| Page | |||||
|---|---|---|---|---|---|
| Report ofthe | Trustees | 1 | to | 2 | |
| Independent | Examiner's | Report | |||
| Statement of | Financial | Activities | |||
| Balance Sheet | |||||
| Notes to the | Financial Statements | 6 | lo | 12 | |
| Detailed Statement ofFinancial Activities | 13 |
for the ear ended 5A ril |
2021 | ||||
|---|---|---|---|---|---|
| 2021 | 2020 | ||||
| Unrestricted | Total | ||||
| fund | funds | ||||
| Note | F | F | |||
| INCOME AND ENDOWMENTS | FROM | ||||
| Investment income |
26,586 . | 23,602 | |||
| Total income and | endowments | 26,586 | 23,602 | ||
| EXPENDITURE ON | |||||
| Raising funds | 6,241 | 5,516 | |||
| Charitable activities |
|||||
| Donations | 22,391 | 17,920 | |||
| Other | 1,627 | 1,218 | |||
| Total expenditure | 30,259 | 24,654 | |||
| NET INCOMING/(OUTGOING) | RESOURCES | (3,673) | (1,052) | ||
| Net gains/(losses) | on | investments | 150,171 | (114,931) | |
| NET MOVEMENT | IN | FUNDS | 146,498 | (115,983) | |
| RECONCILIATION | OF FUNDS | ||||
| Total funds brought | forward | 702,065 | 818,048 | ||
| TOTAL FUNDS CARRIED FORWARD | 848,563 | 702,065 |
| Th | e Them son Charitable Trust |
e Them son Charitable Trust |
||
|---|---|---|---|---|
| Balance Sheet | ||||
| ~05 | 5 2024 | |||
| 2021 | 2020 | |||
| Unrestricted | Total | |||
| fund | funds | |||
| Note | E | F | ||
| FIXEDASSETS | ||||
| Investments | 725,674 | 552,341 | ||
| TOTAL FIXEDASSETS | 725,674 | 552,341 | ||
| CURRENT ASSETS | ||||
| Cash at bank | 124,119 | 150,942 | ||
| CREDITORS | ||||
| Amounts falling due within one year |
10 | (1,230) | (1,218) | |
| NET CURRENT ASSETS | 122,889 | 149,724 | ||
| NET ASSETS | 848 503 | 202,065 | ||
| FUNDS | ||||
| Unrestricted funds |
848,563 | 702,065 | ||
| TOTAL FUNDS | 848,563 | 702,065 |
| Direct | ||||||||
|---|---|---|---|---|---|---|---|---|
| Costs (see | ||||||||
| note 4) | ||||||||
| Donations | 22,391 | |||||||
| DIRECT COSTS OF | CHARITABLE ACTIVITIES | |||||||
| Analysis ofcharitable | expenditure | |||||||
| 2021 | 2020 | |||||||
| E | E | |||||||
| Eastman Community |
Centre | 500 | ||||||
| StPeters | 3,920 | |||||||
| Demand | 2,000 | 1,500 | ||||||
| Mind | 1,500 | 1,000 | ||||||
| Royal British Legion | 3,000 | 2,500 | ||||||
| The Samaritans | 3,000 | 2,500 | ||||||
| RNLI Fare Share |
1,500 1,500 |
1,500 1,000 |
||||||
| Great Western Air Ambulance |
2,500 | 1,000 | ||||||
| Children's Hospice |
3,000 | 2,500 | ||||||
| Above and Beyond | 3,191 | |||||||
| Caring in Bristol |
1 200 | |||||||
| 22,391 | 17,920 | |||||||
| SUPPORT COSTS | ||||||||
| Governance | ||||||||
| Finance | costs | Totals | ||||||
| E | ||||||||
| Investment management |
costs | 6,241 | 6,241 | |||||
| Other resources expended | 1,627 | 1,627 | ||||||
| 6,241 | 1,627 | 7,868 | ||||||
| All costs incurred are | allocated to the sole activity | ofthe | charity. | |||||
| Support costs, included | in | the above, are | as follows: | |||||
| 2021 | 2020 | |||||||
| Investment | Other | |||||||
| management | resources | Total | Total | |||||
| costs | expended | activities | activities | |||||
| 6 | 6 | F | ||||||
| Tax credits | 811 | 811 | ||||||
| Management fees Accountants' fees- year |
end accounts | 5,430 | 5,430 | 5,516 | ||||
| and Independent Examination |
1,230 | 1,230 | 1,218 | |||||
| Bank charges and interest | 397 | 397 | ||||||
| 6,241 | 1,627 | 7,868 | 6,734 |
| Unrestricted | |||||||
|---|---|---|---|---|---|---|---|
| fundf | |||||||
| INCOME AND ENDOWMENTS | FROM | ||||||
| Investment income |
23,602 | ||||||
| Total income and endowments | 23,602 | ||||||
| EXPENDITURE ON | |||||||
| Raising funds | 5,516 | ||||||
| Charitable activities |
|||||||
| Donations | 17,920 | ||||||
| Other | 1,218 | ||||||
| Total expenditure | 24,654 | ||||||
| NET INCOMING/(OUTGOING) RESOURCES |
(1,052) | ||||||
| Net gains/(losses) on |
investments | (114,931) | |||||
| NET MOVEMENT IN |
FUNDS | %115,983) | |||||
| RECONCILIATION OF FUNDS |
|||||||
| Total funds brought | forward | 818,048 | |||||
| TOTAL FUNDS CARRIED FORWARD | 702 065 | ||||||
| FINANCIAL INSTRUMENTS |
|||||||
| The carrying amounts |
ofthe charity's | financial | instruments | are as follows: | |||
| Financial assets | See note | 2021 f |
2020 f |
||||
| Measured at fair value |
through | the statement | offinancial | ||||
| activities | |||||||
| - Fixed asset listed investments | 725.574 | 552,241 | |||||
| Measured at undiscounted amount |
|||||||
| -Cash at bank | 124,119 | 155,942 |
| FIXEDASSET INVESTMENTS | |
|---|---|
| Listed | |
| investments | |
| F | |
| MARKET VALUE | |
| At 6 April 2020 | 552,341 |
| Additions | 167,138 |
| Disposals | (196,356) |
| Revaluations | 202,551 |
| At 5 April 2021 | 725,674 |
| NET BOOK VALUE | |
| At 5April 2021 | 725,674 |
| At 5 April 2020 | 552,341 |
| 10. | CREDI | TORS | : AMOUNTS FALLING DUE |
WITHIN ONE YEAR | ||
|---|---|---|---|---|---|---|
| 2021 f |
2020 f |
|||||
| Other creditors | 1,230 | 1,218 | ||||
| 11. | MOVEMENT | IN FUNDS | ||||
| Net | ||||||
| movement | At | |||||
| At 6.4.20 | in funds | 5.4.21 | ||||
| F | E | |||||
| Unrestricted | funds | |||||
| General | fund | 702,065 | 146,498 | 848,563 | ||
| TOTAL | FUNDS | 702065 | 146,498 | 848,563 |
| Net movement | in funds, included |
in the above are as follo | ws: | ||
|---|---|---|---|---|---|
| Incoming | Resources | Gains and | Movement | ||
| resources | expended | losses | in funds | ||
| 6 | 6 | 6 | |||
| Unrestricted | funds | ||||
| General fund | 26,586 | (30,259) | 150,171 | 146,498 | |
| TOTAL FUNDS | 26,586 | ~30,259) | 150,171 | 146,498 |
| Net | ||||
|---|---|---|---|---|
| movement | At | |||
| At 6.4.19 | in funds | 5.4.20 | ||
| E | ||||
| Unrestricted | funds | |||
| General fund | 818,048 | (115,983) | 702,065 | |
| TOTAL FUNDS | 818,048 | ~115,983) | 702,065 |
| Comparative | net movement in fu |
nds, included in the abov |
e are as follows | : | |
|---|---|---|---|---|---|
| Incoming | Resources | Gains and | Movement | ||
| resources | expended | losses | in funds | ||
| 6 | |||||
| Unrestricted | funds | ||||
| General fund | 23,602 | (24,654) | (114,931) | (115,983) | |
| TOTAL FUNDS | 23,602 | ~24,654) | (114,931) | (115,983) |
| A curren | t yea | r 12months and prior year |
12months combined position is |
as follows: | |
|---|---|---|---|---|---|
| Net | |||||
| movement | At | ||||
| At 6.4.19 | in funds | 5.4.21 | |||
| 6 | |||||
| Unrestricted | funds | ||||
| General | fund | 818,048 | 30,515 | 848,563 | |
| TOTAL | FUNDS | 818,048 | 30,515 | 848,563 |
| A current yea above are as |
r 12 months and pr follows: |
ior year 12 months combi |
ned net movem |
ent in funds, i |
ncluded in t |
|---|---|---|---|---|---|
| Incoming | Resources | Gains and | Movement | ||
| resources | expended | losses | in funds | ||
| 6 | F | 6 | |||
| Unrestricted | funds | ||||
| General fund | 50,188 | (54,913) | 35,240 | 30,515 | |
| TOTAL FUNDS | 50,188 | ~54,913) | 35,240 | 30,515 |
| 2021 | 2020f | |
|---|---|---|
| INCOME AND ENDOWMENTS | ||
| Investment income UK equities, unit trusts and real estate Foreign equities and unit trusts Deposit account interest |
20,681 5,905 |
17,975 5,485 142 |
| 26,586 | 23,602 | |
| Total incoming resources |
26,586 | 23,602 |
| EXPENDITURE | ||
| Charitable activities Donations |
22,391 | 17,920 |
| Support costs | ||
| Finance Tax credits Management fees |
811 5,430 |
5,516 |
| 6,241 | 5,516 | |
| Governance costs | ||
| Accountants' fees- year end accounts and Independent Examination Bank charges and interest |
1,230 397 |
1,218 |
| 1,627 | 1,218 | |
| Total resources expended | 30,259 | 24,654 |
| Net expenditure before gains and losses |
(3,673) | (1,052) |
| Realised recognised gains and losses | ||
| Realised gains/(losses) on fixed asset investments |
(52,380) | 27,005 |
| Net (expenditure)/income |