OpenCharities

This text was generated using OCR and may contain errors. Check the original PDF to see the document submitted to the regulator.

2023-12-31-accounts

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)