| CONTENTS | |||
|---|---|---|---|
| ~Pa e | |||
| Legal and Administrative | Information | ||
| Report ofthe Trustees and | Directors | ||
| Accountants' Report |
|||
| Statement ofFinancial Activities | |||
| Summary Income and Expenditure |
Account | ||
| Charity Balance Sheet | |||
| Statement ofCash Flows | |||
| Notes forming part ofthe | Financial | Statements | 7to9 |
| 29ZZ | ~1 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Unr'estricted | Restricted | Unrestricted | Restricted | |||||||||
| N~TE | Funds f, |
Funds | Total | Funds f |
Funds. | Totalf | ||||||
| INCO | ||||||||||||
| Incoming and endowments Donations and legacies |
finm: | ' 449,137 | 149,772 | 598,909 | 375,585 | 62,596 | 438,181 | |||||
| Charitable Activities |
||||||||||||
| Conference Income | (8,508) | - ( 8,508) | ||||||||||
| Investments: | ||||||||||||
| Bank Interest | ||||||||||||
| @OTAL | 3 | 449 337 | 149'772 | 598909 | 367077 | 62596 | 429673 | |||||
| CostofGenerating Funds: Chuitable activities |
4 | 423,607 | 151,656 | 575463 | 356,353 | 136,764 | 493,117 | |||||
| Other | 4 | 3,384 | - | 3,384 | 6,430 | - | 6,430 | |||||
| T TAL EXPFNDITI | 426,991 | 151656 | 578,647 | 36 783 | 136764 | 499/47 | ||||||
| NET INCO ENDITURE BEFO |
TION | 22,146 | ( | 1,884) | 20,262 | 4394 | (74,168) | (69,874) | ||||
| ~TPAYAAI~ | ||||||||||||
| 22,146 | ( | 1,8&4) | 20,262 | ( | 42,968) | 113,531 | 70,563 | 43 | ||||
| NE OMIN |
||||||||||||
| Transfers between funds |
22,146 | ( | 1,884) | 20/62 | ( | 42,968) | 113,531 | 70,563 | ||||
| N TMO | ||||||||||||
| Reconciliation offunds: | ||||||||||||
| Fund balances at 1st May, | 2020 | (28,646) | 39,363 | 10,717 | 32,940 | 113,531 | 80,591 | |||||
| Fund balances at 30th April, 2021 | ~6,500 | 37,479 | 309'19 | 20,646 | 39263 | 10,71'7 | ||||||
| CONTINUING OP |
TIONS | |||||||||||
| None ofthe~s activities were acquhed ordiscontinued | during the above financial | period. | ||||||||||
| The statement offinancial | activities includes all gains | and losses recognized | in | the year. | ||||||||
| The notes on pages 6to9 | form part ofthese accounts. |
| ('ompanp: | Re&7)stra))nn Vo: | l072'I(t)5 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| I HI: I.HI.VR.i-I)AN I.()si is()(.'ll | TY | |||||||||
| A ('OMI Ai's) | LIMI'I'I';I) BY(rliARANTk;E | |||||||||
| I)NAI:DITI f) BAI | A)&.(.'4 i'HEL1 | Ai& A I | .0 I II | APRII | l02l | |||||
| 4() I' | I:.S | 7022 | 202 | I | ||||||
| ))»htorv | 7 | Q7 | 9s | |||||||
| ('ash at Hank and | in | Hand | I 7.9I( I | |||||||
| I4.07h | ||||||||||
| (':RREXTLIABII | I I IES | |||||||||
| ('reditors - amounts |
fal }in)7 due ii ithin one | )ear | 7 7s9 | |||||||
| 5I.I C I 'RREN'I | ASSETS | 30,979 | }0.7)7 | |||||||
| TOTAI. ASSETS | LESS C'( RREINT | I.IABII.ITIES | 30,970) | 10,717 | ||||||
| NET ASSETS | '0.070 | |||||||||
| RI SERYES | ||||||||||
| I}nrestricted funds |
||||||||||
| (i«neral Iiinds |
((7,500 ) | (28.(74(7 } | ||||||||
| R«stricted I unds |
377,479 | 39,3(73 | ||||||||
| '0.'770 | ||||||||||
| Directors' aiid Trust«es' responsibilities: |
| 2022 | 2021 | |||
|---|---|---|---|---|
| CASH FLOW FROM | OPERATIN | ACTIVITIES | ||
| Operating proflt/(loss) |
for the financial year | 20,262 | (69,874) | |
| (Increase)/decrease in |
debtors | (47,230) | 1,293 | |
| Increase/(decrease) in |
creditors | 18,548 | 1,189 | |
| Cash from Operations | (8,420) | (67,392) | ||
| Net cash &om operating activities . |
(8.420) | ~(67,392 | ||
| Net (decrease)/increase | in cash and | cash equivalents | (8,420) | (67,392} |
| Cash and cash equivalents at 1stMay, 2021 |
13,981 | 81,373 | ||
| Cash and cash equivalents at 30th April, 2022 |
5,561 | 13,981 |
| Tbe Charity is a Company | limited | limited | by | guanmtee snd |
has no | share | capitaL The |
liability of | each member | in | the event ofwinding up is |
the event ofwinding up is |
|
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| limited to Xl, | |||||||||||||
| ~0201 | 2021 | ||||||||||||
| Unrestricted | Restricted | Unrestricted | Restricted | ||||||||||
| ~Fun | ~pun | ~F | Eunda | Xntat | |||||||||
| I, | (&,50&) | (&.508) | |||||||||||
| General Donations | 449,137 | - | 449,137 | 369,535 | 369,535 | ||||||||
| Coronavirus Job Rctcndon |
Scheme | 6,050 | 6,050 | ||||||||||
| Restricted Donations | 149,772 | 149,772 | 62,596 | 62,596 | |||||||||
| Interest on Investmeuh | |||||||||||||
| 419,137 | 149772 | 598,909 | 367,077 | 62596 | 429,673 | ||||||||
| 2~0 | |||||||||||||
| Unrestricted | Restricted | Unrestricted | |||||||||||
| Funds | Funds | Funds | |||||||||||
| Direct | Support | Dhect | Direct | ||||||||||
| CO&18 | ~Co | Costs | ~T | eggs | ToOTl | ||||||||
| ABLEACTIVITIES | |||||||||||||
| Wages and salaries National insurance Pension costs Staffbenefits Advertising and Promotional |
Expense | 265,513 39+68 4,783 1~7 750 |
135,695 1,709 236 59 |
401,208 39Ph& 6,492 1,503 809 |
176„374 26,926 5,390 103 856 |
270,468 26,926 5/90 103 856 |
|||||||
| Tfanung Insurance |
1,500 922 |
1,500 922 |
|||||||||||
| Telephone Accountancy Fees Printmg, Postage and Stationery Professional Fees Computer costs Conference costs Donations and subscriptions Finance costs Travel costs |
' | 321 96 92,404 390 827 1,698 550 13,318 423 607 |
3,384 3 384 |
13,694 263 151 656 |
321 3/&4 96 106,098 390 827 1,698 813 13/18 578,647 |
707 142,541 362 250 3/10 389. ~7553 356,353 |
6,430 6,430 |
96 42,574 136,?64 |
6,430 803 185,115 362 250 3/10 389 ~(7S5 409 S47 |
| Between f110,000-f12 | 0,000 | 0,000 | 1 1 |
1 1 |
1 1 |
1 1 |
||||
|---|---|---|---|---|---|---|---|---|---|---|
| The total remuneration | ofkey management | personel | during | the year wasf116,754(20211f112,772) | ||||||
| 6. STAFFNUMBERS | ||||||||||
| Administration | 9 | |||||||||
| ~202 | ||||||||||
| 7. ~DEBT RE |
||||||||||
| 36,336 | ||||||||||
| Taxation and social security | 95 | |||||||||
| Prepaid Expenses | 10,989 | |||||||||
| 47,325 | 95 | |||||||||
| ~2 | ~221 | |||||||||
| f | ||||||||||
| 8. ~QQQIas -amounts | falling dne | within | one year | |||||||
| Deferred conference revenues | 8,850 | |||||||||
| Taxation and social security Accruals |
10,116 2,940 |
3,359 | ||||||||
| 21,906 | 3,359 | |||||||||
| 9. M VEMENT OFFUNDS INTHE |
YEAR | gg22. | ||||||||
| Unrestricted | Unrestricted | Restricted | ||||||||
| Funds | ~Restrict | Funds | FuuFs | Funds | ||||||
| General | Administrative | General | ||||||||
| Fund | Assistant | Echo | ~ed e. | FuuF | Total | Total | ||||
| f, | f | f | g. | |||||||
| At 1stMay, 2021 Income in tbe Teer |
(28,646) 449 137 |
33,926 37013 |
26,7&6 112759 |
(21,349) | 10,717 598,909 |
(32,940) 367,077 |
113,531 62,596 |
80,591 429,673 |
||
| 420,491 | 70,939 | 139,545 | (21,349) . 6IN,626 | 334,137 | 176,127 | 510,264 | ||||
| Expenditure in the year |
426,991 ( 6,500) |
58,680 12,259 |
88,072 51,473 |
4,904 (26m253) |
578,647 30,979 |
362,783 (28,646) |
136,764 39,363 |
499,547 10,717 |
||
| Tlatlsfers At301EAFrR2022 |
r 6,j500 |
12,259 | 51,473 | ~(26253 | 311,979 | ~2$.646 | 39,363 | 10,717 | ||
| 10..CONTINGENT LIARILIT | ||||||||||
| There were no contingent liabilities |
as at | 30th April, | 2022. |