10.03.2016 Views

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

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!