THE HAREBELL CENTENARY FUND
TRUSTEES’ REPORT AND FINANCIAL STATEMENTS
YEAR ENDED 31 DECEMBER 2023
THE HAREBELL CENTENARY FUND
I N D E X
Year ended 31 December 2023
| Page | |
|---|---|
| Trustees’ annual report | 2 |
| Independent examiner’s report | 7 |
| Statement of financial activities | 8 |
| Balance sheet | 9 |
| Notes to the financial statements | 10 |
| Appendix: Investment portfolio | 15 |
| (not filed with the Charity Commission) |
1
THE HAREBELL CENTENARY FUND
T R U S T E E S ' A N N U A L R E P O R T
Year ended 31 December 2023
The Trustees present their annual report along with the financial statements of the Charity for the year ended 31 December 2023. The financial statements have been prepared in accordance with the accounting policies set out on pages 10 and 11 and comply with the Charity’s Trust Deed, the Charities Act 2011 and the Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Report Standard applicable in the UK and Republic of Ireland (FRS102).
Structure, governance and management
The Harebell Centenary Fund is an unincorporated registered charity, which was created by Deed on 18 June 1991, with the initial Trust Fund of £100 cash. The Trustees shall hold the capital and the income of the Trust Fund upon trust to apply the income and as far as may be necessary the capital for or towards such charitable purposes and to make donations to such charitable bodies or institutions at such times and in such manner as the Trustees may in their absolute discretion think fit.
The minimum number of Trustees, as required by the governing Deed, is three. Trustees serve an indefinite term based on their relative experience and contribution to the Charity as a whole. In selecting new Trustees the existing Trustees’ policy is to take account of the benefits of appointing a person who through residence, occupation, employment or otherwise has special knowledge of the area of benefit or who is otherwise able, by virtue of his or her personal or professional qualifications, to make a contribution to the pursuit of the objects or the management of the Charity.
Trustees are given a copy of the Charity’s governing document, accounts and financial information, policies and anything else that explains how it works.
The Trustees meet on a six-monthly basis to agree the broad strategy and areas of activity for the Charity, including consideration of grant-making, investment, reserves and risk management policies and performance. The day to day administration of grants and the processing and handling of applications prior to the consideration of the Trustees is handled by the Administrator. All Trustees give of their time freely and no Trustee remuneration was paid in the year. Details of Trustee expenses and related party transactions are disclosed in note 8 to the accounts. Trustees are required to disclose all relevant interests and in accordance with the Charity’s policy withdraw from decisions where a conflict of interest arises.
Risk management
The Trustees have considered the major risks to which the Charity is exposed and have reviewed those risks and established systems and procedures to manage those risks. Major risks identified by the Trustees are the volatility of market values of the quoted investments held, and their short and long term performance and viability, together with the proper use of grants given by the Charity each year. The Trustees will continue to keep the adequacy of the systems in place under review. The Trustees considered that the greatest risk was the misuse of the funds that are held in custody by the brokers. However, the Trustees had assessed the risk and, given the regulatory regime to which the investment managers are subject, were satisfied that the level of risk was minimal such that it was appropriate to be accepted by the Trustees.
Objects, objectives and principal activities for the public benefit
Under the terms of the original Deed, the Trustees have discretion to pay or apply the Trust Fund or the income thereof to further the advancement of the education of the general public particularly in matters of providing funding to young persons to further their education, the promotion of neurological and neurosurgical research and the relief of sickness and suffering amongst animals and generally for such purposes or objects which are from time to time recognised as exclusively charitable according to the law of England and Wales.
The Trustees, having regard to the public benefit guidance published by the Charity Commission in accordance with section 17 of the Charities Act 2011, consider that the purposes and activities of the charity satisfy the requirements of the public benefit test set out in section 4 of the same Act. The Charity carries out these objects by providing grants to institutions which are also UK registered charities and whose objects comply with the Charity’s criteria. Whilst the Trustees are mindful of their own obligation to ensure that the Charity benefits the public generally, they take some assurance from the fact that the recipients of grants are themselves regulated to ensure that they operate in accordance with the guidance from the Charity Commission on public benefit.
2
THE HAREBELL CENTENARY FUND
T R U S T E E S ' A N N U A L R E P O R T ( C O N T I N U E D )
Year ended 31 December 2023
Objects, objectives and principal activities for the public benefit (continued)
The main aims of the Charity are:
-
To support charitable causes which are of particular interest to each individual Trustee together with causes which are of interest to the Trustees as a whole.
-
To provide charitable funding in accordance with the governing Trust Deed and the Objects contained within.
-
To maintain resources at a reasonable level in order to continue to provide general charitable assistance in the foreseeable future.
The main objectives for the year are shaped by these strategic aims with a view to continuing to fund chosen general charitable causes in line with the Trust Deed.
Grant-making policy
The current policy of the Trustees is to concentrate on making donations to charities which do not receive widespread public support with three main factors in mind:
-
To reduce the administrative costs of the Charity in the making and monitoring of donations.
-
To effectively increase the amount of distributable income.
-
To be able to increase the amount of support to those causes for which the Trustees assess in the Charity’s donations provide a significant social reward.
The Trustees have decided to make donations only to registered charities and not to individuals. The Trustees do not respond to unsolicited applications as they prefer to support donations to charities whose work they have researched and which is in accordance with the aims and objectives of the Charity for the year. Financial circumstances will be relevant only in determining the amount of an award.
The Trustees request regular reports from the recipients of their donations to provide details of how the grants have been allocated and spent. Grants are only continued where the applicant provides sufficient relevant information to the Trustees and satisfies the Trustees that continuation of funding is in the interests of the Charity.
In order to enable the Trustees to be satisfied as to the work of the charities and the specific projects which they support the Trustees have agreed a rolling programme of visits to those charities which receive regular distributions from The Harebell Centenary Fund.
During the course of the year the trustees have visited The Daws Hall Trust , Success After Stroke, Ferrriers Barn and the Tabor Centre. Mrs Angela Fossick, Trustee, has also been in contact with Age Well East, which supplied an elderly lady with hand rails, attended a zoom lecture from Morefields Eye Hospital, and met with several of the trustees of Talitha, at the Chelsea Flower Show, where they won a gold medal for their garden.
Achievements and performance
The investment income for the year was £14,347 higher than last year. The Trustees are satisfied with the level of investment income received by the Charity during the year ended 31 December 2023, which reflects the overall market conditions. During the year the Charity made 13 grants (2022 - 20) to 13 charities (2022 - 20).
3
THE HAREBELL CENTENARY FUND
T R U S T E E S ' A N N U A L R E P O R T ( C O N T I N U E D )
Year ended 31 December 2023
Financial review (including reserves policy)
The Charity is reliant on the income from its investments. The Charity’s investment income during the year ended 31 December 2023 comprised dividends and interest amounting to £243,830 (2022 - £229,483). The governance costs of the Charity for the year ended 31 December 2023 were £16,012 (2022 - £21,172). An income surplus arose after governance expenses for the year ended 31 December 2023 of £227,818 (2022 - £208,311) before income donations to charities of £109,400 (2022 - £194,800) and investment management fees of £45,465 (2022 - £48,054).
The Trustees aim to maintain free reserves in unrestricted funds at a level which is sufficient to distribute the Trust Fund to charitable causes whilst retaining capital for the maintenance and growth of the Fund. It is the policy of the Trustees to use the investments to generate income and whilst the capital can be spent it will be used to generate income.
Future plans
It is the intention of the Trustees to continue to manage the investment portfolio so as to produce an investment income from which grants will be made to charitable organisations in line with the grant-making policy set out on page 3.
Investment policy and performance
The charitable Trust Deed confers upon the Trustees wide powers of investment, in all respects, as if they were absolute owners beneficially entitled to the underlying assets. At present the Charity’s funds comprise listed securities and cash. Trust monies requiring investment under the Trust may be invested in the purchase of such stocks, funds, shares, securities or other investments of whatsoever nature as the Trustees shall in their absolute discretion think fit. The Trustees shall have the same full and unrestricted powers of investing and converting investments in all other respects as if they were absolutely entitled to the Trust fund beneficially.
The Trustees monitor the performance of the investments held by the Charity in line with their short and long term aims and objectives. The securities are looked after by an investment manager, who supplies advice on investment matters and manages the fund in line with the Trustees’ objectives. The Trustees report that the total return from the investment portfolio for the year ended 31 December 2023 has been 16.1% (2022 – a negative return of 12.8%) compared to a CPI + 4% benchmark of 8.2%.
Investments are shown at market value rather than book cost in accordance with the Statement of Recommended Practice: Accounting by Charities (FRS102) (effective 1 January 2019). In the year to 31 December 2023, the Charity made realised gains on listed investments of £100,224 (2022 - £156,850) and unrealised gains of £212,782 (2022 – unrealised losses of £1,172,733).
The Trustees confirm that the Charity’s assets are sufficient to fulfil its obligations in respect of unrestricted funds and that all investments held by them on behalf of the Charity have been acquired in accordance with the powers available to them under the Trust Deed.
The Trustees set 5% of period-end market value of the investment portfolio as the threshold for reporting material investments. Holdings of greater than the threshold are acceptable only by the approval of the Trustees.
The Trustees agree to a reserves policy of £50,000 in liquid assets.
All cash is held on interest-bearing deposit.
The Trustees are satisfied with the financial position of the Charity and confirm that they have adequate assets available to fulfil their obligations.
The Accounts
The accounts comply with statutory requirements.
4
THE HAREBELL CENTENARY FUND
T R U S T E E S ' A N N U A L R E P O R T ( C O N T I N U E D )
Year ended 31 December 2023
Trustees’ responsibilities in relation to the financial statements
The Trustees are responsible for preparing the Trustees’ report and the financial statements in accordance with applicable law and United Kingdom Accounting Standards. The law applicable to charities in England and Wales requires the Trustees to prepare financial statements for each financial year which give a true and fair view of the state of affairs of the charity and of the incoming resources and application of resources of the charity for that period. In preparing these financial statements, the Trustees are required to:
-
select suitable accounting policies and then apply them consistently;
-
observe the methods and principles of the Charities SORP;
-
make judgements and accounting estimates that are reasonable and prudent;
-
state whether applicable accounting standards have been followed, subject to any departures disclosed and explained in the financial statements; and
-
prepare the financial statements on the going concern basis unless it is inappropriate to presume that the charity will continue in business.
The Trustees are responsible for keeping accounting records which disclose with reasonable accuracy the financial position of the charity and enable them to ensure that the financial statements comply with the Charities Act 2011, the Charity (Accounts and Reports) Regulations 2008 and the provisions of the trust deed. They are also responsible for safeguarding the assets of the charity and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
5
THE HAREBELL CEKfENARY FUND TRUSTEES ANNUAL REPORT (CONTINUED) Ye¥ ended 31 December IOIJ Re£i5tered Charity ntvnber I(1)3552 MrMIA¢xxx M5 PJ Thapma Mrs A R F055ick Princ"pal office [¢dl ECIA 7BL Administrator Ms PJ Clwan Indewdart Examiner Stv¥en Wakefield ACA 22 Chwcery kne WC2A ILS Investswt ath?sers and b*ykvs 8 CiroJ5 EC2M 7A2 Solicitor5 BDB Rtnws LLP One Banhok)mew Cls>se ECIA7BL &.led on the Trnstees. behalf by MR N I A GOODBODY 24 July 2024
THE HAREBELL CENTENARY FUND
I N D E P E N D E N T E X A M I N E R ’ S R E P O R T
Year ended 31 December 2023
INDEPENDENT EXAMINER’S REPORT TO THE TRUSTEES OF THE HAREBELL CENTENARY FUND
I report to the trustees on my examination of the accounts of the Trust for the year ended 31 December 2023.
Responsibilities and basis of report
As the charity trustees of the Trust you are responsible for the preparation of the accounts in accordance with the requirements of the Charities Act 2011 (‘the Act’). You are satisfied that an audit is not required for this year under charity law and that an independent examination is needed.
I report in respect of my examination of the Trust’s accounts carried out under section 145 of the 2011 Act and in carrying out my examination I have followed all the applicable Directions given by the Charity Commission under section 145(5)(b) of the Act. Dixon Wilson, a firm of Chartered Accountants of which I am a partner has provided bookkeeping services to the Trust and I have applied the FRC’s Revised Ethical Standard in carrying out my examination.
An independent examination does not involve gathering all the evidence that would be required in an audit and consequently does not cover all the matters that an auditor considers in giving their opinion on the accounts. The planning and conduct of an audit goes beyond the limited assurance that an independent examination can provide. Consequently, I express no opinion as to whether the accounts present a ‘true and fair’ view and my report is limited to those specific matters set out in the independent examiner’s statement.
Independent examiner’s statement
I am qualified to undertake the examination by being a qualified member of the Institute of Chartered Accountants in England and Wales.
I have completed my examination. I confirm that no material matters have come to my attention in connection with the examination giving me cause to believe that in any material respect:
-
accounting records were not kept in respect of the Trust as required by section 130 of the Act; or
-
the accounts do not accord with those records; or
-
the accounts do not comply with the applicable requirements concerning the form and content of accounts set out in the Charities (Accounts and Reports) Regulations 2008 other than any requirement that the accounts give a ‘true and fair view’ which is not a matter considered as part of an independent examination; or
-
the accounts have not been prepared in accordance with the methods and principles of the Statement of Recommended Practice for accounting and reporting by charities applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102).
I have no concerns and have come across no matters in connection with the examination to which attention should be drawn in this report in order to enable a proper understanding of the accounts to be reached.
STEVEN WAKEFIELD ACA Dixon Wilson 22 Chancery Lane London WC2A 1LS
31 July 2024
7
THE HAREBELL CENTENARY FUND
S T A T E M E N T O F F I N A N C I A L A C T I V I T I E S
Year ended 31 December 2023
| Unrestricted Expendable income endowment Note fund fund £ £ Income and endowments from: Investments: Income from listed securities 230,820 - Interest on cash deposits 13,010 - Other investment income - - Total income and endowments 243,830 - Expenditure on: Raising funds: Investment management fees - 45,465 Charitable activities: Grants made 3 109,400 - Governance costs 2 8,006 8,006 Total expenditure 117,406 53,471 Net income/(expenditure) before Investment gains and losses 126,424 (53,471) Net gains on investments 4 - 313,006 Net gains on foreign exchange - (75) Net income/(expenditure) 126,424 259,460 Net movement in funds 126,424 259,460 Reconciliation of Funds Fund balances brought forward at 1 January 2023 48,726 7,541,786 Fund balances carried forward at 31 December 2023(page 9) 175,150 7,801,246 |
2023 Total £ 230,820 13,010 - 243,830 45,465 109,400 16,012 170,877 72,953 313,006 (75) 385,884 385,884 7,590,512 7,976,396 |
2022 Total £ 222,663 6,690 130 229,483 48,054 194,800 21,172 264,026 (34,543) (1,015,883) 429 (1,049,997) (1,049,997) 8,640,509 7,590,512 |
|---|---|---|
The notes on pages 10 to 14 form part of these financial statements.
All amounts are attributable to continuing activities.
All income from investments relates to unrestricted income funds.
The Trust has no recognised gains and losses other than as stated above.
8
THE HAREBELL CENTENARY FUND BALANCE SHEET At 31 December 2023 2023 2022 Inve5tmellts: oted investnRnrs at markttyd 7,81&197 7,563,245 Debtcrt 1.834 17&214 53,691 17&0 51691 Curvert Ilabl•de5 Credrtor& amounts falling tJe vlthin ohe >tar Net cwrent assetsl(Habllldes) (17.849) 160.199 (26424) 27267 7.976.396 7J90.512 Totsl Charlty Fund Unrestr•rt Fund Unrestricted incc¥ne fijnd (page 8) 10 10 175.150 71246 48726 7541,786 7.976.396 7.55ll5J2 The financHI statements pages 8 to 14 re aFv0d by the Trustees on 24 July their behal br.- 2024 and $ied ¢)n MR M I A GOODBODY Truxee The notes on page5 10 to 14 form parr dthese frmndal 5mr&
THE HAREBELL CENTENARY FUND
N O T E S T O T H E F I N A N C I A L S T A T E M E N T S
Year ended 31 December 2023
1. Accounting policies
(a) Basis of preparation and assessment of going concern
The financial statements have been prepared in accordance with applicable accounting standards, the Statement of Recommended Practice "Accounting and reporting by Charities" in preparing their financial statements in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS102) (effective 1 January 2019) and the Charities Act 2011. The particular accounting policies adopted are described below.
The Trust constitutes a public benefit entity as defined by FRS 102. Assets and liabilities are initially recognised at historical cost or transaction value unless otherwise stated in the relevant accounting policy note.
The Trustees consider that there are no material uncertainties about the Trust’s ability to continue as a going concern.
The financial statements are presented in Sterling which is the functional currency of the Trust rounded to the nearest £1.
(b) Fund accounting policy
The Trust comprises of an unrestricted income fund and an expendable endowment fund. Unrestricted funds are general funds that are available for use at the Trustees’ discretion in furtherance of the objectives of the Trust. Expendable endowment funds are capital funds that may be freely converted into spendable income as the Trustees see fit.
All the Trust’s funds are unrestricted. The income fund is held for distribution and the capital fund is held to facilitate the maintenance and growth of The Harebell Centenary Fund unless capital is needed for distributions should a shortfall arise in the income fund.
(c) Income
Investment income is credited to the Income account when receivable. Dividends are recognised where the Trustees are entitled to receive payment. Investment gains and losses includes any realised or unrealised gains or losses on the sale of investments and any gain or loss resulting from revaluing investments to market value at the end of the year.
Funds added to the Trust are credited to the expendable endowment fund when receivable provided no restrictions have been specified by the donor.
(d) Expenditure and liabilities
Liabilities are recognised as soon as there is a legal or constructive obligation committing the Trust to the expenditure, it is probable that settlement will be required and the amount of the obligation can be measured reliably.
All expenditure is accounted for on an accruals basis.
No material item of deferred income has been included in the accounts.
The Trust has creditors which are measured at settlement amounts less any trade discounts.
Donations are charged to the income or the capital account on the date of approval by the Trustees.
Governance costs comprise all costs involving the public accountability of the Trust and its compliance with regulation and good practice and are inclusive of irrecoverable VAT. These costs also include costs relating to the independent examination of the financial statements. The costs have been split equally, based on a fair estimate of the time spent dealing with ongoing matters, between the income and capital account.
10
N O T E S T O T H E F I N A N C I A L S T A T E M E N T S
THE HAREBELL CENTENARY FUND
Year ended 31 December 2023
(e) Assets
Fixed asset investments in quoted shares, traded bonds and similar investments are valued initially at cost and subsequently at fair value (their market value) at the year end.
Debtors (including trade debtors and loans receivable) are measured on initial recognition at settlement amount after any trade discounts or amount advanced by the Trust. Subsequently, they are measured at the cash or other consideration expected to be received.
(f) Taxation
The Trust is exempt from tax on income and gains falling within section 505 of the Taxes Act 1988 or section 252 of the Taxation of Chargeable Gains Act 1992 to the extent that these are applied to its charitable objectives.
(g) Cash flow
The financial statements do not include a cash flow statement because the Trust, as a small reporting entity, is exempt from the requirement to prepare such a statement under FRS 102.
2. Governance costs
| Unrestricted Expendable income endowment fund fund £ £ Administration fees 4,722 4,722 Accountancy fees 1,450 1,450 Independent examiner fees 500 500 VAT 1,334 1,334 8,006 8,006 |
Unrestricted Expendable Total income endowment 2023 fund fund £ £ £ 9,444 7,072 7,072 2,900 1,250 1,250 1,000 500 500 2,668 1,764 1,764 16,012 10,586 10,586 |
Total 2022 £ 14,144 2,500 1,000 3,528 |
|---|---|---|
| 21,172 |
3. Grants made
| Unrestricted Expendable income endowment fund fund £ £ Age Well East 10,000 - Alzheimer’s Research UK - - Amber Trust - - Ambitious About Autism 10,000 - Batten Disease Family Association - - Brain Tumour Support 10,000 - Canine Partners for Independence 10,000 - Carers Trust - - Changing Faces (10,000) - Crathie School 4,400 - Carried forward 34,400 - |
Unrestricted Expendable Total income endowment 2023 fund fund £ £ £ 10,000 - - - 10,000 - - 10,000 - 10,000 10,000 - - 10,000 - 10,000 10,000 - 10,000 - - - 10,000 - (10,000) 10,000 - 4,400 4,800 - 34,400 74,800 - |
Total 2022 £ - 10,000 10,000 10,000 10,000 10,000 - 10,000 10,000 4,800 |
|---|---|---|
| 74,800 |
11
THE HAREBELL CENTENARY FUND
N O T E S T O T H E F I N A N C I A L S T A T E M E N T S
Year ended 31 December 2023
3. Grants made (continued)
| Unrestricted Expendable income endowment fund fund £ £ Brought forward 34,400 - David Shepherd Wildlife Foundation 10,000 - Disabled Sailors Association - - Ferriers Barn 10,000 - Headway Essex 10,000 - Helen & Douglas House Hospice - - Omega 5,000 - Parkinson’s UK - - St Helena Hospice - - Success After Stroke 10,000 - Support Dogs - - Talitha Arts 10,000 - The Daws Hall Trust 10,000 - The Macular Society - - The Tabor Centre 10,000 - Total 109,400 - |
Unrestricted Expendable Total income endowment 2023 fund fund £ £ £ 34,400 74,800 - 10,000 - - - 10,000 - 10,000 10,000 - 10,000 10,000 - - 10,000 - 5,000 - - - 10,000 - - 10,000 - 10,000 10,000 - - 10,000 - 10,000 10,000 - 10,000 10,000 - - 10,000 - 10,000 10,000 - 109,400 194,800 - |
Total 2022 £ 74,800 - 10,000 10,000 10,000 10,000 - 10,000 10,000 10,000 10,000 10,000 10,000 10,000 10,000 194,800 |
|---|---|---|
All grants were made to institutions, with no restrictions attached and are to be used by the Trust to meet its general objectives.
| 4. Fixed asset investments Listed investments Market value at 1 January Acquisitions at cost Proceeds of disposals Net realised and unrealised gains in the year to 31 December Market value at 31 December Cash and settlements pending, held as part of the investment portfolio |
2023 2022 £ £ 6,814,807 8,159,021 3,293,267 1,387,325 (2,789,091) (1,715,656) 313,006 (1,015,883) 7,631,989 6,814,807 184,208 748,438 7,816,197 7,563,245 |
|---|---|
12
THE HAREBELL CENTENARY FUND
N O T E S T O T H E F I N A N C I A L S T A T E M E N T S
Year ended 31 December 2023
| 5. Debtors Accrued income |
2023 £ 1,834 1,834 |
2022 £ - |
|---|---|---|
| - |
||
| 6. Cash Cash held with investment manager – income accounts |
2023 £ 176,214 176,214 |
2022 £ 53,691 |
| 53,691 |
||
| 7. Creditors: amounts falling due within one year Other creditors and accruals Administration fees Accountancy fees Investment management fees |
2023 £ 1,409 4,440 12,000 17,849 |
2022 £ 10,224 4,200 12,000 |
| 26,424 |
8. Trustees’ remuneration and expenses
No Trustee received remuneration during the year. Trustee Ms P J Chapman is a partner of BDB Pitmans LLP. BDB Pitmans LLP charged net fees of £9,444 (2022 - £13,719) in respect of professional fees during the year. The Fund owed BDB Pitmans LLP £1,408 (2022 - £1,314) at the balance sheet date. The Trustees are authorised by the Trust Deed to pay professional charges to Trustees engaged in a professional capacity on the instructions of the other Trustees. The Trustees have not purchased indemnity insurance.
13
THE HAREBELL CENTENARY FUND
N O T E S T O T H E F I N A N C I A L S T A T E M E N T S
Year ended 31 December 2023
9. Employees
The number of employees employed by the trust in the year was nil (2022 – nil).
| 10. Unrestricted funds Unrestricted income fund Expendable endowment fund |
Funds brought Incoming Outgoing forward resources resources £ £ £ 48,726 243,830 (117,406) 7,541,786 - (53,471) 7,590,512 243,830 (170,877) |
Gains £ - 312,931 312,931 |
Funds carried forward £ 175,150 7,801,246 7,976,396 |
|---|---|---|---|
| 11. Analysis of total net assets between funds Unrestricted Expendable income endowment fund fund £ £ Funds as at 31 December 2023 are represented by: Investments at market value - 7,816,197 Debtors 1,834 - Cash at bank 176,214 - Creditors (2,898) (14,951) 175,150 7,801,246 |
11. Analysis of total net assets between funds Unrestricted Expendable income endowment fund fund £ £ Funds as at 31 December 2023 are represented by: Investments at market value - 7,816,197 Debtors 1,834 - Cash at bank 176,214 - Creditors (2,898) (14,951) 175,150 7,801,246 |
11. Analysis of total net assets between funds Unrestricted Expendable income endowment fund fund £ £ Funds as at 31 December 2023 are represented by: Investments at market value - 7,816,197 Debtors 1,834 - Cash at bank 176,214 - Creditors (2,898) (14,951) 175,150 7,801,246 |
Total 2023 £ 7,816,197 1,834 176,214 (17,849) |
|---|---|---|---|
| 7,976,396 |
|||
| 12. Financial instruments Financial assets measured at fair value through income and expenditure |
2023 £ 7,816,197 |
2022 £ 7,563,245 |
Financial assets measured at fair value through income and expenditure comprise fixed assets investments.
14
THE HAREBELL CENTENARY FUND
A P P E N D I X : I N V E S T M E N T P O R T F O L I O
Year ended 31 December 2023
| Name Security Type Aalberts Industries SV EUR0.25 Shares Accenture plc New A class shares Advantest Corp NPV shares Alibaba Group HLDG USD0.000003125 Shares Allkem Ltd NPV Shares Alphabet inc USD0.001 Cls A Common Stock Alphawave IP Group PLC 1p Ordinary Shares Amada Co Ltd NPV shares Antofagasta Plc 5p Ordinary Shares Ashtead Group Plc 10p Ordinary Shares ASML Holdings NV EUR0.09 Shares post split Assicurazioni Generali SPA 6.269% Fltg Rt Sub 16/6/Perp26 Astrazeneca Plc USD0.25 Ordinary Shares Aurelius AG NPV shares Aviva Plc 32.8947368p Ordinary Shares Bank Of America Corp NPV Common Stock Barclays Plc 25p Ordinary Shares Bayer AG NPV Shares Becton Dickinson & Co NPV Common Stock Berkshire Hathaway Inc USD0.0033 Cls B Common Stock BHP Group Plc NPV Ordinary Shares BP Plc USD0.25 Shares Breedon Group Plc NPV Ordinary shares Breedon Group Plc 1p Ordinary shares Brookfield Asset Management Cls A Limited Voting Shs Brookfield Corp Cls A Limited Voting Shs Brown Advisory Funds US Mid Cap Growth C Capital Group Global High Inc Opps Capri Holdings Ltd NPV Common Stock Citigroup Inc 2.75% Snr notes Citigroup Inc USD0.01 Common Stock Clorox Co USD1 Common Stock Coca-cola Co USD0.25 Common Stock Chikara Funds Japan Alpha T Carried forward 15 |
A | t 1January 2023 | Additions | Disposals | At 31 | Market Value £ 42,524 - 68,864 - 57,135 57,090 6,955 27,728 39,703 157,743 72,656 62,062 137,800 - 37,993 - 37,276 24,150 - 57,354 69,927 67,172 - 13,792 45,971 - - 210,058 - 40,944 - - 47,845 - 1,382,742 December 2023 |
Net Income £ 603 129 407 - - - - 791 1,177 2,293 563 2,783 3,050 - 2,779 693 1,866 1,278 329 - 3,600 3,218 267 152 3,407 345 - 14,268 - - 1,160 358 1,292 - |
|||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Holding - 186 645 900 10,712 521 5,400 3,390 2,794 2,888 133 65,000 1,300 1,278 8,740 1,537 24,240 716 176 205 2,600 14,410 19,053 - 952 3,808 1,434 6,536 690 - 1,092 221 1,035 10,801 193,393 |
Book Value £ - 33,347 22,472 7,708 29,239 32,132 20,404 25,878 22,713 21,704 25,562 64,788 57,240 32,416 24,973 44,037 57,740 36,929 32,074 35,138 36,214 72,725 11,648 - 13,927 73,264 15,557 235,694 26,669 - 42,473 32,431 37,921 31,718 |
Market Value £ - 41,260 34,461 8,268 67,878 38,214 5,508 22,085 43,181 136,314 59,449 66,502 145,834 20,863 38,701 42,319 38,425 30,870 37,207 52,643 66,820 68,433 11,622 - 22,646 99,484 19,445 212,672 32,880 - 41,060 25,782 54,731 - |
Quantity 1,250 - 1,935 - - - - - - - - - - - - - - 111 - - - - (19,053) 3,810 500 - - - - 40,000 - - - - |
Cost 45,397 - - - - - - - - - - - - - - - - 5,478 - - - - (11,648) 11,648 12,562 - - - - 39,567 - - - - |
Quantity Proceeds - - 186 38,912 - - 900 7,602 1,190 7,532 - - - - - - 430 7,325 - - 10 5,644 5,000 5,208 - - 1,278 19,260 - - 1,537 34,524 - - - - 176 35,017 - - - - - - - - - - - - 3,808 102,467 1,434 20,191 - 135 690 29,545 - - 1,092 35,711 221 26,001 - - 10,801 61,609 436,683 |
Profit/(Loss) - 5,565 - (106) 4,284 - - - 3,829 - 3,722 224 - (13,156) - (9,513) - - 2,943 - - - - - - 29,202 4,634 - 2,876 - (6,763) (6,430) - 29,892 |
Holding 1,250 - 2,580 - 9,522 521 5,400 3,390 2,364 2,888 123 60,000 1,300 - 8,740 - 24,240 827 - 205 2,600 14,410 - 3,810 1,452 - - 6,536 - 40,000 - - 1,035 - |
Book Value £ 45,397 - 22,472 - 25,991 32,132 20,404 25,878 19,217 21,704 23,640 59,804 57,240 - 24,973 - 57,740 42,407 - 35,138 36,214 72,725 - 11,648 26,489 - - 235,559 - 39,567 - - 37,921 - |
||||
| 1,256,735 | 1,585,557 |
103,004 | 436,683 | 51,203 |
974,260 | 46,808 |
THE HAREBELL CENTENARY FUND
A P P E N D I X : I N V E S T M E N T P O R T F O L I O
Year ended 31 December 2023
| Name Security Type Brought forward Coupland Cardiff Funds Japan Inc & Gth Found Inc (US$) Croda International Plc 10.609756p Ordinary Shares Daifuku Co Ltd NPV Shares Daikin Industries Ltd NPV Shares Daiseki Co Ltd NPV Shares Deutsche Bank AG 4% Fltg Rt Nt Diageo Plc 28 101/108p Ordinary Shares DSM FIRMENICH AG EUR0.01 Shares Elementis Plc 5p Ordinary Shares Emerson Electric Co USD0.50 Common Stock Experian Plc USD0.10 Ordinary Shares Fair Oaks Income Fund Ltd NPV Ord 2021 Shares Ferrari NV EUR0.01 Common Stock First Quantum Minerals Ltd NPV Common Stock Future Plc 15p Ordinary Shares GCP Infrastructure Inv Ltd 1p Ordinary Shares Genus Plc 10p Ordinary Shares Gold Bullion Securities Ltd Gold Bullion Secs Goldman Sachs 3.125% Snr MTN 25/07/2029 Govt of Japan 0.005% I/L Snr 10/03/2031 GSK PLC 31 1/4p Ordinary Shares GSK PLC 25p Ordinary Shares Haleon PLC 1p Ordinary Shares Hewlett-Packard Corp USD0.01 Common Stock HITACHI LTD NPV Shares Howden Joinery Group Plc 10p Ordinary Shares Hoya Corp NPV Shares HSBC Holdings Plc 5.3% Fltg Rt Nt Sub HSBC Holdings Plc USD0.50 Ordinary Shares Informa Plc 0.1p Ordinary Shares Ishares Plc Physical Silver ETC GBP ISHARES III PLC S&P equal weight UCITS hgd ETF JCU Corp NPV Shares Johnson & Johnson USD1 Common Stock Keyence CORP NPV Shares Koninklijke DSM EUR1.50 Shares Carried forward |
A | t 1January 2023 | Additions | Disposals | At 31 | Market Value December 2023 1,382,742 - 72,417 28,569 26,857 - 74,447 79,540 35,714 22,996 - 126,479 127,731 63,999 - 16,300 64,151 52,080 179,394 67,641 32,066 53,077 - - - 52,061 34,985 38,247 37,933 54,018 35,779 58,191 20,535 39,419 - 27,652 - 2,905,020 |
Net Income | |||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Holding 193,393 - 1,434 400 175 860 - 2,785 - 18,022 498 3,950 272,373 242 1,976 2,049 77,484 2,400 1,199 72,000 5,400,000 3,660 - 4,575 2,222 920 4,300 390 - 8,500 4,580 2,812 - 1,380 365 - 302 6,085,246 |
Book Value | Market Value | Quantity - - 1,400 35 250 75,000 - 448 - - - 23,685 - - - 11,614 - - - - - - - - - - - 60,000 - - 448 3,800 400 - 80 (302) |
Cost | Quantity Proceeds 436,683 - - - - - - - - 1,110 22,782 - - - - - - - - 498 32,693 - - - - - - 1,976 34,300 - - - - - - - - - - - - - - - - 4,575 14,734 2,222 24,463 - - - - - - - - - - - - - - - - - - 365 45,110 - - - - 610,765 |
Profit/(Loss) | Holding - 1,434 1,800 210 - 75,000 2,785 448 18,022 - 3,950 296,058 242 - 2,049 89,098 2,400 1,199 72,000 5,400,000 3,660 - - - 920 4,300 390 60,000 8,500 4,580 3,260 3,800 1,780 - 80 - |
Book Value | ||||
| 1,256,735 - 43,044 26,731 21,421 28,383 - 26,794 - 18,000 31,301 21,353 146,351 33,098 38,004 33,335 89,294 28,972 127,940 74,205 36,585 51,504 - 11,427 20,279 25,158 12,488 27,510 - 58,698 22,566 47,122 - 33,462 45,094 - 24,209 |
1,585,557 64,948 94,701 15,575 22,272 24,600 - 101,653 - 21,698 39,769 111,114 110,951 42,985 34,298 25,961 79,034 71,616 168,004 63,319 35,252 52,616 - 14,976 29,481 38,784 24,149 31,219 - 43,835 28,378 53,512 - 26,780 53,602 - 30,626 |
103,004 - - 9,526 5,013 6,197 73,029 - 37,557 - - - 10,175 - - - 8,243 - - - - - - - - - - - 36,911 - - 8,457 19,729 8,150 - 27,025 (24,209) |
51,203 - - - - (11,798) - - - - 1,392 - - - (3,704) - - - - - - - - 3,307 4,184 - - - - - - - - - 16 - - |
974,260 - 43,044 36,257 26,434 - 73,029 26,794 37,557 18,000 - 21,353 156,526 33,098 - 33,335 97,537 28,972 127,940 74,205 36,585 51,504 - - - 25,158 12,488 27,510 36,911 58,698 22,566 55,579 19,729 41,612 - 27,025 - |
46,808 - 1,549 244 249 280 2,604 2,228 501 - 357 1,722 21,392 280 - 70 5,424 768 - 2,250 1 2,031 - 192 364 663 890 202 - 3,605 577 - - 497 585 - - |
|||||||
| 2,461,063 | 3,141,265 |
328,808 | 610,765 | 44,600 |
2,223,706 | 96,333 |
THE HAREBELL CENTENARY FUND
A P P E N D I X : I N V E S T M E N T P O R T F O L I O
Year ended 31 December 2023
| Name Security Type Brought forward Lazard Fund Mgrs (Ire) Gbl Listed Infra Eqty A Inc Legal & General Group Plc 2 1/2p Ordinary Shares Linde plc EUR0.001 Common Shares Lloyds Banking Group Plc 2.707% Fltg Rt Sub Lloyds Banking Group Plc 10p Ordinary Shares LVMH Moet Hennessy SA EUR0.30 Shares Lynas Rare Earths LTD NPV Shares M&G Plc 5p Ordinary Shares Mayfair Capital Investment Management Property Inc Trust for Charity Mercedes-Benz Group AG NPV Ordinary Shares Microsoft Corp USD 0.00000625 Common Stock Nestle SA CHF1 Shares Regd Nichols Plc 10p Ordinary Shares Nintendo Co Ltd NPV Shares Nordic Investment Bank 1.5% Snr Bond Novo-Nordisk AS DKK0.1 Ser B Shares Novo-Nordisk AS DKK0.2 Ser B Post Split Palantir Technologies Inc USD0.001 Cls A Common Stock Paypal Holdings Inc USD0.0001 Common Stock Pension Insurance Corp 6.5% Sub 3/07/2024 PGH Capital Ltd 6.625% Gtd Sub Nts 18/12/2025 Pola Orbis NPV Shares Polar Capital Fund Global Convertible S Inc Polar Capital Holdings 2 1/2p New Ordinary Shares Porsche Automobile HLDGS SE NPV Non Vtg Pref Shares Princess Private Equity Hldgs EUR0.001 Ordinary Shares Procter & Gamble Co NPV Common Stock Rathbones Asset MGMT High Quality Bond S Dist Regional Reit Ltd NPV Ordinary Shares Relx Plc 14.44p Ordinary Shares RHI Magnesita NV EUR1.00 Ordinary Shares DI Rio Tinto Plc 10p Ordinary Shares Roche Holdings AG Genusscheine NPV Shares Rohm Co Ltd NPV Shares Rohto Pharmaceutical Co Ltd NPV Shares Sainsbury J Plc 28 4/7p Ordinary Shares Carried forward |
A | t 1January 2023 | Additions | Disposals | At 31 | Market Value December 2023 2,905,020 50,179 29,394 - 61,489 43,264 28,605 35,646 19,814 401,463 31,407 86,724 40,533 20,566 40,947 - 81,310 - 43,800 - - 65,584 - - 21,222 19,245 94,998 - 244,544 25,463 42,141 - 80,620 39,650 39,698 20,565 - 4,613,891 |
Net Income | |||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Holding 6,085,246 26,582 11,706 197 76,000 90,681 45 - 8,909 527,824 507 245 446 1,804 1,000 310,000 - 683 3,252 235 15,000 64,000 - 6,639 4,554 480 11,800 293 300,000 72,337 1,355 724 1,380 174 660 - 6,000 7,630,758 |
Book Value | Market Value | Quantity - - - - - - 9,301 - - 72 49 - - - - 1,242 (621) - - - - 1,500 - - - - - - - - - - - 1,980 1,300 - |
Cost | Quantity Proceeds 610,765 - - - - 197 63,634 - - - - - - - - - - - - - - - - - - - - - - 310,000 22,958 240 17,790 62 8,173 - - 235 11,460 15,000 15,789 - - 1,500 12,546 6,639 43,087 - - - - 1,233 10,305 293 33,137 30,500 27,017 - - - - 724 20,286 - - - - - - - - 6,000 16,534 913,481 |
Profit/(Loss) | Holding 26,582 11,706 - 76,000 90,681 45 9,301 8,909 527,824 579 294 446 1,804 1,000 - 1,002 - 3,252 - - 64,000 - - 4,554 480 10,567 - 269,500 72,337 1,355 - 1,380 174 2,640 1,300 - |
Book Value | ||||
| 2,461,063 29,408 24,085 30,217 70,087 66,400 27,197 - 17,936 404,127 30,622 43,950 25,975 25,925 30,319 27,276 - 32,432 43,262 36,578 15,294 75,193 - 46,907 21,555 24,694 66,700 29,292 301,014 73,502 19,986 21,570 49,033 31,023 42,623 - 12,598 |
3,141,265 47,130 29,206 53,309 56,733 41,178 27,145 - 16,736 446,908 27,669 48,845 42,937 19,348 34,855 25,487 - 76,435 17,356 13,914 15,395 64,100 - 46,539 21,723 21,736 88,361 36,917 261,900 42,679 31,002 16,102 80,012 45,419 39,629 - 13,062 |
328,808 - - - - - - 39,097 - - 4,477 9,398 - - - - 29,488 (29,488) - - - - 16,829 - - - - - - - - - - - - 23,837 - |
44,600 - - 33,417 - - - - - - - - - - - (4,318) 12,092 5,230 - (25,118) 495 - (4,283) (3,820) - - 3,336 3,845 (3,586) - - (1,284) - - - - 3,936 |
2,223,706 29,408 24,085 - 70,087 66,400 27,197 39,097 17,936 404,127 35,099 53,348 25,975 25,925 30,319 - 23,790 - 43,262 - - 75,193 - - 21,555 24,694 59,731 - 270,411 73,502 19,986 - 49,033 31,023 42,623 23,837 - |
96,333 1,233 2,299 597 2,057 2,285 366 - 1,773 22,905 1,681 557 761 503 927 359 - 787 - - - 4,240 144 2,043 2,095 771 3,281 373 8,831 4,449 757 739 4,458 940 601 72 552 |
|||||||
| 4,257,843 | 4,991,032 | 422,445 | 913,481 | 64,542 | 3,831,348 | 169,769 |
THE HAREBELL CENTENARY FUND
A P P E N D I X : I N V E S T M E N T P O R T F O L I O
Year ended 31 December 2023
| Name Security Type Brought forward Sandfire Resources Ltd NPV shares Sandvik AB NPV Shares Sanwa Holdings Corp NPV shares Savills Plc 2 1/2p Ordinary Shares Schneider Electric SE EUR4 Shares Sekisui Chemical Co NPV Shares Sensirion Holding AG CHF0.1 Shares Sequoia Economic Infrastructure NPV Ordinary Shares Seven & I Holdings Co Ltd NPV shares Severn Trent Plc 97.89p Ordinary Shares Shell PLC EUR0.07 Ord Shs UK Quote Shin-Etsu Chemical Co NPV Shares Shoei Co Ltd NPV Shares Redcare Pharmacy NV EUR0.02 Shares Singapore Airlines 3.03% Snr EMTN Snam Spa NPV shares Spirax-Sarco Engineering PLc 26.9230769p Ordinary Shares Sociedad Quimica Y Minera ADR Each Rep 1 Ser B Pref Shs Sony Corp NPV shares Standard Chartered USD0.50 Ordinary Shares Sweden Kingdom of 1% Index Lkd Snr 1/06/2025 Swiss Re AG CHF0.1 Shares TAG Immobilien AG NPV shares Tharisa Plc USD0.001 Ordinary Shares Thermo Fisher Scientific Inc USD1 Common Stock Tokyo Electron Ltd NPV Shares Topcon Corporation NPV shares Treasury 0% T-Bill 22/01/2024 Treasury 1/2% Snr 22/10/2061 Treasury 1/4% Gilt 31/07/2031 Treasury 1/8% I/L Stock 22/03/2026 Treasury 4 1/4% Stock 7/03/2036 Treasury 7/8% Bonds 31/01/2046 Treasury 1/8% I/L Stock 22/03/2029 Treasury 1/8 % I/L Gilt 10/08/2028 Carried forward 18 |
A | t 1January 2023 | Additions | Disposals | At 31 | Market Value December 2023 4,613,891 41,351 39,810 30,104 44,574 49,145 27,142 40,808 152,613 21,792 - 179,722 38,685 25,718 28,378 65,752 38,255 26,263 26,265 44,396 51,728 55,075 47,591 85,483 10,586 - 50,588 26,641 269,228 20,385 32,781 42,292 36,143 28,532 38,558 43,870 6,374,145 |
Net Income | |||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Holding 7,630,758 - 2,345 2,530 4,600 263 1,950 443 178,704 - 862 6,989 235 1,156 250 110,000 9,484 - 556 595 7,760 - 540 7,423 16,286 82 - 3,150 - - - - - - 24,000 32,000 8,042,961 |
Book Value | Market Value | Quantity 10,525 - - - 49 450 82 - 700 - - 940 1,356 - - - 250 - - - 545,000 - - - - 360 - 270,000 60,000 41,400 29,000 34,000 53,000 - - |
Cost | Quantity Proceeds 913,481 - - - - - - - - - - - - - - - - - - 862 23,061 - - - - - - - - - - - - - - - - - - - - - - - - - - - - 82 33,778 - - - - - - - - - - - - - - - - - - - - 970,321 |
Profit/(Loss) | Holding 10,525 2,345 2,530 4,600 312 2,400 525 178,704 700 - 6,989 1,175 2,512 250 110,000 9,484 250 556 595 7,760 545,000 540 7,423 16,286 - 360 3,150 270,000 60,000 41,400 29,000 34,000 53,000 24,000 32,000 |
Book Value | ||||
| 4,257,843 - 42,246 19,934 29,793 34,715 23,576 31,744 181,689 - 14,639 99,145 20,645 19,764 22,565 64,506 37,223 - 36,558 29,700 95,093 - 38,081 53,064 21,049 37,359 - 27,712 - - - - - - 38,529 38,887 |
4,991,032 - 35,249 19,463 37,973 30,502 22,668 39,010 156,902 - 22,852 162,564 24,023 37,364 9,910 67,615 38,093 - 36,903 37,619 48,298 - 41,962 39,614 15,960 37,540 - 30,385 - - - - - - 35,984 40,758 |
422,445 36,707 - - - 6,823 5,291 5,524 - 25,953 - - - 3,127 - - - 22,811 - - - 53,238 - - - - 42,431 - 269,022 17,782 30,597 41,114 33,981 26,680 - - |
913,481 - - - - - - - - - - - - - - - - - - 23,061 - - - - - - - - - - - - - - - - - - - - - - - - - - - - 33,778 - - - - - - - - - - - - - - - - - - - - |
64,542 - - - - - - - - - 8,422 - - - - - - - - - - - - - - (3,581) - - - - - - - - - - |
3,831,348 36,707 42,246 19,934 29,793 41,538 28,867 37,268 181,689 25,953 - 99,145 20,645 22,891 22,565 64,506 37,223 22,811 36,558 29,700 95,093 53,238 38,081 53,064 21,049 - 42,431 27,712 269,023 17,782 30,597 41,114 33,981 26,680 38,529 38,887 |
169,769 - 634 715 1,651 537 648 - 12,286 178 921 6,956 564 770 - 2,006 1,667 - 1,865 223 1,254 - 1,774 - 924 36 184 624 - - 52 26 361 140 46 53 |
||||||
| 5,316,059 | 6,060,243 | 1,043,527 | 970,321 | 69,383 | 5,458,649 | 206,864 |
THE HAREBELL CENTENARY FUND
A P P E N D I X : I N V E S T M E N T P O R T F O L I O
Year ended 31 December 2023
| Name Security Type Brought forward Treasury 1/8% I/L Stock 22/03/2024 Treasury 0% T-Bill 11/04/2023 Treasury 0% T-Bill 24/04/2023 Treasury 0% T-Bill 17/04/2023 Treasury 0% T-Bill 5/06/2023 Treasury 0% T-Bill 11/09/2023 Treasury 0% T-Bill 4/12/2023 Treasury 0% T-bill 30/10/2023 Tritax Big Box REIT Plc 1p Ordinary Shares Unilever Plc 3 1/9p Ordinary Shares United Utilities Group Plc 5p Ordinary Shares Vanguard Intl Equity FTSE Emerging Markets Idx ETF Vanguard Investments S&P 500 UCITS ETF Inc GBP Verisk Analytics Inc USD0.001 Common Stock Visa Inc USD0.0001 Common Stock Vodafone Group Plc USD0.2095238 Ordinary Shares Volkswagen AG NPV Non Vtg Pref Shares Wisdomtree Commodity Secs Ltd Agriculture DJ-AIGCI Wisdomtree Metal Secs Ltd Daily Hgd Pysical Gold GBP Woodside Energy Group Ltd NPV Ordinary Shares Zurich Finance IRE Plc 5.125% Flt Rt Gtd Sub 23/11/52 Carried forward |
A | t 1January 2023 | Additions | Disposals | At 31 | Market Value December 2023 6,374,145 158,375 - - - - - - - 43,012 70,680 - 114,550 551,718 - - 22,131 - 92,755 121,000 25,544 58,078 7,631,989 |
Net Income | |||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Holding 8,042,961 102,500 - - - - - - - 25,466 1,860 3,835 1,911 337 253 230 32,280 231 8,323 11,183 1,536 60,000 8,292,906 |
Book Value | Market Value | Quantity - 100,000 130,000 230,000 300,000 350,000 300,000 250,000 - - - 1,642 7,445 - - - - 10,017 - - - |
Cost | Quantity Proceeds 970,321 - - 100,000 100,000 130,000 130,000 230,000 230,000 300,000 300,000 350,000 350,000 300,000 300,000 250,000 250,000 - - - - 3,835 40,724 - - - - 253 49,736 230 44,202 - - 231 24,107 - - - - - - - - 2,789,091 |
Profit/(Loss) | Holding 102,500 - - - - - - - 25,466 1,860 - 3,553 7,782 - - 32,280 - 18,340 11,183 1,536 60,000 |
Book Value | ||||
| 5,316,059 123,018 - - - - - - - 28,308 28,364 33,524 62,729 15,183 35,674 36,506 73,568 32,341 47,538 97,401 28,571 54,967 |
6,060,243 153,034 - - - - - - - 35,296 77,785 38,020 61,926 20,380 37,106 39,725 27,193 23,848 46,526 108,279 30,566 54,874 |
1,043,527 - 99,687 129,600 227,870 299,058 345,870 298,797 249,001 - - - 56,013 490,129 - - - - 53,717 - - - |
69,383 - 313 400 2,130 942 4,130 1,203 999 - - 7,200 - - 14,062 7,696 - (8,234) - - - - |
5,458,649 123,018 - - - - - - - 28,308 28,364 - 118,742 505,313 - - 73,568 - 101,255 97,401 28,571 54,967 |
206,864 194 - - - - - - - 1,840 2,792 1,745 3,368 1,593 231 212 2,525 4,113 - - 2,832 3,076 |
|||||||
| 6,013,751 | 6,814,801 | 3,293,267 | 2,789,091 | 100,224 | 6,618,155 | 231,385 |