| Page | |||
|---|---|---|---|
| Report ofthe Trustees | 1 | to | 4 |
| Report ofthe Independeat Auditors |
5 | to | 8 |
| Statement ofFinancial Activities | |||
| Balance Sheet | 10 | ||
| Cash Flow Statement | |||
| Notes tothe Cash Flow Statement | 12 | ||
| Notes tothe Financial Statements | 13 | to | 19 |
| Detailed Statement ofFinancial Activilies | 20 |
| 2023 | 2022 | |||||||
|---|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | |||||
| funds | funds | funds | funds | |||||
| Notes | f | f | 8 | |||||
| INCOME AND ENDOWMENTS FROM | ||||||||
| Donations and legacies |
2 | 250381 | 250,281 | 200,996 | ||||
| investmentincome | 3 | 16&559 | 16,559 | 2,481 | ||||
| Total | 266WO | 266WO | 203,477 | |||||
| EXPENDITURE ON | ||||||||
| Charitable activities |
4 | |||||||
| Research projects, conferences, publications |
seminars | and | 269,774 | 269,774 | 201,343 | |||
| NET INCOME/(EXPENDITURE) | (2,934) | (2,934) | 2,134 | |||||
| RECONCILIATION | OFFUNDS | |||||||
| Total funds brought fonvard | 518,008 | 518,008 | 515,874 | |||||
| TOTAL FUNDS CARRIED | FORWARD | 515,074 | 515,074 | 518,008 |
| 2023 | 2022 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Notes | ||||||||||
| CURRENT ASSETS | ||||||||||
| Cash atbank | 519/23 | 521,548 | ||||||||
| CREDITORS | ||||||||||
| Amounts falling due within one |
year | (4,149) | (3,540) | |||||||
| NET CURRENT | ASSETS | 515,074 | 518,008 | |||||||
| TOTAL ASSETSLESSCURRENT | ||||||||||
| LIABILITIES | 515,074 | 518,008 | ||||||||
| NET ASSETS | 515,074 | 518,008 | ||||||||
| FUNDS | ||||||||||
| Unrestricted funds |
515,074 | 518,008 | ||||||||
| TOTAL FUNDS | 515,074 | 518,008 | ||||||||
| The gingncial ...!F../~. |
statements .. adXj...and |
were approved by were signed on its behalf |
the by: |
Board | of | Trustees | and | authorised | for | issue on |
| EJLKeeps - True |
| 2023 | 2022 | |||||
|---|---|---|---|---|---|---|
| Notes | ||||||
| Cash flows from operating | activities | |||||
| Cash generated from operations |
(1$)$84) | 45,344 | ||||
| Net cash (used in)/provided | by | operating | activities | (18,884) | 45,344 | |
| Cash tlows from investing | activities | |||||
| Interest received | 16,559 | 2,481 | ||||
| Net cash provided by investing | activities | 16sI59 | 2,481 | |||
| Change in cash and cash equivalents | in | |||||
| the reporiing period | (2325) | 47,825 | ||||
| Cash and cash equivalents | at | the | ||||
| beginning ofthe reporting | period | 521,54$ | 473,723 | |||
| Cash and cash equivalents | at | the end | of | |||
| the reporting period | 519,223 | 521,548 |
| OPERATINGA | C~ | 8 | ||
|---|---|---|---|---|
| 2023 | 2022 | |||
| 8 | ||||
| Net (expenditure)/income | forthe reporting period (asper the | |||
| Statement ofFinancial Activities) | (2,934) | 2,134 | ||
| Adjustments for: |
||||
| Interest received | (14459) | (2,481) | ||
| Decrease in debtors | 49,091 | |||
| Increase/(decrease) | in creditors | 609 | (3,400) | |
| Net cash (used in)/provided | by operations | (18,884) | 45,344 |
| At 1.10.22 | Cash fiow | At38.9.23 | |
|---|---|---|---|
| Net cash | |||
| Cash at bank | 521,548 | (2825) | 519,223 |
| 521,548 | (2,325) | 519,223 | |
| Total | 521,548 | (2825) | 519423 |
| 2. | DONATI | ONS AND LEGAC |
IE | S | ||||
|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | |||||||
| Donations | 250881 | 200,746 | ||||||
| Gift aid | 250 | |||||||
| 250,281 | 200,996 | |||||||
| 3. | INVES~ INCOME | |||||||
| 2023 | 2022 | |||||||
| 5, | ||||||||
| Deposit account interest | 16,559 | 2,481 | ||||||
| 4. | CHARITABLE ACTIVITIES | COSTS | ||||||
| Grant | ||||||||
| ftmdfng of | ||||||||
| activities | Support | |||||||
| Direct | (see note | costs (see | ||||||
| Costs | 5) | note 6) | Totals | |||||
| 8 | ||||||||
| Research | projects, conferences, | |||||||
| seminars | and publications | 3,000 | 250,500 | 1~74 | 269,774 | |||
| 5. | GRANTS PAYABLE | |||||||
| 2023 | 2022 | |||||||
| Research | projects, conferences, | seminars | and publications | 250,500 | 185,500 | |||
| The total | grants paid to institutions | during | the year was as follows: | |||||
| 2023 | 2022 | |||||||
| Centre forPolicy Studies | 75,000 | 52,500 | ||||||
| Politeia | 31,000 | 50,000 | ||||||
| The Bruges Group | 3,500 | |||||||
| Tax Payers' Alliance | 108,500 | 83,000 | ||||||
| Manifesto | Club | 2g00 | ||||||
| Policy Exchange | 30,000 | |||||||
| 250,500 | 185,500 |
| SUPPORT COST | S | |||||
|---|---|---|---|---|---|---|
| Governance | ||||||
| costs | ||||||
| Research pmjects, | conferences, | seminars | and | |||
| publications | 16,274 | |||||
| Support costs, included | in the above, are | as follows: | ||||
| Governance costs |
||||||
| 2023 | 2022 | |||||
| Research | ||||||
| projects, | ||||||
| conferences, | ||||||
| seminars | ||||||
| and | Total | |||||
| publications | aclivities | |||||
| Trustees' meeting expenses Auditors' enumeration |
785 3,900 |
423 3~0 |
||||
| Legal and professional | fees | 780 | (162) | |||
| Office expenses | 66 | 10 | ||||
| Subscnptions | 469 | 406 | ||||
| Travel expenses | 325 | 209 | ||||
| Consultancy fees |
9,000 | 7,875 | ||||
| Trustees indemnity | insurance | 949 | 917 | |||
| 16,274 | 13,218 |
| Trustees' | expenses | ||
|---|---|---|---|
| 2023 | 2022 | ||
| 5 | |||
| Trustees | meeting expenses | 785 | 423 |
| NOTES TOTHE FINANCIAL STATEMENTS —continued FORTHE YEARENDED 30SEPTEMBER2023 |
NOTES TOTHE FINANCIAL STATEMENTS —continued FORTHE YEARENDED 30SEPTEMBER2023 |
NOTES TOTHE FINANCIAL STATEMENTS —continued FORTHE YEARENDED 30SEPTEMBER2023 |
NOTES TOTHE FINANCIAL STATEMENTS —continued FORTHE YEARENDED 30SEPTEMBER2023 |
NOTES TOTHE FINANCIAL STATEMENTS —continued FORTHE YEARENDED 30SEPTEMBER2023 |
|||
|---|---|---|---|---|---|---|---|
| COMPARATIVES FORTHE STATEMENT OFFINANCIAL ACTIVITIES | |||||||
| Unrestricted | Restricted | Total | |||||
| funds | funds | funds | |||||
| INCOME AND ENDOWMENTS FROM | |||||||
| Donations and legacies |
200,996 | 200,996 | |||||
| Investment income |
2,481 | 2,481 | |||||
| Total | 203,477 | 203,477 | |||||
| EXPENDITURE ON | |||||||
| Charitable activities |
|||||||
| Research projects, conferences, | seminars | and | |||||
| publications | 201,343 | 201,343 | |||||
| NET INCOME | 2,134 | 2,134 | |||||
| RECONCILIATION | OF FUNDS | ||||||
| Total funds brought forward | 515,874 | 515,874 | |||||
| TOTAL FUNDS CARRIED | FORWARD | 518,008 | 518,008 | ||||
| 9 | CREDITORS: AMOUNTS FALLING | DUEWITHIN ONE YEAR | |||||
| 2023 | 2022 | ||||||
| f | |||||||
| Trade creditors | 249 | ||||||
| Other creditors | 3,900 | 3,540 | |||||
| 4,149 | 3,540 | ||||||
| 10. | ANALYSIS OFNET | ASSETSBETWEEN FUNDS | |||||
| 2023 | 2022 | ||||||
| Unrestricted | Restricted | Total | Total | ||||
| fundsf | funds | funds | funds | ||||
| Current assets | 519rt23 | 519,223 | 521,548 | ||||
| Cunent liabilities | (4,149) | (4,149) | (3,540) | ||||
| 515,074 | 515,074 | 518,008 |
| MOVEME | NT IN FUNDS | |||||
|---|---|---|---|---|---|---|
| Net | Transfers | |||||
| At | movement | between | At | |||
| 1.10.22 | in funds | funds | 30.9.23 | |||
| Unrestricted funds |
||||||
| General fund | 279,268 | 65,071 | (62,630) | 281,709 | ||
| Designated | —Centre for Policy | Studies | 59,121 | (35,100) | 24,021 | |
| Designated | —The Bruge Group | (1,220) | 19220 | |||
| Designated | - Tax Payers' Alliance | 179,619 | 29,725 | 209,344 | ||
| Designated | -Politeia | (31,000) | 31,000 | |||
| Designated | - Manifesto Club | (410) | 410 | |||
| Designated | - Policy Exchange | (30,000) | 30,000 | |||
| 518&008 | (2,934) | 515,074 | ||||
| TOTAL FUNDS | 518,008 | (2,934) | 515,074 | |||
| Net movement in funds, included in the above |
are as follows: | |||||
| Incoming | Resources | Movement | ||||
| resources | expended | in funds | ||||
| Unrestricted funds |
||||||
| General fund | 84345 | (19,274) | 65,071 | |||
| Designated | - Centre forPolicy | Studies | 39,900 | (75,000) | (35,100) | |
| Designated | —The Brnge Group | 2/80 | (3,500) | (1820) | ||
| Designated | - Tax Payers' Alliance | 138,225 | (108,500) | 29,725 | ||
| Designated | - Politeia | (31,000) | (31,000) | |||
| Designated | - Manifesto Club | 2,090 | (2400) | (410) | ||
| Designated | - Policy Exchange | (30,000) | (30,000) | |||
| 266,$40 | (269,774) | (2,934) | ||||
| TOTAL FUNDS | 26tb840 | (269,774) | (2,934) | |||
| Comparatives for movement |
in funds | |||||
| Net | Transfers | |||||
| At | movement | between | At | |||
| 1.10.21 | in funds | funds | 30.9.22 | |||
| 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 | 168~6 | 11,383 | 179,619 | ||
| Designated | - Politeia | (50,000) | 50,000 | |||
| 515,874 | 2,134 | 518,008 | ||||
| TOTAL FUNDS | 515,874 | 2,134 | 518,008 |
| Incoming | Resources | Movement | |||
|---|---|---|---|---|---|
| resources | expended | in funds | |||
| Unrestricted funds |
|||||
| Geneml fund | 78,599 | (15,843) | 62,756 | ||
| Designated - Centre forPolicy Studies | 30,495 | (52,500) | (22,005) | ||
| Designated - Tax Payers' | Alliance | 94,383 | (83,000) | 11,383 | |
| Designated - Politeia | (50,000) | (50,000) | |||
| 203,477 | (201,343) | 2,134 | |||
| TOTAL FUNDS | 203,477 | (201,343) | 2,134 | ||
| A cunent year 12months | and prior year 12months combined position is as follows: | ||||
| Net | Transfers | ||||
| At | movement | between | At | ||
| 1.10.21 | in funds | funds | 30.9.23 | ||
| 6 | |||||
| Unrestricted funds |
|||||
| General fund | 266,512 | 127,827 | (112,630) | 281,709 | |
| Designated - Centre forPolicy Studies | 81,126 | (57,105) | 24,021 | ||
| Designated - The Bruge | Group | (1,220) | 1,220 | ||
| Designated - Tax Payers' | Alliance | 168,236 | 41,108 | 209,344 | |
| Designated - Politeia | (81,000) | 81,000 | |||
| Designated - Manifesto Club | (410) | 410 | |||
| Designated - Policy Exchange | (30,000) | 30,000 | |||
| 515,874 | (800) | 515,074 | |||
| TOTAL FUNDS | 515,874 | (800) | 515,074 |
| Incoming | Resources | Movement | ||
|---|---|---|---|---|
| resources | expended | in funds | ||
| Unrestricted | funds | |||
| General fund | 162,944 | (35,117) | 127,827 | |
| Designated - | Centre forPolicy Studies | 70,395 | (127,500) | (57,105) |
| Designated - | The Bruge Group | 2,280 | (3,500) | (1,220) |
| Designated - | Tax Payers' Alliance | 232,608 | (191,500) | 41,108 |
| Designated - | Politeia | (81,000) | (81,000) | |
| Designated - | Manifesto Club | 2,090 | (2,500) | (410) |
| Designated - | Policy Exchange | (30,000) | (30,000) | |
| 470,317 | (471,117) | (800) | ||
| TOTAL FUNDS | 470,317 | (471,117) | (800) |
| FORTBEYEARENDED 3 | 0SEPTEMBER2023 | |||
|---|---|---|---|---|
| 2023 | 2022 | |||
| INCOME AND ENDOWMENTS | ||||
| Donations and legacms | ||||
| Donations | 250,2$1 | 200,746 | ||
| Gilt aid | 250 | |||
| 250881 | 200,996 | |||
| Investment income |
||||
| Deposit account interest | 16,559 | 2,481 | ||
| Total incoming resources | 266,840 | 203,477 | ||
| EXPENDITURE | ||||
| Charitable activities |
||||
| Consultancy fees |
3,000 | 2,625 | ||
| Grants to institutions | for | projects | 250,500 | 185,500 |
| 253,500 | 188,125 | |||
| Support costs | ||||
| Governance costs |
||||
| Trustees' meeting expenses | 785 | 423 | ||
| Auditors' remuneration |
3,900 | 3,540 | ||
| Legal and pmfessional | fees | 780 | (162) | |
| Oflice expenses | 66 | 10 | ||
| Subscriptions | 469 | 406 | ||
| Travel expenses | 325 | 209 | ||
| Consultancy fees |
9,000 | 7,875 | ||
| Trustees indemnity | insurance | 949 | 917 | |
| 16,274 | 13,218 | |||
| Total resources expended | 269,774 | 201,343 | ||
| Net (expenditure)/income | (2,934) | 2,134 |