| Page | |||
|---|---|---|---|
| Report ofthe Trustees | 3-10 | ||
| Statement of Financial |
Activities | 11 | |
| Balance Sheet | 12 | ||
| Notes to the Financial Statements | 13-15 | ||
| Detailed Statement of Financial |
Activities | 16 | |
| Independent Examiner's |
Report | 17 |
| Society's | activities. The position at the year end | was as follows: | |
|---|---|---|---|
| 2023 | 2022 | ||
| F | |||
| Actual eligible reserves | 40,924 | 44,296 | |
| Minimum | requirement | 32000 | 40 000 |
| Surplus | over minimum | 8924 | 4296 |
| 2023 | 2022 | ||||||
|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | ||||
| funds | funds | funds | Funds | ||||
| Notes | E | E | 8 | f | |||
| INCOMING RESOURCES | FROM: | ||||||
| Voluntary income |
14,685 | 14,685 | 12,820 | ||||
| Investment income |
845 | 845 | 1,100 | ||||
| Charitable activities |
|||||||
| Subscriptions | 29,959 | 29,959 | 29,066 | ||||
| Sale ofjournals and | books | 435 | 435 | 347 | |||
| Advertising in the journal |
75 | 75 | |||||
| Catering/events | 2,142 | 2,142 | (57) | ||||
| Other | 887 | 887 | 2,837 | ||||
| Total incoming resources |
49,028 | 49,028 | 46,113 | ||||
| RESOURCES EXPENDED | |||||||
| Charitable activities |
|||||||
| Printing and postage |
ofjournals | 26,214 | 26,214 | 36,762 | |||
| Prizes and grants | 9,766 | 9,766 | 5,972 | ||||
| Templer Medal presentation, |
lecture costs | 8,905 | 8,905 | 7,333 | |||
| Sponsorship | 500 | 500 | 800 | ||||
| Governance costs |
6,948 | 6,948 | 4,324 | ||||
| Total resources expended | 52,333 | 52,333 | 55,191 | ||||
| NET INCOMING/(OUTGOING) | |||||||
| RESOURCES | (3,305) | (3,305) | (9,078) | ||||
| Other recognised gains/(losses) |
|||||||
| Losses on investment | assets | ~1,822) | ~1,822) | ~6,418) | |||
| Net movement in funds |
(5,127) | (5,127) | (15,496) | ||||
| RECONCILIATION | OF FUNDS | ||||||
| Total funds brought | fonvard | 48,468 | 48,468 | 63,964 | |||
| TOTAL FUNDS CARRIED | FORWARD | 43,341 | 43,341 | 48,468 |
| 2023 | 2022 | |||||
|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | |||
| Notes | funds f, |
funds F |
funds f |
Funds f |
||
| FIXEDASSETS | ||||||
| Investments | 4 | 32,237 | 32,237 | 34,266 | ||
| CURRENT ASSETS | ||||||
| Stocks | 2,418 | 2,418 | 4,172 | |||
| Debtors and prepayments | 3,600 | 3,600 | 3,116 | |||
| Cash at bank and | in hand | 18,156 | 18,156 | 23,401 | ||
| 24,174 | 24,174 | 30,689 | ||||
| CREDITORS | ||||||
| Amounts falling due within one year |
7 | (13,070) | (13,070) | (16,487) | ||
| NKT CURRENT | ASSETS | 11,104 | 11,104 | 14,202 | ||
| TOTAL ASSETS | LESSCURRENT | |||||
| LIABILITIES | 43,341 | 43,341 | 48,468 | |||
| NET ASSETS | 43,341 | 43,341 | 48,468 | |||
| FUNDS | ||||||
| Unrestricted funds |
8 | 43,341 | 43,341 | 48,468 | ||
| TOTAL FUNDS | 43,341 | 43,341 | 48,468 |
| FIXEDASSET INVESTMKNTS | FIXEDASSET INVESTMKNTS | FIXEDASSET INVESTMKNTS | ||
|---|---|---|---|---|
| a) Analysis ofinvestments |
2023 | 2022 | ||
| Managed funds |
21,422 | 13,470 | ||
| Real estate investment | trust | 10,356 | 10,044 | |
| Investment trust |
0 | 10752 | ||
| Total investments | 31,778 | 34,266 | ||
| Cash at investment | manager | 459 | 0 | |
| Total | 32237 | 34 266 | ||
| b) Analysis ofinvestment |
movements | |||
| 2023 | 2022 | |||
| E | E | |||
| Opening book cost |
37,544 | 47,533 | ||
| Opening investment holding |
(losses)/gains | (33278 | 6897 | |
| Opening market value |
34,266 | 54,430 | ||
| Movements in year: |
||||
| Disposals - proceeds |
(21,383) | (13,746) | ||
| Purchases at cost | 20,717 | 0 | ||
| Losses on investment | in the | year | ~1,822) | ~6,418) |
| Closing market value |
31,778 | 34,266 | ||
| Closing book cost | 34,436 | 37,544 | ||
| Closing investment holding |
losses | (2658) | ~3278) | |
| Closing market value | 31,778 | 34,266 | ||
| STOCKS | ||||
| 2023 | 2022 | |||
| f. | F | |||
| Stocks | 2,418 | 4,172 |
| DEBTORS:AMOUNTS FALLING DUK WITHIN ONE YEAR | ||
|---|---|---|
| 2023 | 2022 | |
| F | ||
| Prepayments | 600 | |
| Other Debtors | 3,000 | 3,116 |
| 3,600 | 3,116 | |
| CREDITORS: AMOUNTS FALLING DUK WITHIN ONK YEAR | ||
| 2023 | 2022 | |
| f | f | |
| Trade creditors | 7,903 | 11,928 |
| Other creditors | 5,167 | 4,559 |
| 13,070 | 16,487 |
| Net | ||||||
|---|---|---|---|---|---|---|
| movement | ||||||
| At | 1.1.23 | in funds | At 31.12.23 | |||
| f. | f | |||||
| Unrestricted | funds | |||||
| General | fund | 48,468 | ~5, 127) | 43,341 | ||
| TOTALFUNDS | 48,468 | (5,127) | 43,341 |
| Net move | ment | in funds, i |
ncluded in the abo |
ve are as follo | ws: | |
|---|---|---|---|---|---|---|
| Incoming | Resources | Gains and | Movement | |||
| resources f |
expended F |
(losses) f |
in funds F |
|||
| Unrestricted | funds | |||||
| General | fund | 48,990 | 52,295 | 5,127 | ||
| TOTAL | FUNDS | 48,990 | 52,295 | (1,822) | (5,127) |
| 2023 | 2022 | ||||
|---|---|---|---|---|---|
| f | f | ||||
| INCOMING RESOURCES | |||||
| Voluntary income |
|||||
| Donations | 11,685 | 9,679 | |||
| Gift aid | 3000 | 3 141 | |||
| 14,685 | 12,820 | ||||
| Investment income |
|||||
| Investment income |
845 | 1,100 | |||
| Incoming resources | from charitable | activities | |||
| Subscriptions | 29,959 | 29,066 | |||
| Sale ofsurplus journals and books |
435 | 347 | |||
| Advertising in the journal |
75 | ||||
| Catering/events | 2,142 | (57) | |||
| Other | 887 | 2 837 | |||
| 33,498 | 32,193 | ||||
| Total incoming resources |
49,028 | 46,113 | |||
| RESOURCES EXPENDED | |||||
| Charitable activities |
|||||
| Printing offour journals | 16,714 | 15,321 | |||
| Printing ofthe Centenary |
journal | 0 | 10,050 | ||
| Postage offour journals | 9,500 | 7,661 | |||
| Postage of the Centenary | journals | 0 | 3,730 | ||
| Prizes and grants | 9,766 | 5,972 | |||
| Sponsorship | 500 | 800 | |||
| Events and lecture costs | 8905 | 7333 | |||
| 45,385 | 50,867 | ||||
| Governance costs |
|||||
| Office, administration | and | travel | 5,064 | 2,877 | |
| Accountancy | 1,442 | 960 | |||
| Bank charges | 442 | 487 | |||
| 6,948 | 4,324 | ||||
| Total resources expended | 52,333 | 55,191 | |||
| Net income/(expenditure) | before gains | and losses | |||
| (3,305) | (9,078) | ||||
| Recognised gains and |
losses | ||||
| Losses on fixed asset | investments | (1,822) | (6,418) | ||
| Net income/(expenditure) | (5,127) | (15,496) |