| 2022 | 2021 | |||||||
|---|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | |||||
| Notes | funds f |
funds f |
funds f |
Funds f |
||||
| INCOMING RESOURCES | ||||||||
| Incoming resources from | generated | funds | ||||||
| Voluntary income |
12,820 | 12,820 | 11,774 | |||||
| Investment income |
1,100 | 1,100 | 1,169 | |||||
| Incoming resources from | charitable | |||||||
| activities | ||||||||
| Subscrlptlons | 29,066 | 29,066 | 28,294 | |||||
| Sale ofjournals and books | 347 | 347 | 1,191 | |||||
| Adverdsing In the journal |
||||||||
| Catering/events | (57) | (57) | 1,533 | |||||
| Other | ~2837 | ~2837 | 3,124 | |||||
| Total incoming resources | 46,113 | 46,113 | 47,085 | |||||
| RESOURCES EXPENDED | ||||||||
| Charitable activities |
||||||||
| Printing and postage of journals |
36,762 | 38,782 | 25,858 | |||||
| Prizes and grants | 5,972 | 5,972 | 10,272 | |||||
| Templar Medal presentation, | lecture costs | 7,333 | 7,333 | 6,731 | ||||
| Sponsorship | 800 | 800 | ||||||
| Governance costs |
4,324 | 4,324 | 7,333 | |||||
| Total resources expended | 55,191 | 55,191 | 50,492 | |||||
| NET INCOMING/(OUTGOING) | ||||||||
| RESOURCES | (9,078) | (9,058) | (3,407) | |||||
| Other recognised gains/(losses) |
||||||||
| Gains/losses on investment |
assets | ~6418) | ~6418) | ~1185 | ||||
| Net movement in funds |
(15,496) | (15,496) | (2,222) | |||||
| RECONCILIATION OFFUNDS |
||||||||
| Total funds brought forward |
63,964 | 63,964 | 66,186 | |||||
| TOTAL FUNDS CARRIED | FORWARD | 48,468 | 48,468 | 63,964 |
| 2022 | 2021 | |||||
|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | |||
| funds | funds | funds | Funds | |||
| Notes | F | 6 | 8 | |||
| FIXEDASSETS | ||||||
| Investments | 4 | 34,286 | 34,286 | 54,430 | ||
| CURRENT ASSETS | ||||||
| Stocks | 5 | 4,172 | 4,172 | 3,453 | ||
| Debtors | 6 | 3,116 | 3,116 | 3,751 | ||
| Cash at bank and | in hend | ~23401 | ~23 401 | ~13 782 | ||
| 30,689 | 30,689 | 20,986 | ||||
| CREDITORS | ||||||
| Amounts falling due within one year |
7 | (16,487) | (18,487) | (11,452) | ||
| NKT CURRENT | ASSETS | 14,202 | 14,202 | |||
| TOTAL ASSETS | LESSCURRENT | |||||
| LIABILITIES | 48,468 | 48,468 | 63,964 | |||
| NKT ASSETS | 48,488 | 63,964 | ||||
| FUNDS | ||||||
| Unrestricted funds |
48,468 | 48,468 | 63,964 | |||
| Restricted funds | ||||||
| 48,468 | 48,468 | 83,984 |
| FIXEDAS | SETINVESTMENTS | SETINVESTMENTS | SETINVESTMENTS | |||
|---|---|---|---|---|---|---|
| Movement | in market value | |||||
| 2022 F |
2021 f |
|||||
| Market value | at 1 | January 2021 | 54,430 | 53,245 | ||
| Acquisitions | at cost | |||||
| Dlsposals at opening Net gains/(losses) on |
value market valuation |
(14,694) ~5470) |
~1185 | |||
| ~34 266 | ~54430 | |||||
| Historical cost | ~37 544 | ~47 533 | ||||
| 5. | STOCKS | |||||
| 2022 | 2021 | |||||
| 6 | f | |||||
| ~4172 | ~3453 | |||||
| 6. | DEBTORS: | AMOUNTS FALLING DUE WITHIN ONE YEAR | ||||
| 2022 f |
2021 f |
|||||
| Debtors | 750 | |||||
| Other Debtors | ~3116 | ~3001 | ||||
| ~3116 | ~3751 | |||||
| 7. | CREDITORS: AMOUNTS FALLING DUK WITHIN ONE YEAR | |||||
| 2022 | 2021 | |||||
| 6 | f | |||||
| Trade ci'editors | 11,928 | 7,360 | ||||
| Other creditors | ~4559 | ~4092 | ||||
| ~16 487 | 11,452 |
| Net | |||||
|---|---|---|---|---|---|
| movement | |||||
| At 1.1.22 f |
In funds f |
At 31.12.22 f |
|||
| Unrestricted | funds | ||||
| General | fund | ~63964 | ~15496 | 48,468 | |
| TOTAL | FUNDS | 63,964 | (15,496) | 48,488 |
| Net movemen | t in funds, |
Included In the abo |
ve are as follo | ws: | |
|---|---|---|---|---|---|
| Incoming | Resources | Gains and | Movement | ||
| resources f |
exganded | (losses) | ln funds f |
||
| Unrestricted | funds | ||||
| General fund | 4~6113 | 55,191 | 6,418 | 15496 | |
| TOTAL FUNDS | 46,113 | 55,191 | (~8.4(8 | (~(8,496 |
| 2022 f |
2021 f |
||||
|---|---|---|---|---|---|
| INCOMING RESOURCES | |||||
| Voluntary income |
|||||
| Donations | 9,879 | 8,774 | |||
| Gift aid | ~3141 | ~3000 | |||
| 12,820 | 11,774 | ||||
| Investment income |
|||||
| Investment income |
1,100 | 1,169 | |||
| Incondng resources | from charitable | activities | |||
| Subscrlptlons | 29,066 | 28,294 | |||
| Sale ofsurplus Journals |
and books | 347 | 1,191 | ||
| Advertising in the Journal |
|||||
| Catering/events | (57) | 1,533 | |||
| Other | ~2837 | ~3124 | |||
| ~32 194 | ~34 142 | ||||
| Total incoming resources |
46,113 | 47,085 | |||
| RESOURCES EXPENDED | |||||
| Charitable activities |
|||||
| Printing offour Journals |
15,321 | 17,873 | |||
| Printing ofthe Centenary |
journal | 10,050 | |||
| Postage offour Journals | 7,661 | 7,983 | |||
| Postage ofthe Centenary | Journals | 3,730 | |||
| Prizes and grants | 5,972 | 10,272 | |||
| Lecture Costs | |||||
| Sponsorship Templer Medal presentation |
800 ~7333 |
300 ~6731 |
|||
| 50,867 | 43,159 | ||||
| Governance costs |
|||||
| Oflice, administration | and travel | 2,877 | 6,025 | ||
| Accountancy | 960 | 960 | |||
| Bank charges | 487 | 348 | |||
| 4,324 | 7,333 |
| 2022 | 2021 | ||
|---|---|---|---|
| F | 2 | ||
| Total resources expended | 55,191 | 50,492 | |
| Net income/(expenditure) | before gains and losses | ||
| (9,078) | (3,407) | ||
| Realised recognised gains |
and losses | ||
| Realised gains/(losses) on |
fixed asset Investments | (8,418) | 1,185 |
| Net income/(expenditure) | ~(15,498 | (2,222) |