## 



## 

||||Page|
|---|---|---|---|
|Reference and administrative||details||
|Trustees report|||2-9|
|AudItor<br>s repol t|||10-11|
|Statement<br>offinancial|activities||12|
|ealance Sheet|||13|
|Statements<br>ofcash flows|||14|
|Notes to the financial|statements||15 —34|





## 

|Name:||The Magistrates'<br>Association|The Magistrates'<br>Association||||||||
|---|---|---|---|---|---|---|---|---|---|---|
|Charity number:||216066|||||||||
|Registered|office:|10a Flagstaff House|||||||||
|||St George Wharf|||||||||
|||Vauxhalf,<br>London|||||||||
|||SW8 2LE|||||||||
|Trustees:||Beverley Higgs JP (Chair)|||||||||
|||Mark Beattie JP (Deputy<br>Chair)|||||||||
|||Christine<br>Grant JP (Honorary||Treasurer)||(from|22 September||2021)||
|||Sarah Clarke JP|||||||||
|||David Ford JP(from 1July 2021)|||||||||
|||Jacqueline<br>MacDonald-Davis||JP|||||||
|||Daniel Longman<br>JP|||||||||
|||Doreen Huijssoon-Prescott|JP||||||||
|||Patricia Willmott JP|||||||||
|||Frank Shipway JP (from 2 December 2021)|||||||||
|||Jo King JP (from 2 December||2021)|||||||
|Chief Executive:||Tom Franklin|||||||||
|Auditors:||Price Bailey LLP|||||||||
|||3rd Floor, 24 Old Bond Street,|||Mayfair,|London, W1S4AP|||||
|Bankers:||National<br>Westminster<br>Bank|pic||||||||
|||Bloomsbury<br>Parr's Branch,|PO||Box158,|214 High Holborn,||London,||EC1V7BX|
|||CAF Bank Ltd|||||||||
|||26 Kings<br>Hill Avenue,<br>Kings|Hill, West Mailing,||||Kent, ME19|4JQ|||
|Investment|managers:|Cazenove<br>Capital|||||||||
|||Schrodertk<br>Co Limited|||||||||
|||1London Wall Place, London,|||EC2Y SAU||||||
|Solicitors:||Russell-Cooke<br>LLP|||||||||
|||2 Putney<br>Hill, London, SW15||6AB|||||||





## 

## 

## 

## 

## 

## 

## 

## 



## 

## 

## 



## 

## 

## 

## 

## 



## 

## 



## 



## 

## 

## 

## 

## 

## 

## 



## 

## 

## 



## 

## 




## 

## 

## 



THE MAGISTRATES. ASSOCIATION
TRUSTEES, REPORT
FOR THE YEAR ENDED 30 JUNE 2022
Auditorfs responslbllltles for the audtt of the financial statements
We have been appointed as auditor under section 144 of the Charities Act 2011 and report in accord3n¢e with regvlations made
under section 154 of that Act.
Our objectives are to obtain reasonable assurance about whether the financi31 statements as a whole are free from material
misstatement, whether due to fraud or error, and to issue an a￿dito¢S report that includes our opinion. Reasonable assurance Is
high level of assurance, but is not a guaraniee that an audit conducted in accordance with ISAS IUKI will always delect a material
misstatement when it exists. Mi55tatements can arise frorn IraL¢d or error and are considered material if. individually or in the
aggregate, they could reasonably be expected to influence the economic decisions of users taken on the basis of these financial
statements.
Irr@£ularities, including fraud. are instances of non-compliance with law5 and regulations. We design procedures in Ilne with our
responsibilities, outlined above. to detect materi81 misstatements in respect ol irregularities. irTrcludinE fraud. The extent to which
our procedures are capable of detecting irregularitie5, including fraud is detailed below..
We gained an understanding of the legal and regulatory framework applicable to the Charity and the sector in which it operates
and considered the iisk ol the Charity not complying with the applicable laws and regulations including fraud in particular those
that could have a material impact on the financia1 statements. This included those regulations directly related to the linancial
statements, including financial reporting which could have a material impact on the financial statements. In relation to the
operations of the Charity this included compliance with the Charitie5 Act 2011.
The risks were discu55ed with the audit team and we remained alert to any indications of non-compliance throughout the audit.
We carrièd out specific procedures to addres% the Yisk5 identified. These included the following..
Reviewin8 minutes of Trustee Board meetings, any correspondence with the Charity Commissit)n, 38reeing th& financial Statement
disclosures to underlying supporting documentation, and enquiries of management and officers of the Charity. We have also
reviewed the procedures in place for the reporting of any incidents to the Trustee Board including serious incident reporting of
these matters as necessary with the Charity Commission.
Management override.. To address the risk of managemeni override Lif eontrts15, we carried out testin8 Df journal entries and othe.r
adjustments for appropriateness. We reviewed system5 and procedures to identify potential area5 of management override risk.
In particular, we carried out testing of journal entries and other adjustments for approprialene55. We also assessed management
bia5 in relation to the accounting policies adopted and in determining significant accounting estimate5.
Because ol Ihe inherent limitation5 of an audit, there is a risk that we will not detect all irregularities, including those leading to a
material misstatement in the financial statements or non-compliance with regulation. This risk increases the more that
compliance with a law or regulation is removed from the events and transactions reflected in the financial statements, as we will
be less likely to become aware of instances of non-compliance. The risk is also greater regarding irregularities occurrin6 due tc
fraud rather than error, as fraud involves intentional concealment, forgEry, collusion, omission or misrepresentation.
A further description of our responsibilities is available on the Financial Reporting Council's website at..
httP5'.l/www.frc.org.uklour-Work/Audtt/Audit-and-assuranee/standards-and-guidarFcelStandards-and-guidance-for-
auditorslAuditors-responsibilities-for-audit/Description-of-auditors-responsibilities-for-audit.aspx.
This description forms part of our auditor'5 report.
Use of our report
This report 15 made solely to the charlty's trustee5, a5 a body, in accordance with Part 4 01 the Chaiities (Accounts and Reports)
Regulations 2008. Our audit work ha5 been undertaken so that we might state to the charity's trustees those matters we are
required to state to them ill an auditorfs report and for no other purpose. To the fullest extent permitted by law, we do not 3CCèPt
or assume responsibility to anyone other than the charlty and the charity's trustees as a body. for our audit work, for this report,
or for the opinions we have lormed.
For and on behalf of
Prite Bailey LLP
Chartered Accountants
Statutory Auditors
3rd Floor,
24 Old Bond St,
Mayfair,
London
WIS 4AP
Dated: 14 October 2022
Price Bailey LLP is eligible to act as an auditor in terms of 5ettion 1212 of the Companies Act 2006.

|||||||||N<br>O|CON<br>LO|NO|CO<br>CO|Ol<br>tV\N||||~f<br>N<br>LD||||IV\|||(VI <br>LO|OI<br>CO|afNO||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
||||||(0<br>0I-|||(0|I|Ol|Ol|Dl<br>LD||||00<br>00||||LD<br>ID|||O <br>(CQ|O<br>LO|ID||||
||||||||||||||||||||||||||Ltl||||
||||||OI|||O<br>~O||||CIO<br>00|||O<br>CO|CIO||CIO<br>IO||OO|||||ID||||
||||||t+||||||||||||||||||||00||||
||||Ol||Ol||||||||||||||||||||||||
||||CO||||||||||||||||||||||||||
||||Ol||||||||||||||||||||||||||
||||CC<br>N<br>N||'D<br>Ol<br>IOC00||||||O<br>I|CI<br>fh|||CO|LD<br>ffl<br>N<br>00<br>N||IO<br>(O||||Ol<br>CO<br>CO||N<br>(O<br>(O|Cfl<br>LD<br>LD<br>00<br>00||||
||||||Ol||||||||||||||||||||||||
|||||JO|CI||||||||||||||||||||||||
|||||u|||||||||||||||||||||||||
|||||I|||||||||||||||||||||||||
|||||th<br>Ol<br>I||||N|CO<br>N <br>IO|N<br> O|CO<br>CO<br>Ol|OlN||||IVI<br>ID|||||||LO|O<br> O|00<br>af<br>CI||||
||||||m||||I<br>N|CD<br>N||N||||Ih<br>fh|||||||O|N|N||||
|||||||||||||||||Lh|||||||||||||
||||||Ol<br>D|Lu||~f<br>O<br>CVI<br>N<br>N|DI<br>Dl<br>lh<br>Lh<br> O<br>Qf|Lh<br>N<br>Lh|(VI<br>00<br>LD<br>Cf|CVI<br>Ctl<br>Dl<br>00<br>ltl||ID<br>O<br>N<br>00|IVI<br>00<br>ID<br>Ih|00<br>af<br>LD||IO<br>LO||III<br>Utl<br>00<br>O<br>af||Dl<br>Lh<br>LD<br>ltl|LO <br>O <br>CO <br>N|cf<br> N<br> O<br>LO|CO<br>LD<br>LD<br>N||||
||||||'D<br>Ol<br>LJ|||||||Dlaf<br>CO<br>~0|||LO<br>CI|III<br>th<br>CI|||||||||||||
||||||S||||||||||||||||||||||||
||||NN||CC||||||||||||||||||||||||
||||CI<br>N|Ol|ID<br>+<br>IOc<br>00<br>th|||||||lfl<br>ID<br>Lh<br>tVI|||O<br>N|CIO<br>O<br>N||||DlN<br>CVI<br>ID<br>Cfl||tal<br>LO<br>00<br>00|||Cf<br>00<br>~f<br>N<br>lfl||||
|||||u|OIO||||||||||||||||||||||||
|||||th|||||||||||||||||||||||||
|||||Ol|||||||||||||||||||||||||
|||||aC|CO<br>OlC<br>OlU|||IO<br>IO<br>CO|Ol<br>OC<br>LO <br>LO<br>O|IO<br> N<br>IO|00<br>(O|CVI<br>N<br>Dl<br>00<br>Ial||(O<br>O <br>N<br>CO|CO<br> (0<br>LO|tVI<br>00<br>QV||||O<br>afN<br>LDI<br>Ih|||LO <br>O <br>(0 <br>LO <br>N|(O<br> 'af<br> O<br> N<br> Qf|00<br>O<br>00<br>I!I<br>00<br>LD||tttI)||
||||||||||||||||||||||||||'Cf||||
||||||||||||||||||||||||||||0||
||||||||||||||||||||||||||||'0||
||||||OI||||||||||||||||||||||~t||
||||||0Z||||||||||||||||||||||0M0||
||||||||||||||||||||||||||||Q||
||||||||||||||||||||||||||||0||
|0<br>I-<br>0<br>LVI<br>IVI<br>uJ<br>I-<br>I-<br>IIII<br>U<br>uJ<br>I-|N<br>I= N) O<br>g Z<br>tJ<br>fh<br>—O<br>Z<br>CI<br>QU.<br>Za<br>u. Z<br>uJ<br>0<br>Z<br>UJ<br>I- cc<br>Po<br>ch u.||||||(hI-Z<br>LLI<br>Z<br>Z<br>LJZ|(0<br>Ul<br>CD<br>cd<br> 0|N<br>m<br> 0|th<br>0)<br>(0<br>EO<br>(0<br>O<br>C<br>'U<br>C 0<br>m<br>(D u<br>E c<br>th<br>COIv<br>Ol<br>IO<br>D<br>O<br>C|||CCOI-<br>CIZ<br>DL<br>DC|Vl<br>C<br>a—<br>CR<br>C<br>th<br>(0|ttl<br>Ol<br>O<br>m <br>(0<br>Ol<br>0|OI<br> c<br>OlD.x<br>OI<br>CO<br> I-0|Ol<br>D<br>0<br>Ol<br>0<br>E<br>D<br>C<br>OlZ<br>UUC<br>OlD. <br>X<br>LIJ|(0<br>00<br>C<br>Ol<br>E<br>CO<br>C<br>W<br>th|Ih<br>+<br>Ol<br>E<br>th<br>Ol<br>C<br>C0<br>th<br>Ol<br>ttl<br>VlD<br>VlC<br>IU00<br>OlZ|C<br>Ol<br>DL<br>X<br>ID<br>E0ur<br>+<br>OlZ|Ol<br>IO<br>+<br>D0<br>CIZ<br>aD<br>LCO<br>Z I<br>0<br>JU<br>2<br>UU<br>(J<br>C<br>Z 0-D<br>0—<br>(0<br>0<br>Cc<br>I<br>(0<br>(0<br>O<br>Gl<br>D<br>E<br>OI~<br>(U- CD.OC<br>C<br>I<br>C<br>rtl<br>O<br>Ol<br>0( n.<br>Lh<br>0<br>D<br>(0<br>QO<br>C<br>ID<br>0-<br>Ch<br>m<br>O.<br>v<br>'C'U<br>D<br>O- 0( I-|||||s<br>0<br>00 <br>tat<br>C0<br>0<br>at<br>C<br>0<br>ta|0<br>0<br>ta<br>0 <br>at<br> 0 <br>a<br>0 <br>at<br>a<br>0<br>0<br>at <br>E<br>ta <br> 0|m<br> 0<br>0<br>aa<br>0<br> 00<br>3<br> 0<br>0<br>0<br>0<br>at<br> 0<br>Q<br> 0<br>a,|





## 

## 

|||||2021 As|
|---|---|---|---|---|
|||Note|2022|Restated|
|FIXEDASSETS|||||
|Tangible fixed assets|||1i760,504|1,823,217|
|Intangible<br>fixed assets|||15,288|21,844|
|Investments|||3,368,135|3,738,915|
|TOTAL FIXEDASSETS|||5,143,927|5583 976|
|CURRENT ASSETS|||||
|Stock|||720|0|
|Debtors|||113,994|84,559|
|Cash at bank and in|hand||96,059|142,028|
|TOTAL CURRENT ASSETS|||210,773|226,587|
|LIABILITIES|||||
|Creditors: amounts|falling due within one year|14a|(76,928)|(93,770)|
|NET CURRENT ASSETS|||133,845|132,817|
|Creditors: amounts|falling due after one year||(11,583)|(39,769)|
|TOTAL NET ASSETS|||5,266,189|5,677,024|
|THE FUNDS OF THE|CHARITY||||
|Unrestricted<br>funds:|||||
|Designated<br>funds||15|523,484|886,613|
|Tangible fixed assets||10|1,760,504|1,823,218|
|intangible<br>fixed assets||11|15,288|21,844|
|Free reserves|||2,910,016|2,896,986|
|Restr(cted funds|||56,897|48,363|
|TOTALFUNDS|||. "s|i,e24|





## 

|||||||Note|2022|2021|
|---|---|---|---|---|---|---|---|---|
|Statements<br>ofcash flows|||||||||
|Cash flows from operating|activities:||||||(324,013)|(316,749)|
|Net cash used<br>in operating<br>activities|||||||(324,013)|(316,749)|
|Cash flow from investing|activities||||||||
|Purchase oftangible assets|||||||(3,136)||
|Purchase of intangible<br>assets||||||||(5,440)|
|Purchase ofinvestments||||||||(2,006,601)|
|Proceeds from sale of investments|||||||129,665|2,213,023|
|Movement<br>ofcash in the|capital account||||||5,332|(5,294)|
|Investment<br>income|||||||146,183|149,678|
|Net cash provided<br>by investing<br>activities|||||||278,044|345,366|
|Change<br>in cash and cash|equivalents|in the reporting||period|||(45,969)|28,617|
|Cash and cash equivalents|at the beginning||ofthe reporting||period||142,028|113,411|
|Cash and cash equivalents|at the end|ofthe|reporting|period||19|96,059|142,028|
|Anal<br>sis ofchan es in net|debt||||||2022|2021|
|Cash and cash equivalents|as at 1July|2021|||||142,028|113,411|
|Cash flows|||||||(45,969)|28,617|
|Other non-cash<br>changes|||||||||
|Cash and cash equivalents|as at 30June 2022||||||96,059|142,028|





## 

## 

## 

## 

## 



## 

## 

## 



## 

## 

## 

## 



## 

## 

## 

## 

## 

||2022|2021|
|---|---|---|
|Donations|3,455|1,212|
|HMRC JRS Grant||1,956|
|Judicial College grant|10,000|10,000|
|Barrow Cadbury Trust grant|8,849|1,800|
||22,304|14,968|





## 

## 

|2022|2021|
|---|---|
|405,599|427,728|



## 

||2022|2021|
|---|---|---|
||E||
|Dividends|146,140|149,666|
|Interest|43|12|
||146,183|149,678|



||||||2022|2021|
|---|---|---|---|---|---|---|
||||||E|E|
|Magazine|advertising||revenue||6,148|19,249|
|Magazine|subscriptions||||1,096|821|
|Royalties|||||676|855|
|Consultancy||||||1,750|
|500 Club|lottery||||4,510|4,390|
|Retired members'||event|||758||
|Royal Garden<br>Party||Event||—Income|2,063||
||||||15,251|27,065|





## 

## 

||||2022|2021|
|---|---|---|---|---|
|Investment|management|costs|8,206|8,766|



## 

||||||2022|
|---|---|---|---|---|---|
||||Direct costs|Support costs||
|Magistrate||event||||
|training|and|support|392,248|363,935|756,183|
||||||2021|
||||||As Restated|
||||Direct costs|Support costs||
|Magistrate||event||||
|training|and|support|453,881|355,977|809,858|





## 

## 

||||2022|2021|
|---|---|---|---|---|
|Grants to local groups|||22,800|34,316|
|Wages and salaries (note 8)|||262,782|310,230|
|Council and committees|||4,683|65|
|Production<br>of MAGISTRATE|magazine||93,785|94,564|
|Representation|||2,373|97|
|Events (including<br>networking|opportunities|and training)|5,106|14,309|
|MIC and training|||719|300|
||||392,248|453,881|



## 

|nalysis ofsuppor|t costs||||
|---|---|---|---|---|
|||||2021|
||||2022|As Restated|
||||6|6|
|Communications|||12,605|11,490|
|Membership|||10,441|9,860|
|Administration|||118,320|60,129|
|Vyages &Salaries|||131,391|155,115|
|Accommodation|||20,945|18,635|
|Depreciation<br>Charge|||72,406|70,535|
|Governance<br>Costs|||17,968|18,052|
|Business Change|Programme|||37,466|
|Re-measurements|ofscheme|valuation|(25,305)|(30,537)|
|Pension scheme|administration|expenses|5,163|5,232|
||||363,935|355,977|





## 

|7d|Analysis of|governance|costs|||
|---|---|---|---|---|---|
|||||2022|2021|
|||||6||
||AGM and|MA Awards||4,368|1,914|
||Board of|Trustees' expenses (note 9)||1,300|4,138|
||Auditor's|remuneration||12,300|12,000|
|||||17,968|18,052|



||2022|2021|
|---|---|---|
||6|6|
|Wages and salaries|338,730|387,744|
|Social security costs|29,455|35,839|
|Pension costs|25,988|47,640|
||394,173|471,223|



|2022|2021|
|---|---|
|Actual|Actual|
|Number|Number|
|10|12|





## 

## 

|||||||
|---|---|---|---|---|---|
|0<br>Tangible fixed assets||||||
||Leasehold|Computers|Fixtures|Office||
||Property|& Printers|8 Fittings|Equipment|Total|
||||f|||
|Cost||||||
|At 1July 2021|1,953,593|24,865|125,144|1,774|2,105,376|
|Additions||3,136|||3,136|
|At 30June 2022|1,953,593|28,001|125,144|1,774|2,108,512|
|Depreciation||||||
|At 1July 2021|156,108|24,522|100,115|1,414|282,159|
|Charge for year|39,072|1,388|25,029|360|65,849|
|At 30June 2022|195,180|25,910|125,144|1,774|348,008|
|Net Book Value||||||
|At 30June 2022|1,758,413|2,091||0|1,760,504|
|At 30June 2021|1,797,485|343|25,029|360|1,823,217|





## 

## 

||Intangible|
|---|---|
||Assets|
|Cost||
|At 1July 2021|32,780|
|At end ofyear|32,780|
|Depreciation||
|At 1July 2021|10,936|
|Charge for year|6,556|
|At end ofyear|17,492|
|Net Book Value||
|At 30June 2022|15,288|
|At 30June 2021|21,844|





## 

## 

|||2022|2021|
|---|---|---|---|
|Market value at 1July 2020||3,738,915|3,574,525|
|Additions|at cost||2,006,601|
|Sale proceeds||(129,665)|(2,213,023)|
|Investment|gains/(losses)|(235,783)|365,518|
|Movement|ofcash in the capital account|(5,332)|5,294|
|||3,368,135|3,738,915|



||||2022|2021|
|---|---|---|---|---|
|Investments|can be analysed|as follows:|||
|Equities|||2,278,091|2,679,118|
|Alternatives|||674,206|587,675|
|Bonds|||270,079|321,654|
|Multi-asset|funds||58,749|61,333|
|Cash|||87,007|83,800|
|Capital account||||5,335|
||||3,368,135|3,738,915|





## 

## 

## 

|||2022|2021|
|---|---|---|---|
|Trade debtors||10,000|4,943|
|Other debtors||52,854|30,899|
|Prepayments|and accrued income|51,140|48,717|
|||113,994|84,559|



## 

|||||2022|2021|
|---|---|---|---|---|---|
||||||As Restated|
|Trade creditors||||18,901|30,259|
|Other creditors||||260|934|
|Pensions||||261|2,109|
|Other taxation|and social||security|10,444|11,577|
|Accruals and deferred||income||41,064|31,739|
|l'resent value ofdefined|||benefit scheme liabilities (note 20)|5,998|17,152|
|||||76,928|93,770|





## 

## 

|||||||||2022||2021|
|---|---|---|---|---|---|---|---|---|---|---|
||||||||||As|Restated|
|Present|value|ofdefined|benefit|scheme|liabilities|(note|20)|11,583||39,769|



## 

|||Balance at|Income and|Expenditure||Balance at|
|---|---|---|---|---|---|---|
|||01July 2021|net gains|and net losses|Transfers|30June 2022|
|General|funds|2,896,986|435,788|(422,758)||2,910,016|
|Fixed assets fund||1,823,218|3,135|(65,849)||1,760,504|
|CRM Database fund||21,844||(6,556)||15,288|
|Provision|ofservices to life members|871,613|131,565|(494,694)||508,484|
|Provision|for repairs & maintenance|15,000||||15,000|
|||5,628,661|570,488|(989,857)||5,209,292|
|||Balance at|Income and|||Balance at|
|||01July 2020|net gains|Expenditure|Transfers|30June 2021|
|||||||As Restated|
|General|funds|2,846,312|485,565|(434,891)||2,896,986|
|Fixed asset funds||1,888,285||(65,067)||1,823,218|
|CRM Database funds||21,872|5,440|(5,468)||21,844|
|Provision|ofservices to life members|672,022|481,952|(282,361)||871,613|
|Provision|for repairs &maintenance|15,000||||15,000|
|||5,443,491|972,957|(787,787)||5,628,661|





## 

## 

||||Balance at||||Balance at|
|---|---|---|---|---|---|---|---|
||||1July 2021|Income|Expenditure|Transfers|30June 2022|
|Training|||14,000|18,849|(10,315)||22,534|
|Development|fund||22,531||||22,531|
|Barrow Cadbury||Trust|10,079||||10,079|
|Victim fund|||1,753||||1,753|
||||48,363|18,849|(10,315)||56,897|
||||Balance at||||Balance at|
||||1July 2020|Income|Expenditure|Transfers|30June 2021|
|Training|||4,000|10,000|||14,000|
|Development|fund||22,531||||22,531|
|Barrow Cadbury||Trust|8,579|1,800|(300)||10,079|
|Victim fund|||1,753||||1,753|
||||36,863|11,800|(300)||48,363|





## 

## 

## 

||Unrestricted|Designated|Restricted|Total|
|---|---|---|---|---|
||Funds|Funds|Funds|2022|
|Fixed asset funds|1,760,504|||1,760,504|
|CRM Database funds|15,288|||15,288|
|Investments|2,844,651|523,484||3,368,135|
|Current assets|153,876||56,897|210,773|
|Current<br>liabilities|(76,928)|||(76,928)|
|Long term liabilities|(11,583)|||(11,583)|
||4,685,808|523,484|56,897|5,266,189|
||Unrestricted|Designated|Restricted|Total|
||Funds|Funds|Funds|2021|
|||||As Restated|
|Fixed asset funds|1,823,217|||1,823,217|
|CRM Database funds|21,844|||21,844|
|Investments|2,852,302|886,613||3,738,915|
|Current assets|178,224||48,363|226,587|
|Current<br>liabilities|(93,770)|||(93,770)|
|Long term liabilities|(39,769)|||(39,769)|
||4,742,048|886,613|48,363|5,677,024|





||||2022|2021|
|---|---|---|---|---|
|||||As Restated|
|Net movement<br>in funds|||(410,835)|196,670|
|Depreciation<br>charges|||72,405|70,535|
|Decrease/(Increase)|in debtors||(29,435)|(21,960)|
|(Decrease)/Increase|in short|term creditors|(16,842)|(8,165)|
|(Decrease)/Increase|in long|term creditors|(28,186)|(38,633)|
|Decrease/(Increase)|in stock||(720)||
|Investment<br>income|||(146,183)|(149,678)|
|Net (Gain)/Loss<br>on investments|||235,783|(365,518)|
|Net cash used in operating||activities|(324,013)|(316,749)|



|||2022|2021|
|---|---|---|---|
|Cash|and bank|96,059|142,028|
|Cash|in hand|96,059|142,028|





## 

## 

## 

## 

## 



## 

|PRESENT VALUES OF PROVISION|30June|2022|30June|2021|30June 2020|
|---|---|---|---|---|---|
||(Cs)||(es)||(fs)|
|Present value of provision||17,581||56,921|71,089|



## 

|||||||Period Ending|Period Ending|
|---|---|---|---|---|---|---|---|
|||||||30June 2022|30June 2021|
|||||||(fs)|(Cs)|
|Provision|at start of period|||||56,921|71,089|
|Unwinding|ofthe|discount factor|(interest|expense)||458|802|
|Deficit contribution||paid||||(19,113)|(22,972)|
|Remeasurements||-impact of any|change|in assumptions||(525)|368|
|Remeasurements||-amendments|tothe contribution||schedule|(20,160)|7,634|
|Provision|at end of period|||||17,581|56,921|



## 

|||||Period Ending|Period Ending|
|---|---|---|---|---|---|
|||||30June 2022|30June 2021|
|||||(fs)|(5s)|
|Interest expense||||458|802|
|Rerneasurements|—impact of any change in|assumptions||(525)|368|
|Remeasurements|—amendments<br>tothe contribution||schedule|(20,160)|7,634|
|Contributions<br>paid in respect offuture service*||||||
|Costs recognised|in income and expenditure|account||||





## 

## 

|30June 2022|30June 2021|30June 2020|
|---|---|---|
|%per annum|%per annum|% per annum|
|3.45|0.59|0.83|



## 



## 

## 

