Annual_Report2014
You also want an ePaper? Increase the reach of your titles
YUMPU automatically turns print PDFs into web optimized ePapers that Google loves.
67 2014 Financial and Related Statements<br />
Irish Auditing & Accounting Supervisory Authority<br />
Notes to Financial Statements<br />
18 Reconciliation of Surplus for the year to Net Cash from Operating Activities<br />
2014 2013<br />
€ €<br />
(Shortfall) for the year (26,074) (78)<br />
Non Operating Items:<br />
Less: Finance income (10,618) (14,798)<br />
(36,692) (14,876)<br />
Add:<br />
Increase/(Decrease) in Payables 78,571 (47,329)<br />
(Decrease)/Increase in Excess PABs Levy Income (123,421) 15,774<br />
Increase in Excess Departmental Grant Income 7,016 21,621<br />
Decrease in Grant Income Due from Department - 6,847<br />
Decrease/(Increase) in Receivables 6,265 (4,599)<br />
Decrease/(Increase) in Inventory 1,337 (1,500)<br />
(Increase) in Deferred Finance Lease Costs (2,133) -<br />
Increase in Finance Lease Obligations 10,654 -<br />
(Decrease) in Deferred Rent Incentive (1,452) (1,452)<br />
Depreciation 8,388 8,259<br />
(14,775) (2,379)<br />
Net Cash (Outflow) from Operating Activities (51,467) (17,255)<br />
19 Analysis of changes in net funds<br />
Cash at Bank<br />
& on Hand<br />
Cash on Fixed<br />
Term Deposit<br />
(Non-Reserve)<br />
Cash on Fixed<br />
Term Deposit<br />
(Reserve)<br />
TOTAL<br />
€ € € €<br />
Balance at 1 January, 2014 138,511 388,132 444,455 971,098<br />
Cash flow for year (84,618) 3,964 28,569 (52,085)<br />
Balance at 31 December, 2014 53,893 392,096 473,024 919,013