| Page | |||
|---|---|---|---|
| Reference and Administrative Details |
|||
| Report of the Trustees | 2 | to | 9 |
| Report of the Independent Auditors |
10 | to | 12 |
| Statement of Financial Activities |
13 | ||
| Balance Sheet | 'l4 | ||
| Cash Flow Statement | 15 | ||
| Notes to the Cash Flow Statement | 16 | ||
| Notes to the Financial Statements | 17 | to | 23 |
| Detailed Statement of Financial Activities |
24 |
| Trustees | Lord J L Whitty | Chairman | Chairman | Chairman | |||
|---|---|---|---|---|---|---|---|
| Mr R KTurner OBE | |||||||
| Miss AJOverton-Wood | |||||||
| Mr A S H Silverman | |||||||
| Dr S M Sharland | |||||||
| Company | secretary | Ms S Holroyd | |||||
| Registered | office | 60 Trafalgar Square |
|||||
| London | |||||||
| WC2N 5DS | |||||||
| Registered | company | number | 02069723 (England | and | Wales) | ||
| Registered | charity number | 295573 | |||||
| Auditors | Haines Watts | ||||||
| Chartered Accountants |
and Statutory | Auditor | |||||
| 178Buckingham | Avenue | ||||||
| Slough | |||||||
| Berkshire | |||||||
| SI 1 4RD | |||||||
| Bankers | Barclays Bank Pic | ||||||
| 8 Market Place | |||||||
| Basingstoke | |||||||
| RG21 7QA |
| 2021 | 2020 | ||||||
|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | ||||
| fund | fund | funds | funds | ||||
| Notes | 2 | ||||||
| Income and endowments | from | ||||||
| Charitable activities |
|||||||
| Charitable activities |
464,326 | 93,397 | 557,723 | 359,278 | |||
| Expenditure on |
|||||||
| Charitable activities |
|||||||
| Charitable activities |
144,595 | 94,255 | 238,850 | 246,081 | |||
| Other | ~189757 | 189,757 | 91,878 | ||||
| Total | 334,352 | 94,255 | 428,607 | 337,959 | |||
| NET INCOME/(EXPENDITURE) | 129,974 | (858) | 129,116 | 21,319 | |||
| Reconciliation of funds |
|||||||
| Total funds brought | forward | 192,449 | 858 | 193,307 | 171,988 | ||
| Total funds carried | forward | ~322 423 | ~322 423 | 193,307 |
| 2021 | 2020 | ||||
|---|---|---|---|---|---|
| Unrestricted | Resbfcted | Total | Total | ||
| fund | fund | funds | funds | ||
| Notes | 6 | 6 | 6 | ||
| Fixed assets | |||||
| Tangible assets | 9 | 82 | 82 | 623 | |
| Current assets | |||||
| Debtors Cash at bank |
10 | 73,725 ~343800 |
73,725 ~343800 |
129,170 181,906 |
|
| 417,525 | 417,525 | 311,076 | |||
| Creditors | |||||
| Amounts falling due within one year |
11 | (95,184) | (95,184) | (118,392) | |
| Net current assets | 322,341 | ~322 341 | 192,684 | ||
| Total assets less current liabilities | 322,423 | 322,423 | 193,307 | ||
| NET ASSETS | ~322 423 | 322 423 | 193,307 | ||
| Funds | 12 | ||||
| Unrestricted funds Restricted funds |
322,423 | 192,449 858 |
|||
| Total funds | 322,423 | 193307 |
| 2021 | 2020 | |||||
|---|---|---|---|---|---|---|
| Notes | ||||||
| Cash flows from operating | activities | |||||
| Cash generated from operations |
~161 894 | 24,108 | ||||
| Net cash provided by operating |
activities | ~161 894 | 24,108 | |||
| Change In cash and cash |
equivalents | in | ||||
| the reporting period |
161,894 | 24,108 | ||||
| Cash and cash equivalents | at | the | ||||
| beginning of the reporting |
period | ~181 906 | 157,798 | |||
| Cash and cash equivalents | at | the end | of | |||
| the reporting period |
343,800 | 181,906 |
| Reconciliation of net income |
Reconciliation of net income |
to net cash flow from operating | to net cash flow from operating | activities | ||
|---|---|---|---|---|---|---|
| 2021 | 2020 | |||||
| Net Income for the | reporting | period (as per the Statement | of | Financial | ||
| Activities) | 129,116 | 21,319 | ||||
| Adjustments for: |
||||||
| Depreciation charges |
541 | 960 | ||||
| Decrease/(increase) | in debtors | 55,445 | (85,830) | |||
| (Decrease)fincrease | in creditors | ~23208) | 87,659 | |||
| Net cash provided by operations |
~161 894 | 24,108 |
| 2. | Analysis | of changes | ln net funds | |||
|---|---|---|---|---|---|---|
| At 1/1/21 | Cash flow | At 31/12/21 | ||||
| 2 | 2 | 2 | ||||
| Net cash | ||||||
| Cash at bank | ~181906 | ~161 894 | ~343800 | |||
| ~181 906 | ~161 894 | ~343800 | ||||
| Total | 181,906 | 161,894 | 343,800 |
| 2. | Income from charitable | activities | activities | ||||
|---|---|---|---|---|---|---|---|
| 2021 | 2020 | ||||||
| Activity | 2 | ||||||
| Research projects | Charitable | activities | 413,763 | 331,723 | |||
| Grants | Charitable | activities | ~143960 | 27,555 | |||
| ~557723 | 359,278 | ||||||
| Grants received, included |
in the above, are | as follows: | |||||
| 2021 | 2020 | ||||||
| 2 | |||||||
| Road Safety Trust | 122,343 | 5,840 | |||||
| E IB Road Safety Partnership | 8,856 | 8,851 | |||||
| DFT Review of ODTF Report | 12,864 | ||||||
| EuroRAP Support Grant | ~12761 | ||||||
| 143,960 | 27,555 | ||||||
| 3. | Charitable activities costs |
||||||
| Direct | |||||||
| Costs | |||||||
| 2 | |||||||
| Charitable activities |
~238850 | ||||||
| 4. | Supporlcosts | ||||||
| Governance | |||||||
| Management | costs | Totals | |||||
| 2 | 2 | ||||||
| Other resources expended |
185,042 | 4715 | ~189757 | ||||
| 5. | Net Income/(expenditure) | ||||||
| Net income/(expenditure) | is stated after charging/(crediting): | ||||||
| 2021f | 2020 | ||||||
| Auditors' remuneration |
4,715 | 4,220 | |||||
| Depreciation - owned assets |
541 | 960 | |||||
| Net (gains) / losses on foreign |
exchange | ~191) | 363 |
| During the year, trust Staft costs |
ees' |
were | re | imbursed |
foi | l (202 | 0:foll) for t | heir travel | expense | s | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021f | 2020f | ||||||||||
| Wages and salaries | 133,297 | 67,738 | |||||||||
| Other pension costs | ~10447 | 6,812 | |||||||||
| 143,744 | 74,550 | ||||||||||
| The average monthly |
number | of | employees | during the year was | as follows: | ||||||
| 2021 | 2020 | ||||||||||
| Tl'Ustees | 5 | 5 | |||||||||
| Employees | 4 | 3 | |||||||||
| The number of employees |
whose | employee | benefits | (excluding | employer | pension | costs) exceeded | f60,000 was: | |||
| 2021 | 2020 | ||||||||||
| f60,001 —f70,000 | |||||||||||
| Comparatlves for the statement |
of financial | activities | |||||||||
| Unrestr | Icted | Restricted | Total | ||||||||
| fundf | fundf | fundsf | |||||||||
| Income and endowments | from | ||||||||||
| Charitable activities |
|||||||||||
| Charitable activities |
337,499 | 21,779 | 359,278 | ||||||||
| Expenditure on |
|||||||||||
| Charitable activities |
|||||||||||
| Charitable activities |
225,160 | 20,921 | 246,081 | ||||||||
| Other | 9'I,878 | 91,878 | |||||||||
| Total | 317,038 | 20,921 | 337,959 | ||||||||
| NET INCOME | 20,461 | 858 | 21,319 | ||||||||
| Reconciliation offunds |
|||||||||||
| Total funds brought | forward | 171,988 | 171,988 | ||||||||
| Total funds carried | forward | 192,449 | 858 | 193,307 |
| Computer | |||||||
|---|---|---|---|---|---|---|---|
| equipment | |||||||
| 8 | |||||||
| Cost | |||||||
| At 1 January | 2021 and | 31 December 2021 | 2,880 | ||||
| Depreciation | |||||||
| At 1 January | 2021 | 2,257 | |||||
| Charge for year | 541 | ||||||
| At 31 December 2021 | 2,798 | ||||||
| Net book value | |||||||
| At 31 December 2021 | 82 | ||||||
| At 31 December 2020 | 623 | ||||||
| 10. | Debtors: amounts | falling due within one year | |||||
| 2021 | 2020 | ||||||
| 2 | |||||||
| Trade debtors | 636 | 18,370 | |||||
| Other debtors | 29,370 | 7,907 | |||||
| Prepayments | and accrued income | ~43719 | 102,893 | ||||
| ~73725 | ~129170 | ||||||
| 11. | Creditors: amounts | falling due within one year | |||||
| 2021 | 2020 | ||||||
| 9 | |||||||
| Trade creditors | 1,120 | ||||||
| Social security and | othertaxes | 5,477 | 886 | ||||
| VAT | 5,669 | 2,295 | |||||
| Other creditors | 34,391 | 25, 'I 72 | |||||
| Accruals and | deferred | income | ~48 527 | 90,039 | |||
| ~95 184 | ~118392 | ||||||
| 12. | Movement In |
funds | |||||
| Net | |||||||
| movement | At | ||||||
| At 1/1/21 | In fundsf | 31/12/21 | |||||
| Unrestricted | funds | ||||||
| General fund |
192,449 | 129,974 | 322,423 | ||||
| Restricted funds | |||||||
| Restricted Fund |
858 | (858) | |||||
| TOTAL FUNDS | ~193307 | ~129116 | 322,423 |
| Net movement in funds, included in the abo |
ve are as follows: | ||
|---|---|---|---|
| Incoming | Resources | Movement | |
| resources | expended | in funds | |
| 2 | |||
| Unrestricted funds |
|||
| General fund |
464,326 | (334,352) | 129,974 |
| Restricted funds | |||
| Restricted Fund |
93,397 | (94,255) | (858) |
| TOTAL FUNDS | 557,723 | ~428607) | ~129116 |
| Net | |||||
|---|---|---|---|---|---|
| movement | At | ||||
| At 1/1/20 | In funds | 31/12/20 | |||
| 2 | |||||
| Unrestricted | funds | ||||
| General fund |
171,988 | 20,461 | 192,449 | ||
| Restricted | funds | ||||
| Restricted Fund |
858 | 858 | |||
| TOTAL FUNDS | 17'I,988 | 21,319 | 193,307 | ||
| Comparative | net movement | In funds, included | in the above are as follows: | ||
| Incoming | Resources | Movement | |||
| resources | expended | In funds | |||
| 2 | 6 | ||||
| Unrestricted | tunds | ||||
| General fund |
337,499 | (317,038) | 20,461 | ||
| Restricted | funds | ||||
| Restricted Fund |
21,779 | (20,921) | 858 | ||
| TOTAL FUNDS | 359,278 | (337,959) | 21,319 |
| 2021 | 2020 | ||
|---|---|---|---|
| Income and endowments | |||
| Charitable activities |
|||
| Research projects Grants |
413,763 143,960 |
331,723 27,555 |
|
| ~557723 | 359,278 | ||
| Total Incoming resources |
557,723 | 359,278 | |
| Expenditure | |||
| Charitable activities |
|||
| Research projects | 238,850 | 246,081 | |
| Support costs | |||
| Management | |||
| Wages Pensions |
133,297 10,447 |
67,738 6,812 |
|
| Membership fees |
5,703 | 5,304 | |
| Insurance | 1,425 | 1,081 | |
| Exchange differences | (191) | 363 | |
| Bank charges Printing |
233 133 |
344 56 |
|
| Computer costs |
970 | 582 | |
| Communications | 4,618 | 240 | |
| Subscriptions | 288 | 522 | |
| Legal and professional Office costs |
costs | 17,112 10,466 |
351 3,305 |
| Computer equipment |
541 | 960 | |
| 185,042 | 87,658 | ||
| Governance costs | |||
| Auditors' remuneration |
4715 | 4,220 | |
| Total resources expended |
428,607 | 337,959 | |
| Net Income | 129,116 | 21,319 |