| i)nrestrlcted | Restricted | Total | Total | ||||||
|---|---|---|---|---|---|---|---|---|---|
| funds | funds | 2021 | 2020 | ||||||
| Notes | 2 | 2 | 2 | ||||||
| Income and expenditure | |||||||||
| Incoming resources | |||||||||
| Donations | 40,599 | 40,599 | 187,579 | ||||||
| Grants received | 86,380 | 86,380 | 144,479 | ||||||
| Investment income |
691 | 691 | 917 | ||||||
| Activities for generating | funds: | ||||||||
| Sale of publications | |||||||||
| Conferences | |||||||||
| Total Incoming resources | ~127670 | 127670 | 332 975 | ||||||
| Costs ofgenerating funds: |
|||||||||
| Cost of printing and purchasing |
publications | for resale | |||||||
| Fundraising expenses |
200 | 200 | 55 | ||||||
| Conferences expenses | 240 | ||||||||
| 200 | 200 | ||||||||
| Net incoming resources | |||||||||
| available for charitable | appgcatlon | 127,470 | 127,470 | 332,680 | |||||
| Charitable expenditure: | |||||||||
| Costs of activities in furtherance |
ol the charity's objects: | ||||||||
| Salaries | 131,312 | 131,312 | 149,016 | ||||||
| Staf pension costs | 8,651 | 8,651 | 11,272 | ||||||
| Staff expenses | 4,010 | 4,010 | 4,767 | ||||||
| Rent, insurance and light |
8 heat | 6,781 | 6,781 | 11,091 | |||||
| Telephone | 324 | 324 | 583 | ||||||
| Library books and equipment | 106 | 106 | 824 | ||||||
| Donations | 252 | ||||||||
| Office supplies | 2,878 | 2,878 | 1,926 | ||||||
| Website costs | 4,008 | 4,008 | 300 | ||||||
| Depreciation on office equipment |
|||||||||
| Entertaining | 12 | 12 | |||||||
| 158,082 | 158,082 | 180,030 | |||||||
| Management and administration: |
39,691 | 39,691 | 39,939 | ||||||
| Total charitable expenditure | ~197774 | ~197774 | ~219969 | ||||||
| Total resources expended | 197,974 | 197,974 | 220,264 | ||||||
| Net outgoing resources | before | transfers | (70,304) | (70,304) | 112,711 | ||||
| Other recognised gains | and losses | ||||||||
| Fixed assets revaluation Change in market value of investments |
1,185 | ~t,f85 | 586 | ||||||
| Net movemem In Funds |
(71,489) | (71,489) | 113,297 | ||||||
| Fund balances brought forward | at 1 January | 2021 | 711,023 | 22,026 | 733,048 | 619,751 | |||
| Transfer between funds |
|||||||||
| Fund balances carried forward | |||||||||
| at 31December 2021 | 639,53 | 0 6 | 66 | 55 | 33 8 |
||||
| The notes on pages 10-13 form | part ofthese | accounts |
| 2021 | 2020 | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Notes | |||||||||||
| Fixed assets | |||||||||||
| Tangible assets | 300,000 | 300,000 | |||||||||
| Investments | 33,322 | 34,507 | |||||||||
| Deposits | 25,471 | 25,471 | |||||||||
| 358,793 | 359,978 | ||||||||||
| Current assets | |||||||||||
| Stocks | 16,037 | 16,037 | |||||||||
| Debtors | 5 | 18,159 | 18,226 | ||||||||
| Bank current | accounts | 278,112 | 345,918 | ||||||||
| Cash in hand | 240 | 240 | |||||||||
| 312,548 | 380,421 | ||||||||||
| Liabilities: amounts within one year |
falling due 6 |
~8,787 | 7,351 | ||||||||
| Net current | assets | 302,767 | 373,070 | ||||||||
| Total assets | less current liabilities | 661,560 | 733,D48 | ||||||||
| Funds | |||||||||||
| Unrestricted | funds: | ||||||||||
| Designated funds |
33,586 | 33,586 | |||||||||
| General fund | 605,948 | 677,436 | |||||||||
| 639,534 | 711,022 | ||||||||||
| Restricted funds: | 22,026 | 22,026 | |||||||||
| 661,666 | 733.D48 | ||||||||||
| App dbyth |
6 | ... ,.. ...,.. Qa . |
.. ... .. ,. | ... | d | 18 d |
th | 1 b | h ttby:~+ |
| THE YEAR END | ED 31DECEMBER2 | ED 31DECEMBER2 | 021 | |||
|---|---|---|---|---|---|---|
| Administrative | expenses | Unrestricted | Restricted | |||
| funds | funds | Total | Total | |||
| 2021 | 2021 | 2021 | 2020 | |||
| 2 | 2 | 2 | 2 | |||
| Wages and salaries | 19,238 | 19,238 | 19,452 | |||
| Staff pension costs | 1,336 | 1,336 | 1,515 | |||
| Rent, insurance | and light & heat | 7,574 | 7,574 | 10,023 | ||
| Office supplies | 1,528 | 1,528 | 825 | |||
| Appeal expenses | 2,658 | 2,658 | 2,086 | |||
| Telephone | 139 | 139 | 250 | |||
| Legal and professional | 3,315 | 3,315 | 1,831 | |||
| Sundry | ||||||
| Accountancy | 3,144 | 3,144 | 2,999 | |||
| Governors' meetings |
112 | 112 | 57 | |||
| Governors' expenses |
reimbursed | 339 | 339 | 410 | ||
| Bank charges | 308 | 308 | 491 | |||
| Depreciation on office |
equipment | 0 | 0 | 0 | ||
| ~o ooo | oo ooo | oo ooo |
| Tangible fixed assets | ||||
|---|---|---|---|---|
| Office | Library | |||
| equipment | books | Total | ||
| 2 | 2 | 2 | ||
| Cost | ||||
| At 1 January 2021 | 43,444 | 300,000 | 343,444 | |
| Additions | ||||
| Disposals | ||||
| At 31 December 2021 | 43,444 | 300,000 | 343,444 | |
| Depreciation | ||||
| At 1 January 2021 | 43,444 | 43,444 | ||
| Charge for the year | ||||
| Disposals | ||||
| At 31 December 2021 | 43444 | 43,444 | ||
| Net book value | ||||
| At 31 December 2021 | 300,000 | 300,000 | ||
| At 31 December 2020 | ooo lloo | 300,000 | ||
| Library books were valued as at 31stDecember 2021 by the Governors | at | market value. |
| FO | R THE YEAR | R THE YEAR | ENDED 31DECE | ENDED 31DECE | MBER20 | 21 | ||||
|---|---|---|---|---|---|---|---|---|---|---|
| 4 | Fixed asset | investments | ||||||||
| 2021 | 2020 | |||||||||
| 2 | 2 | |||||||||
| Listed Investments | ||||||||||
| Brought | forward from | previous | year | 34,507 | 33,921 | |||||
| Disposals | ||||||||||
| Change | in market value | (1,185) | 586 | |||||||
| Market | value at the | end ofthe year | 33,322 | 34507 | ||||||
| Historical cost | 30,058 | 33 1158 | ||||||||
| 5 | Debtors | |||||||||
| 2021 | 2020 | |||||||||
| 2 | 2 | |||||||||
| Prepayments | and accrued income | 18,159 | 18,226 | |||||||
| 15159 | 18,226 | |||||||||
| 6 | Creditors: amounts | falling due within | one year | |||||||
| 2021 | 2020 | |||||||||
| 2 | 2 | |||||||||
| Accruals | and | other creditors | 9,781 | 7,351 | ||||||
| Deferred | income | |||||||||
| 9781 | 7,351 | |||||||||
| 7 | Designated | Funds | ||||||||
| Balance at | 1 | New des- | Utillsedl | Balance at 31 | ||||||
| January2021 | ignations | released | December 2021 | |||||||
| 2 | 2 | 2 | 2 | |||||||
| Retained | donated capital |
33,586 | 33,586 | |||||||
| 33,586 | 33,583 |
| Balance at 1 | Income | Expenses/ | Balance at 31 | ||||
|---|---|---|---|---|---|---|---|
| January 2021 | Transfers | December 2021 | |||||
| 2 | 2 | 2 | 2 | ||||
| Education | Officer | Fund | 26 | 26 | |||
| Fundraising | Fund | 22,000 | 22,000 | ||||
| 22026 | 22026 |