| Page | ||||
|---|---|---|---|---|
| Report ofthe Trustees | 1 | to | 4 | |
| Independent Examiner's |
Report | |||
| Statement of Financial | Activities | |||
| Balance Sheet | ||||
| Notes to the Financial Statements | 8 | to | 13 |
| 2021 | 2020 | ||||||
|---|---|---|---|---|---|---|---|
| Unrestricted | Restncted | Total | Total | ||||
| Notes | funcls f |
fund 6 |
funds 5 |
funds 8 |
|||
| INCOME AND ENDOWMENTS | FROM | ||||||
| Donations and legacies |
2 | 44,857 | 15,150 | 60,007 | 113,501 | ||
| Investment income |
3 | 4,871 | 4,871 | 7,783 | |||
| Total | 49,728 | 15,150 | 64,878 | 121,284 | |||
| EXPENDITURE ON | |||||||
| Raising funds | 4 | 3,639 | 3,639 | 63,073 | |||
| Charitable activities |
|||||||
| Raising funds for research | 32,939 | 15,150 | 48,089 | 100,663 | |||
| Total | 36,578 | 15,150 | 51,728 | 163,736 | |||
| Net gains/(losses) on |
investments | 35,519 | 35,519 | (32,846) | |||
| NET INCOME/(EXPENDITURE) | 48,669 | 48,669 | (75,298) | ||||
| RECONCILIATION OF FUNDS |
|||||||
| Total funds brought | forward | 225,282 | 225,282 | 300,580 | |||
| TOTAL FUNDS CARRIED FORWARD | 273,951 | 273,951 | 225,282 |
| BALANCE SHEET | |||
|---|---|---|---|
| 31 MARCH 2021 | |||
| 2021 | 2020 | ||
| Notes | 6 | ||
| FIXEDASSETS | |||
| Investments | 10 | 232,535 | 179,536 |
| CURRENT ASSETS | |||
| Cash at bank | 43,044 | 46,069 | |
| CREDITORS | |||
| Amounts falling due within one year |
(1,628) | (323) | |
| NET CURRENT ASSETS | 41,416 | 45,746 | |
| TOTAL ASSETS LESSCURRENT | |||
| LIABILITIES | 273,951 | 225,282 | |
| NET ASSETS | 273,951 | 225,282 | |
| FUNDS | 13 | ||
| Unrestricted funds |
273,951 | 225,282 | |
| TOTAL FUNDS | 273,951 | 225,282 |
| Further | explanation | explanation | explanation | of the nature | of the nature | and purpose | of each fund | is included | in the notes to the | in the notes to the | financial |
|---|---|---|---|---|---|---|---|---|---|---|---|
| statements. | |||||||||||
| DONATIONS | AND | LEGACIES | |||||||||
| 2021 | 2020 | ||||||||||
| F | F | ||||||||||
| Income | from generating | funds | 44,857 | 113,501 | |||||||
| Grants | 15,150 | ||||||||||
| 60,007 | 113,501 | ||||||||||
| Grants | received, | included | in the above, are as | follows: | |||||||
| 2021 | 2020 | ||||||||||
| F | E | ||||||||||
| Covid-19 JRS | 15,150 |
| INVESTMENT INCOME | INVESTMENT INCOME | INVESTMENT INCOME | ||||||
|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | |||||||
| E | E | |||||||
| Dividends from investments |
4,871 | 7,752 | ||||||
| Deposit account interest | 31 | |||||||
| 4,871 | 7,783 | |||||||
| 4. | RAISING FUNDS | |||||||
| Raising donations | and | legacies | ||||||
| 2021 | 2020 | |||||||
| F | E | |||||||
| Consultancy | 4,380 | |||||||
| Smile 4Wessex Fundraising | 1,738 | 56,548 | ||||||
| Investment | management | fees | 1,901 | 2,145 | ||||
| 3,639 | 63,073 | |||||||
| 5. | CHARITABLE ACTIVITIES COSTS | |||||||
| Support | ||||||||
| Direct | costs (see | |||||||
| Costs | note 6) f |
Totals | ||||||
| Raising funds for research | 43,007 | 5,082 | 48,089 | |||||
| 8. | SUPPORT | COSTS | ||||||
| Governance | ||||||||
| costs | ||||||||
| Raising funds for research | 5,082 | |||||||
| Support costs, included | in | the above, are as follows: | ||||||
| Governance | costs | |||||||
| 2021 | 2020 | |||||||
| Raising | ||||||||
| funds for | Total | |||||||
| research | activities | |||||||
| E | 5 | |||||||
| Accountancy | and legal fees | 5,082 | 2,783 |
| The average monthly number of |
em | ployees during the year |
was as follows: | ||
|---|---|---|---|---|---|
| 2021 | 2020 | ||||
| Average staff | 1 | 1 | |||
| No employees received emoluments |
in excess of660,000. | ||||
| COMPARATIVES FOR THE STATEIIENT OF FINANCIAL | ACTIVITIES | ||||
| Unrestricted | Restricted | Total | |||
| funCIS | fund | funds | |||
| INCOME AND ENDOWMENTS | FROM | ||||
| Donations and legacies |
113,501 | 113,501 | |||
| Investment income |
7,783 | 7,783 | |||
| Total | 121,284 | 121,284 | |||
| EXPENDITURE ON | |||||
| Raising funds | 63,073 | 63,073 | |||
| Charitable activities |
|||||
| Raising funds for research | 100,663 | 100,663 | |||
| Total | 163,736 | 163,736 | |||
| Net gains/(losses) on investments |
(32,846) | (32,846) | |||
| NET INCOME/(EXPENDITURE) | (75,298) | (75,298) | |||
| RECONCILIATION OF FUNDS |
|||||
| Total funds brought forward |
300,580 | 300,580 | |||
| TOTAL FUNDS CARRIED FORWARD | 225,282 | 225,282 |
| Listed | |||||||
|---|---|---|---|---|---|---|---|
| investment | |||||||
| s | |||||||
| MARKET VALUE | |||||||
| At 1 April 2020 | 179,536 | ||||||
| Additions | 31,315 | ||||||
| Disposals | (13,835) | ||||||
| Revaluations | 35,519 | ||||||
| At 31 March | 2021 | 232,535 | |||||
| NET BOOK | VALUE | ||||||
| At 31 March | 2021 | 232,535 | |||||
| At 31 March | 2020 | 179,536 | |||||
| CREDITORS: AMOUNTS | FALLING | DUE WITHIN ONE | YEAR | ||||
| 2021 | 2020 | ||||||
| 6 | 6 | ||||||
| Taxation and social security | 188 | 323 | |||||
| Other creditors | 1,440 | ||||||
| 1,628 | 323 | ||||||
| ANALYSIS | OF NET ASSETS BETWEEN FUNDS | ||||||
| 2021 | 2020 | ||||||
| Unrestricted | Restricted | Total | Total | ||||
| funds | fund | funds | funds | ||||
| F | E | ||||||
| Investments | 232,535 | 232,535 | 179,536 | ||||
| Current assets | 43,044 | 43,044 | 46,069 | ||||
| Current liabilities |
(1,628) | (1,628) | (323) | ||||
| 273,951 | 273,951 | 225,282 | |||||
| MOVEMENT IN FUNDS |
|||||||
| Net | |||||||
| movement | At | ||||||
| At | 1.4.20 | in funds | 31.3.21 | ||||
| 6 | F | ||||||
| Unrestricted | funds | ||||||
| General fund |
195,282 | 48,669 | 243,951 | ||||
| Designated | fund | 30,000 | 30,000 | ||||
| 225,282 | 48,669 | 273,951 | |||||
| TOTAL FUNDS | 225,282 | 48,669 | 273,951 |
| Net movement | in funds, included |
in the above are as follo | ws: | ||
|---|---|---|---|---|---|
| Incoming | Resources | Gains and | Movement | ||
| resources | expended | losses | in funds | ||
| 8 | 8 | 8 | |||
| Unrestricted | funds | ||||
| General fund |
49,728 | (36,578) | 35,519 | 48,669 | |
| Restricted funds | |||||
| Covid-19 JRS | 15,150 | (15,150) | |||
| TOTAL FUNDS | 64,878 | (51,728) | 35,519 | 48,669 |
| Comparatives | Comparatives | Comparatives | for | movement | in | funds | ||||
|---|---|---|---|---|---|---|---|---|---|---|
| Net | Transfers | |||||||||
| movement | between | At | ||||||||
| At 1.4.19 | in funds | funds | 31.3.20 | |||||||
| F | F | f | ||||||||
| Unrestricted | funds | |||||||||
| General | fund | 154,580 | (75,298) | 116,000 | 195,282 | |||||
| Designated | fund | 146,000 | (116,000) | 30,000 | ||||||
| 300,580 | (75,298) | 225,282 | ||||||||
| TOTAL | FUNDS | 300,580 | (75,298) | 225,282 |
| Compara | tive | net movement in fu |
nds, included in the above |
are as follows: | ||
|---|---|---|---|---|---|---|
| Incoming | Resources | Gains and | Movement | |||
| resources | expended | losses | in funds | |||
| 8 | 8 | F | ||||
| Unrestricted | funds | |||||
| General | fund | 121,284 | (163,736) | (32,846) | (75,298) | |
| TOTAL | FUNDS | 121,284 | (163,736) | (32,846) | (75,298) |