| Unrestricted | Total | Total | ||||||
|---|---|---|---|---|---|---|---|---|
| funds | funds | funds | ||||||
| 2021 | 2021 | 2020 | ||||||
| Note | F | |||||||
| Income from: | ||||||||
| Investments | 26,731 | 26,731 | 35,874 | |||||
| Total income | 26,731 | 26,731 | 35,874 | |||||
| Expenditure on: |
||||||||
| Charitable activities |
3,4 | 28,280 | 28,280 | 46,009 | ||||
| Total expenditure | 28,280 | 28,280 | 46,009 | |||||
| Net expenditure before investment Net gains/(losses) on investments |
gains/(losses) | 7 | (1,549) 156,517 |
(1,549) 156,517 |
(10,135) (10,804) |
|||
| Net income / (expenditure) and losses |
before | other recognised | gains | 154,968 | 154,968 | (20,939) | ||
| Net movement In |
funds | 154,968 | 154,968 | (20,939) | ||||
| Reconciliation of |
funds: | |||||||
| Total funds brought | forward | 1,701,483 | 1,701,483 | 1,722,422 | ||||
| 1,856,451 | 1,856,451 | 1,701,483 | ||||||
| Total funds carried forward |
| 4. | Support costs | Support costs | ||||
|---|---|---|---|---|---|---|
| Total | Total | |||||
| Activities E |
2021 | 2020f | ||||
| Investment | management | costs | 6,890 | 6,890 | 9,409 | |
| Total 2020 | 9,409 | 9,409 |
| 6. | Gains and losses on revaluation | of investment | of investment | of investment | assets | ||
|---|---|---|---|---|---|---|---|
| 2021 | 2020 | ||||||
| E | |||||||
| Unrealised (losses)/gains on revaluation Realised gains/(losses) on disposal of |
of investment assets investment assets |
25,734 132,289 |
(41,504) 30,964 |
||||
| Foreign exchange (losses)/gains |
on revaluation | of | investment | ||||
| assets | (1,506) | (264) | |||||
| 156,517 | (10,804) | ||||||
| 7. | Fixed asset investments |
| Fixed asset i | nvestments | ||
|---|---|---|---|
| Listed | |||
| securities | |||
| Market value | |||
| At1 July2020 | 1,593,113 | ||
| Additions | 1,098,117 | ||
| Disposals | (975,322) | ||
| Revaluations | 25,733 | ||
| At 30June 2021 | 1,741,641 | ||
| Investments | at market value comprise: | ||
| 2021 | 2020 | ||
| Listed investments | 1,741,641 | 1,593,113 |
| Material investments | |||||||
|---|---|---|---|---|---|---|---|
| 30June | 30June | ||||||
| 2021 E |
2020f | ||||||
| Multi units Luxembourg | SICAV Shares D USD | 27,987 | 189,604 | ||||
| invesco Markets II Pic Shares Hedged GBP/US Treasury |
bond | 114,875 | |||||
| Pimco Funds: Global Investors Series PLC institutional | Class | 81,145 | 86,914 | ||||
| iShares PLC Shares UCITS ETF | 108,427 | 95,169 | |||||
| Coutts Equator UK Equity | GBPClass C - Distributing | 505,695 | 317,949 | ||||
| Coutts Actively Managed | Global Investment | 148,007 | |||||
| Coutts Actively Managed | UK Equity | 126,850 | |||||
| Coutts US Equity Index | Fund | 143,857 | |||||
| Coutts Actively Managed | US | 120,115 | |||||
| 1,262,083 | 804,511 | ||||||
| 8. | Debtors | ||||||
| 2021 | 2020f | ||||||
| Other debtors | 382 | 382 | |||||
| 9. | Creditors: Amounts falling due within one year |
||||||
| 2021 | 2020 | ||||||
| Bank loans and overdrafts | 1,400 | ||||||
| Other creditors | 50 | ||||||
| 50 | 1,450 |
| Statement o | ffunds - current ye | ar | ||||
|---|---|---|---|---|---|---|
| Balance at | ||||||
| Balance at | Gains/ | 30June | ||||
| 1 July 2020 | Income | Expenditure | (Losses) | 2021 | ||
| Unrestricted | funds | |||||
| General Funds - all funds | 1,701,483 | 26,731 | (28,280) | 156,517 | 1,856,451 |
| Statement offunds - prior year | |||||
|---|---|---|---|---|---|
| Balance at | |||||
| Balance at | Gains/ | 30June | |||
| 1July 2019 | Income | Expenditure | (Losses) | 2020 | |
| General Funds - all funds | 1,722,422 | 35,874 | (46,009) | (10,804) | 1,701,483 |
| Total offunds | 1,722,422 | 35,874 | (46,009) | (10,804) | 1,701,483 |
| Balance at | ||||||
|---|---|---|---|---|---|---|
| Balance at | Gainsl | 30June | ||||
| 1 July 2020 | Income | Expenditure | (Losses) | 2021 | ||
| E | E | |||||
| General | funds | 1,701,483 | 26,731 | (28,280) | 156,517 | 1,856,451 |
| Summary | offunds - prior year |
| Balance at | ||||||
|---|---|---|---|---|---|---|
| Balance at | Gains' | 30June | ||||
| 1July 2019 | Income | Expenditure | (Losses) | 2020 | ||
| E | ||||||
| General | funds | 1,722,422 | 35,874 | (46,009) | (10,804) | 1,701,483 |
| Analysis ofnet assets between funds - current year | |
|---|---|
| Unrestricted | |
| funds | |
| 2021 | |
| Fixed asset investments | 1,741,641 |
| Current assets | 114,860 |
| Creditors due within one year | (50) |
| 1,856,451 |
| Analysis of net assets between funds - prior year | |
|---|---|
| Unrestricted | |
| funds | |
| 2020 | |
| Fixed asset investments | 1,593,113 |
| Current assets | 109,820 |
| Creditors due within one year | (1,450) |
| 1,701,483 |