
|||||||||||||
| I | ||||||||||||||
| lr Cl |
V | |||||||||||||
| 4I | 0 | |||||||||||||
| \0 | 0 | 0 | 0 | |||||||||||
| 0 | 0 | o0 | 0 | g | 0 htt 0 |
|||||||||
| 0 | 0 | |||||||||||||
| 0 00 Cl0 IL |
0 lt— I |
N 04 |
N000 | II 'DE 0S Cl~ 0 |
II E S ~ |
[A | 40 Q ES 'r4 W |