| Page | |||
|---|---|---|---|
| Report ofthe Trustees | I | to | 3 |
| Report ofthe Independent Auditors |
4 | to | 7 |
| Statement ofFinancial Activities | |||
| Balance Sheet | |||
| Cash Flow Statement | 10 | ||
| Notes tothe Cash Flow Statement | |||
| Notes tothe Financial Statements | 12 | to | 18 |
| Detailed Statement ofFinancial Activities | 19 |
| 2022 | 2021 | ||||||
|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | ||||
| funds | funds | fuads | funds | ||||
| Notes | 8 | ||||||
| INCOME | AND ENDOWMENTS FROM | ||||||
| Donations | and legacies | 2 | 200,996 | 200,996 | 221,400 | ||
| Investment | income | 3 | 2,481 | 2,481 | 58 | ||
| Total | 203,477 | 203,477 | 221,458 | ||||
| EXPENDITURE ON | |||||||
| Charitable | activities | ||||||
| Grant related support costs | 17,198 | ||||||
| Research projects | 201,343 | 201443 | 142,590 | ||||
| Total | 201443 | 201&343 | 159,788 | ||||
| NET INCOME | 2&134 | 2,134 | 61,670 | ||||
| RECONCILIATION | OF FUNDS | ||||||
| Total funds | brought forward | 515,874 | 515,874 | 454,204 | |||
| TOTAL FUNDS CARRIED FORWARD | 518,008 | 518,008 | 515,874 |
| BALANCESHEET 30SEPTEMBER2022 |
||||
|---|---|---|---|---|
| 2022 | 2021 | |||
| Notes | 8 | |||
| CURRENT ASSETS | ||||
| Debtors | 49,091 | |||
| Cash atbank | 521,548 | 473,723 | ||
| 521,548 | 522,814 | |||
| CREDITORS | ||||
| Amounts falling due within |
one year | (3440) | (6,940) | |
| NET CURRENT ASSETS | 518,008 | 515,874 | ||
| TOTAL ASSETSLESSCURRENT | ||||
| LIABILITIES | 518,008 | 515,874 | ||
| NET ASSETS | 518,008 | 515,874 | ||
| FUNDS | 12 | |||
| Unrestricted funds |
51gr008 | 515,874 | ||
| TOTAL FUNDS | 818,008 | 515,874 |
| 2022 | 2021 | ||||||
|---|---|---|---|---|---|---|---|
| Notes | |||||||
| Cash flows from | operating | activities | |||||
| Cash generated fi |
om operations | 45444 | 16,276 | ||||
| Net cash pmvided | by operating | activities | 45444 | 16,276 | |||
| Cash ilows from | investing | activities | |||||
| Interest received | 2,481 | ||||||
| Net cash provided | by investing | activities | 2,481 | 58 | |||
| Change in cash and cash equivalents | in | ||||||
| the reporting period |
473125 | 16,334 | |||||
| Cash and cash equivalents | at | the | |||||
| beginning ofthe | reporting | period | 473,723 | 457,389 | |||
| Cash and cash equivalents | at | the end | of | ||||
| the reporting period |
521,548 | 473,723 |
| RECONCILIATION | RECONCILIATION | OFNET INCOME TO NET CASH FLOW FROM | OFNET INCOME TO NET CASH FLOW FROM | OPERATING ACTIVITIES | OPERATING ACTIVITIES |
|---|---|---|---|---|---|
| 2022 | 2021 | ||||
| f | 6 | ||||
| Net income forthe | reporting | period (as per the Statement ofFinancial | |||
| Activities) | 2,134 | 61,670 | |||
| Adjustments for: |
|||||
| Interest received | (2,481) | (58) | |||
| Decrease/(increase) | in | debtors | 49,091 | (49,091) | |
| (Decrease)/increase | in | creditors | (3,400) | 3,755 | |
| Net cash provided | by | operations | 45444 | 16,276 |
| At 1/10/21 | Cash flow | At 30/9/22 f |
|
|---|---|---|---|
| Net cash | |||
| Cash atbank | 473,723 | 47,825 | 521,548 |
| 473,723 | 47,825 | 521,548 | |
| Total | 473,723 | 47,825 | 521,548 |
| 2. | DONATIONS AND LEGACIES |
||||
|---|---|---|---|---|---|
| 2022f | 2021 | ||||
| Donations | 200,746 | 220,100 | |||
| Gilt aid | 250 | 1300 | |||
| 200,996 | 221,400 | ||||
| 3. | INVESTMENT INCOME | ||||
| 2022 | 2021f | ||||
| Deposit account interest | 2,481 | 58 | |||
| 4. | CHARITABLE ACTIVITIES COSTS | ||||
| Grant | |||||
| funding of | |||||
| activities | Support | ||||
| Direct | (see note | costs (see | |||
| Costs | 5) | note 6) f |
Totalsf | ||
| Research projects | 2,625 | 185400 | 13418 | 201443 | |
| GRANTS PAYABLE | |||||
| 2022 | 2021 | ||||
| Research projects | 185,500 | 142,590 | |||
| The total grants paid to institutions | during the year was as follows: | ||||
| 2022 | 2021 | ||||
| Centre for Policy Studies | 52,500 | 20,000 | |||
| Politeia | 50,000 | 15,000 | |||
| The Bruges Group | 1,000 | ||||
| Tax Payers' Alliance | 83,000 | 104,500 | |||
| Manifesto Club |
2,090 | ||||
| 185,500 | 142,590 |
| Research projects | 13r218 | |||
|---|---|---|---|---|
| Support costs, included | in the above, are as follows: | |||
| Governance costs |
||||
| 2022 | 2021 | |||
| Research | Total | |||
| projects | activities | |||
| 8 | ||||
| Trustees' meeting expenses | 423 | |||
| Auditors' remuneration |
3440 | 3,336 | ||
| Legal and professional | fees | (162) | 3,600 | |
| Office expenses | 10 | |||
| Subscriptions | 406 | 278 | ||
| Travel expenses | 209 | 83 | ||
| Consultancy fees |
7dt75 | 6,750 | ||
| Trustees indemnity | insurance | 917 | 901 | |
| 1341$ | 14,948 |
| 2022 | 2021 | |||
|---|---|---|---|---|
| Trustees | meeting | expenses | 423 |
| NOTES TO THE FINANCIAL STATEMENTS - continued FOR THE YEAR ENDED 30SEPTEMBER2022 |
NOTES TO THE FINANCIAL STATEMENTS - continued FOR THE YEAR ENDED 30SEPTEMBER2022 |
NOTES TO THE FINANCIAL STATEMENTS - continued FOR THE YEAR ENDED 30SEPTEMBER2022 |
NOTES TO THE FINANCIAL STATEMENTS - continued FOR THE YEAR ENDED 30SEPTEMBER2022 |
|||
|---|---|---|---|---|---|---|
| COMPARATIVES FORTHE STATEMENT OF FINANCIAL ACTIVITIES | ||||||
| Unrestricted | Restricted | Total | ||||
| funds | funds | funds | ||||
| INCOME AND ENDOWMENTS FROM | ||||||
| Donations and legacies |
221,400 | 221,400 | ||||
| Investment income |
58 | 58 | ||||
| Total | 221,458 | 221,458 | ||||
| EXPENDITURE ON | ||||||
| Charitable activities |
||||||
| Grant related support costs | 17,198 | 17,198 | ||||
| Research projects | 142,590 | 142,590 | ||||
| Total | 159,788 | 159,788 | ||||
| NET INCOME | 61,670 | 61,670 | ||||
| RECONCILIATION OF FUNDS | ||||||
| Total funds brought forward | 454204 | 454,204 | ||||
| TOTAL FUNDS CARRIED FORWARD | 515,874 | 515,874 | ||||
| 9. | DEBTORS:AMOUNTS FALLING DUE WITHIN | ONE YEAR | ||||
| 2022 | 2021 | |||||
| 8 | ||||||
| Other debtors | 49,091 | |||||
| 10. | CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR | |||||
| 2022 | 2021 | |||||
| Other creditors | 3440 | 6,940 | ||||
| 11. | ANALYSIS OFNET ASSETSBETWEEN FUNDS | |||||
| 2022 | 2021 | |||||
| Unrestricted | Restricted | Total | Total | |||
| funds | funds | funds | funds | |||
| Current assets | 521,548 | 521,548 | 522,814 | |||
| Current liabilities | (3,540) | (3440) | (6,940) | |||
| 518,008 | 518,008 | 515,874 |
| MOVEMENT IN FUNDS | ||||||
|---|---|---|---|---|---|---|
| Net | Transfers | |||||
| At | movement | between | At | |||
| I/10/21 | in funds | funds | 30/9/22 | |||
| f. | f | f | ||||
| Unrestricted funds |
||||||
| General fund | 266,512 | 62,756 | (50,000) | 279,268 | ||
| Designated - Centre for Policy |
Studies | 81,126 | (22,005) | 59,121 | ||
| Designated -Tax Payers' Alliance |
168,236 | 11483 | 179,619 | |||
| Designated - Politeia |
(50.000) | 50,000 | ||||
| 515,874 | 2,134 | 518,08$ | ||||
| TOTALFUNDS | 515,874 | 2,134 | 518,008 | |||
| Net movement in funds, included |
in the above | are as follows: | ||||
| incoming | Resources | Movement | ||||
| f | expended f |
in funds f |
||||
| Unrestricted funds |
||||||
| General fund | 78,599 | (15,843) | 62,756 | |||
| Designated -Centre for Policy |
Studies | 30,495 | (52,500) | (22,005) | ||
| Designated - Tax Payers' Alliance | 94483 | (83,000) | 11483 | |||
| Designated - Politeia | (50,000) | (50,000) | ||||
| 203,477 | (201,343) | 2,134 | ||||
| TOTAL FUNDS | 203,477 | (201,343) | 2,134 | |||
| Comparatives for movement |
in | funds | ||||
| Net | Transfers | |||||
| At | movement | between | At | |||
| I/10/20 | in funds | funds | 30/9/21 | |||
| f | ||||||
| Unrestricted funds |
||||||
| General fund | 240,892 | 41,620 | (16,000) | 266,512 | ||
| Designated - Centre for Policy | Studies | 80,131 | 995 | 81,126 | ||
| Designated - The Bruge Group | (1,000) | 1,000 | ||||
| Designated - TaxPayers' Alliance | 131,091 | 37,145 | 168,236 | |||
| Designated - Politeia | (15,000) | 15,000 | ||||
| Designated - Manifesto Club | 2,090 | (2,090) | ||||
| 454304 | 61,670 | 515,874 | ||||
| TOTAL FUNDS | 454,204 | 61,670 | 515,874 |
| Incoming | Resources | Movement | ||
|---|---|---|---|---|
| resources | expended | in funds | ||
| Unrestricted | funds | |||
| General fund | 58,818 | (17,198) | 41,620 | |
| Designated | -Centre for Policy Studies | 20,995 | (20,000) | 995 |
| Designated | -The Bruge Group | (1,000) | (1,000) | |
| Designated | -Tax Payers' Alliance | 141,645 | (104,500) | 37,145 |
| Designated | -Politeia | (15,000) | (15,000) | |
| Designated | -Manifesto Club | (2,090) | (2,090) | |
| 221,458 | (159,788) | 61,670 | ||
| TOTAL FUNDS | 221,458 | (159,788) | 61,670 |
| Net | Transfers | |||||
|---|---|---|---|---|---|---|
| At | movement | between | At | |||
| 1/10/20 | in funds | funds | 30/9/22 | |||
| f, | ||||||
| Unrestricted | funds | |||||
| General fund | 240,892 | 104,376 | (66,000) | 279,268 | ||
| Designated | - | Centre for Policy Studies | 80,131 | (21,010) | 59,121 | |
| Designated | - | The Bruge Group | (1,000) | 1,000 | ||
| Designated | - | Tax Payers' Alliance | 131,091 | 48,528 | 179,619 | |
| Designated | - | Politeia | (65,000) | 65,000 | ||
| Designated | - | Manifesto Club | 2,090 | (2,090) | ||
| 454,204 | 518,008 | |||||
| TOTAL FUNDS | 454,204 | 518,008 |
| Incoming | Resources | Movement | |||
|---|---|---|---|---|---|
| resources | expended | in funds | |||
| f. | |||||
| Unrestricted | funds | ||||
| General fund | 137,417 | (33,041) | 104,376 | ||
| Designated | - | Centre for Policy Studies | 51,490 | (72,500) | (21,010) |
| Designated | - | The Bruge Group | (1,000) | (1,000) | |
| Designated | - | Tax Payers' Alliance | 236,028 | (187,500) | 48,528 |
| Designated | - | Politeia | (65,000) | (65,000) | |
| Designated | - | Manifesto Club | (2,090) | (2,090) | |
| 424,935 | (361,131) | 63,804 | |||
| TOTALFUNDS | 424,935 | (361,131) | 63,804 |
| FORTHE YEAR ENDED 3 | 0SEPTEMBER2022 | |||
|---|---|---|---|---|
| 2022 | 2021 | |||
| INCOME AND ENDOWMENTS | ||||
| Donations and legacies |
||||
| Donations | 200,746 | 220,100 | ||
| Gift aid | 250 | 1,300 | ||
| 200,996 | 221,400 | |||
| Investmentincome | ||||
| Deposit account interest | 2,481 | 58 | ||
| Total iacoming resources | 203,477 | 221,458 | ||
| EXPENDITURE | ||||
| Charitable activities |
||||
| Consultancy fees |
2,625 | 2,250 | ||
| Grants to institutions | for | projects | 185,500 | 142,590 |
| 188,125 | 144,840 | |||
| Support costs | ||||
| Governance costs |
||||
| Trustees' meeting expenses | 423 | |||
| Auditors' remuneration |
3,540 | 3,336 | ||
| Legal and professional | fees | (162) | 3,600 | |
| Oflice expenses | 10 | |||
| Subscriptions | 406 | 278 | ||
| Travel expenses | 209 | 83 | ||
| Consultancy fees |
7dt75 | 6,750 | ||
| Trustees indemnity | insurance | 917 | 901 | |
| 13418 | 14,948 | |||
| Total resources expended | 201,343 | 159,788 | ||
| Net income | 2,134 | 61,670 |