| 2021 | 2020 | ||||||
|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | ||||
| funds | funds | funds | funds | ||||
| Notes | |||||||
| INCOME AND ENDOWMENTS FROM | |||||||
| Donations and legacies |
2 | 32,000 | 32,000 | 30,250 | |||
| Investment income |
3 | 6,459 | 6,459 | 4,716 | |||
| Total | 38,459 | 38,459 | 34,966 | ||||
| EXPENDITURE ON | |||||||
| Raising funds | 3,200 | 3,200 | 3,025 | ||||
| Charitable activities |
|||||||
| Donations | 2,750 | 2,750 | 587 | ||||
| Hydrotherapy pool hire |
2,746 | 2)746 | 4,622 | ||||
| Donation to Winchester | CCfor provision of | ||||||
| hydrotherapy pool |
267,180 | 267,180 | 368,000 | ||||
| Hydro equipment purchased |
2,430 | 2,430 | |||||
| Other | 5,576 | 5)576 | 4,251 | ||||
| Total | 283,882 | 283)882 | 380,485 | ||||
| Net gains on investments | 21,611 | 21,611 | 16,110 | ||||
| NKT INCOME/(EXPENDITURE) | (223,812) | (223,812) | (329,409) | ||||
| RECONCILIATION | OFFUNDS | ||||||
| Total funds brought | fomvard | 549)440 | 549,440 | 878,849 | |||
| TOTAL FUNDS CARRIED FORWARD | 325,628 | 325&628 | 549,440 |
| 2021 | 2020 | ||||
|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | ||
| funds | funds | funds | funds | ||
| Notes | 6 | ||||
| FIXEDASSETS | |||||
| Investments | 8 | 243,071 | 243,071 | 22l,460 | |
| CURRENT ASSETS | |||||
| Debtors | 360 | 360 | 96l | ||
| Cash atbank | 82g47 | 82,947 | 327,769 | ||
| 83/07 | 83%307 | 328,730 | |||
| CREDITORS | |||||
| Amounts falling due within one year |
10 | (750) | (750) | (750) | |
| NET CURRENT ASSETS | 82457 | 82,557 | 327,980 | ||
| TOTAL ASSETSLESSCURRENT | |||||
| LIABILITIES | 325,628 | 325,628 | 549,440 | ||
| NKT ASSETS | 325,628 | 325,628 | 549,440 | ||
| FUNDS | |||||
| Unrestricted funds |
325,628 | 549,440 | |||
| TOTALFUNDS | 325,628 | 549,440 |
| 2021 | 2020 | ||||||
|---|---|---|---|---|---|---|---|
| Income fi'om | UK listed Investments | 6,439 | 4,192 | ||||
| Deposit account | interest | 20 | 524 | ||||
| 6,459 | 4,716 | ||||||
| CHARITABLE | ACTIVITIES COSTS | ||||||
| Grant | |||||||
| funding of | |||||||
| activities | |||||||
| Direct | (see note | ||||||
| Costs | 5) | Totals | |||||
| f. | f. | ||||||
| Donations | 2&545 | 205 | 2,750 | ||||
| Hydrotherapy | pool hire | 2,746 | 2,746 | ||||
| Donation | to | Winchester | CCfor | ||||
| provision | of | hydrotherapy | pool | 267,180 | 267,180 | ||
| Hydro equipment | purchased | 2,430 | 21430 | ||||
| 274)901 | 205 | . 275,106 | |||||
| GRANTS | PAYABLE | ||||||
| 2021 | 2020f | ||||||
| Donations | 205 | 587 |
| COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES | COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES | COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES | |||
|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | |||
| funds | funds | funds | |||
| 6 | |||||
| INCOME AND ENDOWMENTS FROM | |||||
| Donations and legacies |
30,250 | 30,250 | |||
| Investment income |
4,716 | 4,716 | |||
| Total | 34,966 | 34,966 | |||
| EXPENDITURE ON | |||||
| Raising funds | 3,025 | 3,025 | |||
| Charitable activities |
|||||
| Donations | 587 | 587 | |||
| Hydrotherapy pool hire |
4,622 | 4,622 | |||
| Donation to Winchester | CC for provision of | ||||
| hydrotherapy pool |
368,000 | 368,000 | |||
| Other | 4,251 | 4,251 | |||
| Total | 380,485 | 380,485 | |||
| Net gains on investments | 16,110 | 16,110 | |||
| NET INCOME/(EXPENDITURE) | (329,409) | (329,409) | |||
| RECONCILIATION | OF FUNDS | ||||
| Total funds brought forward | 878,849 | 878,849 | |||
| TOTAL FUNDS CARRIED FORWARD | 549,440 | 549,440 | |||
| 8. | FIXEDASSETINVESTMENTS | ||||
| Listed | |||||
| investments | |||||
| 8 | |||||
| MARKET VALUE | |||||
| At 1January 2021 | 221,460 | ||||
| Revaluations | 21,611 | ||||
| At 31December 2021 | 243,071 | ||||
| NET BOOKVALUE | |||||
| At 31December 2021 | 243,071 | ||||
| At 31 December 2020 | 22/, 460 |
| 8. | FIXEDASSET I | FIXEDASSET I | FIXEDASSET I | FIXEDASSET I | NVESTMENTS | - continued | ||||
|---|---|---|---|---|---|---|---|---|---|---|
| Cost or valuation | at 31December | 2021 is represented | by: | |||||||
| Listed | ||||||||||
| investments | ||||||||||
| Valuation | in 2021 | 21,611 | ||||||||
| Cost | 221)460 | |||||||||
| 243,071 | ||||||||||
| 9. | DEBTORS:AMOUNTS FALLING DUE WITHIN ONE YEAR | |||||||||
| 2021 | 2020 | |||||||||
| 8 | ||||||||||
| Other debtors | 360 | 961 | ||||||||
| 10. | CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR | |||||||||
| 2021 | 2020 | |||||||||
| Other creditors | 750 | 750 | ||||||||
| 11. | MOVEMENT | IN FUNDS | ||||||||
| Net | ||||||||||
| movement | At | |||||||||
| At I/I/21 | in funds | 31/12/21 | ||||||||
| Unrestricted | funds | |||||||||
| General | fund | 549)440 | (223)812) | 325)628 | ||||||
| TOTAL | FUNDS | 549,440 | (223)812) | 325,628 | ||||||
| Net movenrent | in | funds, included | in the above are as | follows: | ||||||
| Incoming | Resources | Gains and | Movement | |||||||
| resources | expended | losses | in funds | |||||||
| Unrestricted | funds | |||||||||
| General | fund | 381459 | (283,882) | 21,611 | (223)812) | |||||
| TOTAL | FUNDS | 38&459 | (283,882) | 21)611 | (223,812) |
| Net | ||||
|---|---|---|---|---|
| movement | At | |||
| At 1/1/20 | in funds | 31/12/20 | ||
| Unrestricted | funds | |||
| General fund | 878,849 | (329,409) | 549,440 | |
| TOTAL FUNDS | 878,849 | (329,409) | 549,440 |
| Incoming | Resources | Gains and | Movement | ||
|---|---|---|---|---|---|
| resources | expended | losses | in funds | ||
| 8 | |||||
| Unrestricted | funds | ||||
| General fund | 34,966 | (380,485) | 16,110 | (329,409) | |
| TOTALFUNDS | 34,966 | (380,485) | 16,110 | (329,409) |
| Net | ||||
|---|---|---|---|---|
| movement | At | |||
| At 1/1/20 | in funds | 31/12/21 | ||
| g | ||||
| Unrestricted | funds | |||
| General fund | 878,849 | (553,221) | 325,628 | |
| TOTAL FUNDS | 878,849 | (553,221) | 325,628 |
| Incoming | Resources | Gains and | Movement | ||
|---|---|---|---|---|---|
| resources | expended I |
losses | in funds | ||
| Unrestricted | funds | ||||
| General fund | 73,425 | (664,367) | 37,721 | (553,221) | |
| TOTAL FUNDS | 73,425 | (664,367) | 37,721 | (553,221) |
| 2021 5 |
2020f | |
|---|---|---|
| INCOME AND ENDOWMENTS | ||
| Donations and legacies |
||
| Donations | 32&000 | 30,250 |
| Investment income |
||
| Income from UK listed Investments | 6,439 | 4,192 |
| Deposit account interest | 20 | 524 |
| 6,459 | 4,716 | |
| Total incoming resources | 38&459 | 34,966 |
| EXPENDITURE | ||
| Other trading activities | ||
| Conunission | 3,200 | 3,025 |
| Charitable activities |
||
| Patient subsidies | 2,545 | |
| Hydro equipment purchased |
2,430 | |
| Leisure Centre Expenses | 267&180 | 368,000 |
| Hydrotherapy pool hire costs |
2,746 | 4,622 |
| Grants to individuals | 205 | 587 |
| 275,106 | 373,209 | |
| Support costs | ||
| Finance | ||
| Bank charges | 96 | 60 |
| Governance costs |
||
| Accountancy and legal fees |
963 | 870 |
| Independent examination |
600 | 600 |
| Stockbroker expenses | 366 | |
| Miscellaneous expenses |
192 | 131 |
| Consultancy costs |
3,725 | 2,224 |
| 5,480 | 4,191 | |
| Total resources expended | 283,882 | 380,485 |
| Net expenditure before gains and losses |
(245,423) | (345,519) |
| Realised recognised gains and losses |
||
| Caivied fonvard | (245,423) | (345,519) |
| 2021 | 2020 | ||
|---|---|---|---|
| Realised recognised | gains and losses | ||
| Brought forward | (245,423) | (345,519) | |
| Realised gains/(losses) | on fixed asset investments | 21,611 | 16,110 |
| Net expenditure | (223)812) | (329,409) |