| Patron, President, Vice |
President, | President, | Council - Trustees, | Council - Trustees, | Council - Trustees, | and Senior Leadership | Team | 2 |
|---|---|---|---|---|---|---|---|---|
| Company Secretary and |
Information, | and Professional | Advisers | 2 | ||||
| Structure, Governance, | and Management | |||||||
| Objects | ||||||||
| Public benefit | ||||||||
| Primary activities | ||||||||
| Strategy | ||||||||
| Constitution &.Membership |
||||||||
| Corporate Governance | ||||||||
| Decision Making, Committees, | and | IAM RoadSmart | groups | |||||
| Risk management and internal |
control | |||||||
| Strategic Review | ||||||||
| Review ofActivities and Achievements | 9 | |||||||
| Future Activities | 11 | |||||||
| Financial Review |
12 | |||||||
| Statement ofTrustees' Responsibilities | 13 | |||||||
| Independent Auditor's Report |
15 | |||||||
| Group Statement of Financial | Activities | 18 | ||||||
| Balance Sheets | 19 | |||||||
| Group Cash Flow Statements | 20 | |||||||
| Notes to the Financial Statements | 21 |
| Patron | HRH Prince Edward, The Duke of Kent | HRH Prince Edward, The Duke of Kent | HRH Prince Edward, The Duke of Kent | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| President | Nigel Mansell CBE |
|||||||||||
| Vice Presidents | Sir Peter Bottomley | |||||||||||
| Steven Norris | ||||||||||||
| Nick Ross | ||||||||||||
| Council - Trustees | Committee Membership |
|||||||||||
| Stuart Malcolm Donald |
QPM | Chairman (1-3) |
||||||||||
| 3effrey Willcocks | Vice Chairman | |||||||||||
| Anthony Steven Cearns |
(1-Chair) (Resigned 08September | 2022) | ||||||||||
| Elizabeth Marguerite |
Coyle-Camp | (Resigned 183uly 2023) | ||||||||||
| 3ohn Mark 3enkins | (1,2) (Resigned 28 September 2022) | |||||||||||
| Samantha 3ane Kane |
(2-Chair) (Resigned 24 November | 2022) | ||||||||||
| Nicholas David 3ohn Lomas |
(3 —Chair) | |||||||||||
| Dr Bradley Poulson | (Resigned 24 November 2022) |
|||||||||||
| Nicholas 3ohn Anthony | Stein | |||||||||||
| Victoria Ann Milford |
(2 —Chair) (Appointed 24 November |
2022) | ||||||||||
| Tom Kelman | (1 —Chair) (Appointed 13anuary 2023) |
|||||||||||
| Mark Armitage | (Appointed 28 September 2023) |
|||||||||||
| Angela Bell |
(Appointed 28 September 2023) |
|||||||||||
| Rupert Newman | (Appointed 28 September 2023) |
|||||||||||
| Mark Powell | (Appointed 28 September 2023) |
|||||||||||
| Sarah Whiteside-Jones | (Appointed 28 September 2023) |
|||||||||||
| Committees: | ||||||||||||
| 1.Finance &Audit Committee | ||||||||||||
| 2. Remuneration Committee |
||||||||||||
| 3.Nominations Committee |
||||||||||||
| Senior Leadership | Team | |||||||||||
| Antony Kildare |
Chief Executive (appointed 1April |
2022) | ||||||||||
| Simon Boyd | Commercial and Operations Director |
(appointed | 013anuary 2023) | |||||||||
| Neil Greig | Policy &Research Director |
|||||||||||
| Neil Harris | Finance Director (resigned 30 April |
2022) | ||||||||||
| Kat Hyde | Marketing &Communications Director (appointed |
013anuary 2023) | ||||||||||
| Tom Kelman | Interim Finance Director (appointed |
19May 2022 | —Resigned | 30 November | 2022 | |||||||
| Nicola Smith | People &Culture Director (appointed |
013anuary | 2023 | |||||||||
| Andrew McLachrie |
Finance Director (Appointed 07 November |
2022) | ||||||||||
| Company Secretary | ARM Secretaries Limited (resigned |
30 March 2023) | ||||||||||
| Andrew McLachrie (appointed 30 March 2023) |
||||||||||||
| Registered Office |
1Albany Place, Hyde Way, Welwyn | Garden | City, | Hertfordshire, | AL7 3BT | |||||||
| Professional Advisers |
||||||||||||
| Statutory Auditor |
Crowe U.K. LLP, 55 Ludgate Hill, London, |
EC4M | 7JW | |||||||||
| Bankers | HSBC Bank pic, 60 Queen Victoria | Street, | London, | EC4N 4TR | ||||||||
| Invest ment Advisors | Portfolio Management Consultancy |
Limited | (PMCL), | 100Uverpool St, London, | EC2M 2AT | |||||||
| Investment Managers |
3 M Finn &.Co Limited, 4 Coleman | Street, | London, | EC2R 5TA | ||||||||
| Rathbone Investment Management, |
8 Finsbury | Circus, London, | EC2M 7AZ | |||||||||
| Ruffer LLP, 80 Victoria Street, London, SW1E 53L | ||||||||||||
| 2 |
| Risk | Management of risk |
|||||
|---|---|---|---|---|---|---|
| Reduction he decline |
in core income arising from in the number of members. |
Develop and implement fservices to members. |
plans This |
to improve the communication and provision includes contacting recently lapsed members |
||
| Now also impacted by rising inflation the |
o encourage them to renew |
their membership. | ||||
| UK cost of | living crisis as well as the | |||||
| geing demographic ofour Membership. |
mpaigns to encourage members to pay their irect debit and encouraging more members to |
annual subscriptions sign up for Gift Aid. |
by | |||
| am ai ns and roduct |
develo ment to attract |
all eneration rou |
s. |
| Diversify the sources of income to enable us to further enhance the delivery | |||||||
|---|---|---|---|---|---|---|---|
| four objects. | |||||||
| Regularly reviewing and revising pricing policies considering cost-of-living |
|||||||
| ressures. | |||||||
| Decline | in the strength | ofthe IAM | e dedicated field service team is tasked, inter alia, with supporting IAM |
||||
| groups affiliate network | and volunteers | RoadSmart groups on a regional basis and assisting them to adopt best |
|||||
| ractices. | |||||||
| ontinue to assess the future viability ofthe current model, ensuring it |
|||||||
| remains fit for purpose, and adjusting as necessary to ensure both IAM and |
|||||||
| roups have a vibrant future. | |||||||
| Decline | in the capacity | ofthe contracted | recruitment strategy specifically targeting locations that present both a |
||||
| base of | Advanced | Driving Instructors | ignificant geographical gap of available ADIs and an above average level of |
||||
| ('ADIs'). | requests to deliver on-road training is in place. |
||||||
| AM RoadSmart are seeking a closer relationship with those ADIs who |
|||||||
| hoose to benefit from working with the IAM Group. |
|||||||
| ITsystems, | including | DARTS | Negotiating fixed price contracts or tight budgetary control with ITsuppliers, |
||||
| implementation. | dopting rigorous testing and acceptance procedures, and reviewing regular |
||||||
| roject plan progress reports with a steering group chaired by the Chief |
|||||||
| Executive Officer. | |||||||
| Ensuring Data integrity and quality, and adherence to associated data |
|||||||
| rotection olicies. |
|||||||
| IT —Cybersecurity. | orough software update regime, robust backup procedures, subject to |
||||||
| uarterly firewall penetration testing, carried out by an independent cyber |
|||||||
| ecurity consultancy. | |||||||
| he IAM Group has installed the latest firewall systems and has anti-virus |
|||||||
| oftware installed on all devices, with spam/virus filters actively managed |
|||||||
| nd re ular software u dates on all interfaces with the outside world. |
|||||||
| Investment | underperformance | and | Maintaining investment portfolios with differing investment strategies and |
||||
| volatility | of | investments | markets | isks. | |||
| affecting | investment | valuations. | |||||
| Regular review of investment managers assessing their performance against |
|||||||
| enchmarks, portfolio construction and asset allocation, portfolio risk |
|||||||
| ttitudes, service levels and costs. |
|||||||
| ppointment ofspecialised Investment Advisors, development of |
|||||||
| ppropriate investment policy to align with the organisations longer term |
|||||||
| equirements ofthe fund. |
|||||||
| Ensure funds are invested inline with our investment oli |
|||||||
| Line management | capabilities | and | review was undertaken ofsuccession planning to identify those roles |
||||
| succession | planning | for | key staff. | here there was not a 'natural' successor within the IAM Group culminating |
|||
| in ke staff recruitment and the formation ofa Senior Leadershi Team. |
|||||||
| Long term | strategy. | ouncil, and the Senior Leadership Team have established a working group |
|||||
| o evolve the strategic review that commenced in 2021. |
|||||||
| e plan was shared as part ofthe 2022/23 round of group forums as well | |||||||
| s the 2022 AGM. | |||||||
| Year transition strategy is being delivered to ensure we achieve the 5 key |
|||||||
| trands on that strategy. Progress is reviewed regularly both at an Executive |
|||||||
| nd Trustee level. |
| GROUP | IAM | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| Note | 2023 | 2022 | 2023 | 2022 | |||||
| OOOO | OOOO | f000 | f000 | ||||||
| Income from: | |||||||||
| Donations and legacies | |||||||||
| Subscriptions (including |
Gift Aid) | 3,474 | 3,568 | 3g474 | 3 568 | ||||
| Other income | 3.1 | 24 | 14 | 24 | 14 | ||||
| Charitable activities |
|||||||||
| Test fees | 503 | 487 | 503 | 487 | |||||
| Other trading activities | |||||||||
| Training and related |
services | 3.2 | 1,946 | 2,076 | |||||
| Investments | 10 | 222 | 174 | 222 | 174 | ||||
| Total income | 6,169 | 6,319 | 4,223 | 4,243 | |||||
| Expenditure on: |
|||||||||
| Raising funds | |||||||||
| Fundraising and publicity |
34 | 807 | 770 | 807 | 102 | ||||
| Training and related |
services | 3.4 | 2,292 | 1,775 | 660 | 511 | |||
| 3,099 | 2,545 | 1,467 | 613 | ||||||
| Charitable activities |
|||||||||
| Research and advocacy | 3.4 | 549 | 523 | 549 | 523 | ||||
| Membership services |
34 | 1,769 | 1,793 | 1,769 | 1,793 | ||||
| Tests | 34 | 1,176 | 924 | 1,176 | 924 | ||||
| Quality assurance | 34 | 627 | 611 | 627 | 611 | ||||
| 4,121 | 3,851 | 4,121 | 3,851 | ||||||
| Total expenditure | 34 | 7,220 | 6,396 | 5,588 | 4,464 | ||||
| Net (expenditure) | / | income | (1,051) | (77) | (1,365) | (221) | |||
| Net (loss)/gains on listed |
investment | porffolio | 9 | (718) | (718) | 425 | |||
| Net (Loss)/Income | for the year | 4 | (1,769) | 348 | (2,083) | 204 | |||
| Other recognised gains | |||||||||
| Net movement of |
funds in year | (1,769) | 348 | (2,083) | 204 | ||||
| Balances brought forward at 1 April |
9,028 | 8680 | 7,561 | 7,357 | |||||
| Balances carried forward at31 | March | 7,259 | 9,028 | 5,478 | 7,561 |
| Group | IAM | |||||
|---|---|---|---|---|---|---|
| Note | 2023 | 2022 | 2023 | 2022 | ||
| f000 | f000 | f000 | f000 | |||
| Fixed assets | ||||||
| Intangible assets |
318 | 367 | 318 | 367 | ||
| Tangible assets | 47 | 65 | 47 | 65 | ||
| Investments | 7,046 | 8,444 | 7,176 | 8,574 | ||
| 7,411 | 8,876 | 7,541 | 9,006 | |||
| Current assets | ||||||
| Stocks | 11 | 50 | 91 | 47 | 56 | |
| Debtors | 12 | 795 | 701 | 1,486 | 1,579 | |
| Cash at bank | and in hand | 641 | 763 | 520 | 629 | |
| 1,486 | 1,555 | 2,053 | 2,264 | |||
| Current liabilities |
||||||
| Creditors: amounts due within one year |
13 | (1,638) | (1,403) | (4,116) | (3,709) | |
| Net current | assets/(liabilities) | (152) | 152 | (2,063) | (1,445) | |
| Total assets | less current liabilities | 7,259 | 9,028 | 5,478 | 7,561 | |
| Net assets | 7,259 | 9,028 | 5,478 | 7,561 | ||
| Unrestricted | funds | |||||
| General fund |
14 | 7,259 | 9,028 | 5,478 | 7,561 | |
| 7,259 | 9,028 | 5,478 | 7,561 |
| 2023 | 2022 | 2022 | ||||||
|---|---|---|---|---|---|---|---|---|
| Note | f000 | f000 | f000 | f000 | ||||
| Cash flows from operating | activities: | |||||||
| Net cash generated in operating activities |
17 | (973) | 179 | |||||
| Cash flows from investing | activities: | |||||||
| Payments to acquire intangible fixed assets |
7 | (37) | (83) | |||||
| Payments to acquire tangible |
fixed assets | 8 | (15) | (35) | ||||
| Net drawdown from/(additions) to investments |
9 | 592 | 13 | |||||
| Movement in cash investments |
9 | 88 | (131) | |||||
| Listed investment income |
10 | 221 | 173 | |||||
| Bank interest received | 10 | 1 | 1 | |||||
| Net cash provided /(utilised) |
by investing | activities | 851 | ~62 | ||||
| Change in cash and cash equivalents |
in the year | (122) | 117 | |||||
| Cash and cash equivalents at |
start ofthe | year | 763 | 646 | ||||
| Cash and cash equivalents | at end of | the year | 641 | 763 |
| Q g W |
N o 'cf |
Ch N |
lO CV lO |
Q OQ W |
GO M |
LA | |||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| ECg 5I." 5 E 0C |
Q QO W |
I | I | g | I | I | |||||
| gj Cl Y'0 Cll-+e0 ~ ? E 4 Pn |
QO Q W |
CO | Q8 W |
||||||||
| gl Wg | Q WO |
M N |
lA | Q W |
iD e M |
M M |
|||||
| & | e~ | ||||||||||
| gg | L0 I'0 | NN | Q | fV | CIC hl |
||||||
| cv | |||||||||||
| tVO | CVO | ||||||||||
| tV | IV | ||||||||||
| L | |||||||||||
| IL | |||||||||||
| "$$'I | Q g W |
lON lO CIC |
E | W | CtlO Pl |
||||||
| 0 0g |
|||||||||||
| Ol Q 0l'g 5c2~. Ol g g X0 |
g Q W |
I | 8 W |
||||||||
| E 5 |
PI'g I-& ~? E |
Q Q W |
(P Cl |
I | Q Q W |
~ | I | ||||
| Cl 'g Cll ~ ?E |
Q W |
lO CV |
Q Q W |
Q ~ M |
Cl | lON vE |
|||||
| 4Pn ~ | |||||||||||
| ill | ill | ||||||||||
| 8 L QJ |
m0 QJ |
N Cll ttl 4JQZ |
8I uC 8 |
&n 0 |
.5 LI tg 4J0Z |
| rv cv g cv |
+ 0 W + |
D | N R |
N N PV |
P) N N |
M Ch R |
'rr N Ch |
~ + LO |
~ N GO |
LO Ch |
|
|---|---|---|---|---|---|---|---|---|---|---|---|
| I- | |||||||||||
| IrI CI rv |
D O W + |
D GO |
iV Ch CV |
Ch ChD |
Ch Ch LCr LO D Ch LO R PV P4 NR~LOMN |
||||||
| I | |||||||||||
| L | ) | lg | GO CV |
N | P) D CO |
& Yl |
Ch Yl |
PV R |
D Ch PV |
||
| GO | P) | D PV |
Yl | CO CO |
& N N |
A A w |
LCr N M |
LO N D |
|||
| O | |||||||||||
| PJ rrI |
Q | N M |
GO R |
'rI A |
N GO |
A PVD |
M CB |
||||
| Q | W | ||||||||||
| QI L |
|||||||||||
| CI |
| Travel and | subsistence: |
|---|---|
| Expenses | reimbursed to 2 trustees (2022: 2 trustees) |
| 3.7 | Employees whose emoluments | Employees whose emoluments | exceed f60,000 | exceed f60,000 | |||
|---|---|---|---|---|---|---|---|
| 2023 | 2022 | ||||||
| Number | Number | ||||||
| The number ofemployees | whose | emoluments | (including | taxable benefits | |||
| but not employer pension |
costs) exceeded f60,000 during | the year was as | |||||
| follows: | |||||||
| f60,001to f70,000 | |||||||
| f70,001to f80,000 | |||||||
| f80,001to f90,000 | |||||||
| f90,001to f100,000 | |||||||
| f100,001to f110,000 | |||||||
| f110,001to f120,000 | |||||||
| f120,001to f130,000 | |||||||
| f130,001to f140,000 | |||||||
| f140,001to f150,000 | |||||||
| f150,001to f160,000 f160,001tof170,000 |
|||||||
| f170,001to f180,000 |
| Staff costs | |||
|---|---|---|---|
| 2023 | 2022 | ||
| f.000 | f000 | ||
| Wages and salaries | 2,779 | 2,428 | |
| Social security costs | 303 | 262 | |
| Defined contribution | pension costs | 129 | 137 |
| 3211 | 2 827 |
| 2023 | 2022 | 2022 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| f000 | OOOO | |||||||||||
| Net expenditure | for the | year | is stated after charging: | |||||||||
| Depreciation | 32 | 60 | ||||||||||
| Amortisation of |
intangible | assets | 86 | 89 | ||||||||
| Auditor's | remuneration | - | audit fees current | year | 35 | 22 | ||||||
| Auditors | remuneration | - audit fees - prior year | 30 | |||||||||
| Auditors | remuneration | - tax services - current year | 6 | 6 | ||||||||
| Operating | lease | payments | - motor vehicles | 65 | 68 | |||||||
| Allocation | ofsupport costs | |||||||||||
| Cost of | Membership | Tests | Quality | Research | Total | Total | ||||||
| generating | services | assurance | and | 2023 | 2022 | |||||||
| funds | advocacy | |||||||||||
| f000 | f000 | f000 | f000 | f000 | f000 | f000 | ||||||
| Management | 47 | 105 | 52 | 42 | 32 | 278 | 272 | |||||
| Finance | 163 | 211 | 105 | 84 | 63 | 626 | 524 | |||||
| Information | technology | 116 | 259 | 129 | 103 | 78 | 685 | 805 | ||||
| Facilities | 62 | 139 | 69 | 55 | 42 | 367 | 344 | |||||
| Human resources |
11 | 23 | 12 | 9 | 7 | 62 | 72 | |||||
| Governance | (See note 6) | 29 | 65 | 32 | 26 | 19 | 172 | 159 | ||||
| 428 | 802 | 399 | 319 | 241 | 2 190 | 2 | 176 |
| 2023 | 2022 | |||
|---|---|---|---|---|
| OOOO | f.000 | |||
| Direct costs: | ||||
| Audit and accounting | fees | 39 | 28 | |
| Professional | fees | 66 | 68 | |
| Council costs | 1 | 6 | ||
| Salary costs | 66 | 57 | ||
| 172 | 159 |
| Intangible fixed assets |
||||
|---|---|---|---|---|
| Goodwill | Computer Software |
Assets under construction (Seenote) |
Total | |
| f000 | f000 | f.000 | OOOO | |
| Group | ||||
| Cost | ||||
| At 1April 2022 | 2,927 | 446 | 83 | 3,456 |
| Additions | 37 | 37 | ||
| Transfer | ||||
| Disposals | ||||
| At 31 March 2023 | 2,927 | 446 | 120 | 3,493 |
| Amortisation | ||||
| At 1 April 2022 | 2,927 | 162 | 3,089 | |
| Charge | 86 | 86 | ||
| Transfer | ||||
| Disposals | ||||
| At 31 March 2023 | 2,927 | 248 | 3,175 | |
| Net book value | ||||
| At 31 March 2023 | 198 | 120 | 318 | |
| At 31 March 2022 | 284 | 83 | 367 | |
| IAM | ||||
| Cost | ||||
| At 1 April 2022 | 446 | 83 | 529 | |
| Additions | 37 | 37 | ||
| Transfer | ||||
| Disposals | ||||
| At 31 March 2023 | 446 | 120 | 566 | |
| Amortisation | ||||
| At 1 April 2022 | 162 | 162 | ||
| Charge | 86 | 86 | ||
| Transfer | ||||
| Disposals | ||||
| At 31 March 2023 | 248 | 248 | ||
| Net book value | ||||
| At 31 March 2023 | 198 | 120 | 318 | |
| At 31 March 2022 | 284 | 83 | 367 |
| Tangible fixed assets | ||||
|---|---|---|---|---|
| Leasehold | Computer | Office | ||
| Improvements | equipment | equipment | Total | |
| f000 | f000 | f000 | f000 | |
| Group | ||||
| Cost | ||||
| At 1 April 2022 | 91 | 285 | 430 | |
| Additions | 15 | 15 | ||
| Transfers | ||||
| Disposals | ||||
| At 31March 2023 | 54 | 106 | 285 | |
| Depreciation | ||||
| At 1 April 2022 | 54 | 63 | 248 | 365 |
| Charge | 17 | 16 | 33 | |
| Disposals | ||||
| At 31March 2023 | 80 | 264 | 398 | |
| Net book value | ||||
| At 31 March 2023 | 26 | 21 | ||
| At 31 March 2022 | 28 | 37 | 65 | |
| IAM | ||||
| Cost | ||||
| At 1 April 2022 | 54 | 91 | 285 | 430 |
| Additions | 15 | 15 | ||
| Transfers | ||||
| Disposals | ||||
| At 31March 2023 | 106 | 285 | ||
| Depreciation | ||||
| At 1 April 2022 | 63 | 248 | 365 | |
| Charge | 17 | 16 | 33 | |
| Disposals | ||||
| At 31 March 2023 | 54 | 80 | 264 | 398 |
| Net book value | ||||
| At 31 March 2023 | 26 | 21 | 47 | |
| At 31 March 2022 | 28 | 37 | 65 |
| Group | |||||||
|---|---|---|---|---|---|---|---|
| 2023 | 2022 | ||||||
| f000 | f000 | ||||||
| Income | from | investments | 221 | 173 | |||
| Bank interest | receivable | 1 | 1 | ||||
| 222 | 174 | ||||||
| Stocks | |||||||
| Group | IAM | ||||||
| 2023 | 2022 | 2023 | 2022 | ||||
| f000 | f000 | f000 | f000 | ||||
| Goods for resale and consumables | 50 | 91 | 47 | 56 | |||
| Debtors | |||||||
| Group | IAM | ||||||
| 2023 | 2022 | 2023 | 2022 | ||||
| f000 | f000 | f000 | f000 | ||||
| Amounts | falling due within one year: | ||||||
| Trade debtors | 290 | 380 | 11 | 40 | |||
| Taxation | recoverable | 140 | 104 | 140 | 104 | ||
| Amounts | due | from group undertakings | 984 | 1268 | |||
| Other debtors | 1 | 29 | 1 | 2 | |||
| Prepayments | and accrued income | 364 | 188 | 350 | 165 | ||
| 795 | 701 | 1,486 | 1,579 |
| Group | IAM | |||||||
|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | 2023 | 2022 | |||||
| f000 | f000 | f000 | f000 | |||||
| Amounts | falling | due within one year: | ||||||
| Trade creditors | 419 | 457 | 354 | 346 | ||||
| Amounts | due to | group undertakings | 3,148 | 2,832 | ||||
| Other taxation and social security |
85 | 81 | 83 | 81 | ||||
| Accruals | and deferred income |
1,098 | 833 | 495 | 418 | |||
| Other creditors | 36 | 32 | 36 | 32 | ||||
| 1,638 | 1403 | 4,116 | 3,709 | |||||
| Deferred | income | represents payments |
in advance for Drink Drive Rehabilitation | Scheme | courses, | Skills | Days | and on- |
| road driver training. | ||||||||
| Group | IAM | |||||||
| f000 | f000 | |||||||
| Deferred | income | at 1 April 2022 | 490 | 93 | ||||
| Amount | deferred | in year | 422 | 225 | ||||
| Amount | released | in year | 177 | 159 | ||||
| Deferred | income | at 31 March 2023 | 735 | 159 |
| General fun | ds | ||||||
|---|---|---|---|---|---|---|---|
| Group | IAM | ||||||
| 2023 | 2022 | 2023 | 2022 | ||||
| f000 | f000 | f000 | f.000 | ||||
| At 1 April | 9,028 | 8,680 | 7,561 | 7,357 | |||
| Gain/(deficit) | for the year | 1769 | 348 | 2 084 | 204 | ||
| At 31 March | 7259 | 9028 | 5 478 | 7561 |
| The total future minimum lease paymen |
ts under non-cancellable op |
erating leases ar |
e as follows: | |
|---|---|---|---|---|
| Rental ofoffice | premises | Motor vehicles | ||
| Amounts due: | 2023 f.000 |
2022 f000 |
2023 OOOO |
2022 f000 |
| Within one year | 141 | 124 | 61 | 72 |
| Between one and five years | 482 | 582 | 42 | 108 |
| 623 | 706 | 103 | 180 |
| Reconciliatio | n ofn |
et expend | iture resource |
s to net cash outflo | w from |
|---|---|---|---|---|---|
| Group | |||||
| 2023 | 2022 | ||||
| f000 | f000 | ||||
| Net operating | income/(expenditure) | (1,051) | (77) | ||
| - Investment | income | 222 | 174 | ||
| (1,273) | (251) | ||||
| Depreciation | 32 | 60 | |||
| Amortisation | ofcomputer software |
86 | 89 | ||
| (Increase)/decrease | in stocks | 41 | (5) | ||
| (Increase)/decrease | in debtors | (94) | (36) | ||
| Increase/(decrease) | in creditors | 235 | 322 | ||
| Net cash inflow from | operating | activities | 973 | 179 |
| ebt | are summarised in the table below. |
||||||
|---|---|---|---|---|---|---|---|
| Group | IAM | ||||||
| 2023 | 2022 | 2023 | 2022 | ||||
| f'000 | f'000 | E'000 | E'000 | ||||
| Cash | at start ofyear | 763 | 646 | 629 | 462 | ||
| Cash | flows | 122 | 117 | 109 | 167 | ||
| Cash | at end of year | 641 | 763 | 520 | 629 |