| Page | ||||
|---|---|---|---|---|
| Report ofthe Trustees | I | to | 5 | |
| Report ofthe Independent Auditors |
6 | to | 8 | |
| Statement ofFinancial Activities | ||||
| Balance Sheet | 10 | |||
| Notes to the Financial Statements | 11 | to | 17 | |
| Detailed Statement ofFinaucial | A,ctivities | 18 | to | 19 |
| 30.6.22 | 30.6.21 | |||
|---|---|---|---|---|
| Unrestricted | Total | |||
| fund | funds | |||
| Notes | ||||
| INCOME AND ENDOWMENTS FROM | ||||
| Donations snd legacies |
19,160 | 8,942 | ||
| Charitable activities |
||||
| Subscriptions | 102,083 | 96,816 | ||
| Other income | 7,238 | 2,478 | ||
| Investment income |
16 | |||
| Total | 128,497 | 108,243 | ||
| EXPENDITURE ON | ||||
| Charitable activities |
||||
| Charitable activities |
81,717 | 88,679 | ||
| NET INCOME | 46,780 | 19,564 | ||
| RECONCILIATION | OFFUNDS | |||
| Total funds brought forward | 69,068 | 49,504 | ||
| TOTAL FUNDSC~ FORWARD | 115,848 | 69,068 |
| Balance Sheet | |||
|---|---|---|---|
| 30Jrme 2022 | |||
| 30.6.22 | 30.6.21 | ||
| Total | Total | ||
| funds | full de | ||
| Notes | |||
| FIXEDASSETS | |||
| Investments | 100 | 100 | |
| CURRENT ASSETS | |||
| Debtors | 45,649 | 35,970 | |
| Cash at bank and in hand | 138,454 | 97,075 | |
| 184,103 | 133,045 | ||
| CREDITORS | |||
| Amounts falling due within one year |
(68,355) | (64,077) | |
| NET CURRENT ASSETS | 115,748 | 68,968 | |
| TOTAL ASSETSLESS CURRENT | |||
| LIABILITIES | 115,848 | 69,068 | |
| NET ASSETS | 115,848 | 69,068 | |
| FUNDS | 10 | ||
| Unrestricted funds |
115,848 | 69,068 | |
| TOTAL FUNDS | 115,848 | 69,068 |
| The average monthly number ofem |
ployees during the year was as follows: |
||
|---|---|---|---|
| 30.6.22 | 30.6.21 | ||
| Administration | 2 | 2 | |
| No employees received emolmnents in excess off60,000. COMPARATIVES FORTHK STATEMENT OF FINANCIALA~S |
|||
| Unrestricted | |||
| fund | |||
| INCOME AND ENDOWMENTS | FROM | ||
| Donations and legacies |
8,942 | ||
| Charitable activities |
|||
| Subscriptions | 96,816 | ||
| Other income | 2,478 | ||
| Investment income |
|||
| Total | 108343 | ||
| EXPENDITURE ON | |||
| Charitable activities |
|||
| Charitable activities |
88,679 | ||
| NKT INCOME | 19,564 | ||
| Pae13 | continued „ |
| RECONCILIATION OFFUNDS |
|
|---|---|
| Total funds brought fomvard | 49,504 |
| TOTAL FUNDS CARRIED FORWARD | 69,068 |
| FIXEDASSETINVESTMKNTS |
| ults for the y | ear are as follows; | ||
|---|---|---|---|
| 30.6.22 | 30.6.21 | ||
| Assets | 3,241 | 3,441 | |
| Liabilities | (1,375) | (1,339) | |
| Shareholders' | Funds | 1,866 | 2,102 |
| 30.6.22 | 30.6.21 | ||
| Tul'never | |||
| Expenditure | (236) | (126) | |
| (Loss)/Profit | for the year | (236) | 126 |
| 30.6.22 | 30.6.21 | ||||||
|---|---|---|---|---|---|---|---|
| Trade debtors | 27,346 | 20,214 | |||||
| Amounts owed by group undertakings Other debtors Prepayments and accrued income |
337 1,296 16,670 |
108 1,296 14,352 |
|||||
| 45,649 | 35,970 | ||||||
| CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR | 30.6.22 | 30.6.21 | |||||
| Trade creditors | 3,192 | 2,383 | |||||
| Subscriptions in advance Social security and other taxes Accruals and deferred income |
60,001 692 4,470 |
52,174 600 8,920 |
|||||
| 68,355 | 64,077 | ||||||
| 10. | MOVKMKNT | IN FUNDS | |||||
| Net | |||||||
| movement | At | ||||||
| At 1.721 | in funds | 30.6.22 | |||||
| f | |||||||
| Unrestricted | funds | ||||||
| General fund | 69,068 | 46,780 | 115,848 | ||||
| TOTAL FUNDS | 69,068 | 46,780 | 115,848 | ||||
| Net movement | in funds, included | in the above are as follows: | |||||
| Incoming | Resources | Movement | |||||
| resources | expended | in funds | |||||
| 8 | 8 | ||||||
| Unrestricted | funds | ||||||
| General fund | 128,497 | (81,717) | 46,780 | ||||
| TOTAL FUNDS | 128,497 | (81,717) | 46,780 |
| Comparatives | for movement in funds |
|||
|---|---|---|---|---|
| Net | ||||
| movement | At | |||
| At 1.7.20 | in funds | 30.6.21 | ||
| 8 | 8 | |||
| Unrestricted General fund |
funds | 49,504 | 19,564 | 69,068 |
| TOTAL FUNDS | 49,504 | 19,564 | 69,068 |
| Comparative | net movement in funds, included |
in the above are as follows: | ||
|---|---|---|---|---|
| Incoming | Resources | Movement | ||
| resoulves | expended | in funds | ||
| 8 | ||||
| Unrestricted General fund |
funds | 108,243 | (88,679) | 19,564 |
| TOTAL FUNDS | 108,243 | (88,679) | 19,564 |
| Deferred | income | comprises ofsubscription | income recieved which relates to future periods. | |
|---|---|---|---|---|
| Balance | as at 1st | July 2021 | 52,174 | |
| Amount | released | to income earned from other trading activities | (52,174) | |
| Amount | deferred | in the year | 60,001 | |
| Balance | as at 30th June 2022 | 60,001 |
| The Safety and Reliability | Society | |||
|---|---|---|---|---|
| (Limited by Guarantee) | ||||
| Detailed Statement ofFinancial Activities | ||||
| for the Year Ended 30June 2022 | ||||
| 30.6.22 | 30.6.21 | |||
| INCOME AND ENDOWMENTS | ||||
| Donations and legacies |
||||
| Donations | 19,160 | 8,942 | ||
| Investmeut income |
||||
| Deposit account interest | 16 | |||
| Charitable activities |
||||
| Subscriptions | 105,147 | 96,816 | ||
| Other income | 4,174 | 2,478 | ||
| 109,321 | 99,294 | |||
| Total incoming resources | 128,497 | 108,243 | ||
| Charitable activities |
||||
| Wages | 37,102 | 36,862 | ||
| Pensions | 1,290 | 1,263 | ||
| Insurance | 394 | |||
| Postage and stationery | 2,911 | 2,295 | ||
| Expenses recharged 0am SaRS | 23,707 | 26,706 | ||
| Journal expenses | 8,286 | 13,044 | ||
| 73,690 | 80,614 | |||
| Support costs | ||||
| Finance | ||||
| Rates and water | 973 | 264 | ||
| Bank charges | 2,380 | 2,353 | ||
| 3,353 | 2,617 | |||
| Other | ||||
| Sunchdes | 2,581 | 1,178 | ||
| Branch Grants | (250) | 200 | ||
| 2,331 | 1,378 | |||
| Governance costs |
||||
| Auditors' remuneration |
2,546 | 2,550 | ||
| Carried forward | 2,546 | 2,550 |
| for the Year Ended 30Ju | ne 2022 | ||
|---|---|---|---|
| 30.6.22 | 30.6.21 | ||
| Governance | costs | ||
| Brought forward | 2,546 | 2,550 | |
| Engineering | Council and Hazard Fonun fees | (203) | 1,520 |
| 2,343 | 4,070 | ||
| Total resources | expended | 81,717 | 88,679 |
| Net income | 46,780 | 19,564 |