This text was generated using OCR and may contain errors. Check the original PDF to see the document submitted to the regulator.
2022-03-31-accounts
|
|
|
Page |
|
| Report ofthe Trustees |
|
1 |
to |
3 |
Independent Examiner's |
Report |
|
|
|
| Statement ofFinancial Activities |
|
|
|
|
| Balance Sheet |
|
|
|
|
| Notes to the Financial Statements |
|
7 |
to |
12 |
|
|
|
|
31.3.22 |
31.3.21 |
|
|
|
|
Unrestricted |
Total |
|
|
|
|
fund |
funds |
|
|
|
Notes |
|
|
| INCOME AND ENDOWMENTS |
|
FROM |
|
|
|
Donations and legacies |
|
|
|
80,220 |
70,409 |
Investment income |
|
|
|
36,643 |
35,816 |
| Other income |
|
|
|
15,398 |
41,441 |
| Total |
|
|
|
132,261 |
147,666 |
| EXPENDITURE ON |
|
|
|
|
|
| Raising funds |
|
|
|
12,292 |
10,733 |
Charitable activities |
|
|
|
|
|
| In support ofthe charity |
|
|
|
91,536 |
79,328 |
| Other |
|
|
|
5,932 |
5,846 |
| Total |
|
|
|
109,760 |
95,907 |
| Net gains on investments |
|
|
|
39,619 |
208,815 |
| NET INCOME |
|
|
|
62,120 |
260,574 |
| RECONCILIATION |
OF FUNDS |
|
|
|
|
| Total funds brought forward |
|
|
|
1,612,424 |
1,351,850 |
| TOTAL FUNDS CARRIED FORWARD |
|
|
|
1,674,544 |
1,612,424 |
|
|
Balance Sheet |
|
|
|
|
31stMarch 2022 |
|
|
|
|
|
31.3.22 |
31.3.21 |
|
|
|
Unrestricted |
Total |
|
|
|
fund |
funds |
|
|
Notes |
|
|
| FIXED |
ASSETS |
|
|
|
| Investments |
|
12 |
1,475,923 |
1,495,009 |
| CURRENT ASSETS |
|
|
|
|
| Debtors |
|
13 |
156,316 |
82,186 |
| Cash at |
bank |
|
46,205 |
38,880 |
|
|
|
202,521 |
121,066 |
| CREDITORS |
|
|
|
|
| Amounts |
falling due within one year |
14 |
(3,900) |
(3,651) |
| NET CURRENT ASSETS |
|
|
198,621 |
117,415 |
| TOTAL |
ASSETSLESSCURRENT |
|
|
|
| LIABILITIES |
|
|
1,674,544 |
1,612,424 |
| NET ASSETS |
|
|
1,674,544 |
1,612,424 |
| FUNDS |
|
15 |
|
|
Unrestricted funds |
|
|
1,674,544 |
1,612,424 |
| TOTAL |
FUNDS |
|
1,674,544 |
1,612,424 |
| DONATIONS |
|
AND LEGACIES |
AND LEGACIES |
|
|
|
|
|
|
31.3.22 |
31.3.21 |
| Subscriptions |
and donations |
|
|
61,894 |
65,837 |
| Gift aid |
|
|
|
|
(69) |
| Legacies |
|
|
|
8,874 |
|
| Grants |
|
|
|
9,452 |
4,641 |
|
|
|
|
80,220 |
70,409 |
| Grants received, |
|
included |
in the above, are as follows: |
|
|
|
|
|
|
31.3.22 |
31.3.21 |
| CBWilson Bequest |
|
|
|
9,452 |
3,641 |
| The Salters' Company |
|
|
|
|
1,000 |
|
|
|
|
9,452 |
4,641 |
|
No |
No |
No |
tes to the Financial Statements - for the Year Ended 31stMarch |
continued 2022 |
|
|
| 3. |
INVESTMENT INCOME |
|
|
|
|
|
|
|
|
|
|
|
|
31.3.22 |
31.3.21 |
|
Dividends |
receivable |
|
|
|
36,640 |
35,808 |
|
Deposit account interest |
|
|
|
|
3 |
8 |
|
|
|
|
|
|
36,643 |
35,816 |
| 4. |
OTHER INCOME |
|
|
|
|
|
|
|
|
|
|
|
|
31.3.22 |
31.3.21 |
|
(Loss)/gain |
on sale ofinvestments |
|
|
|
15,398 |
41,441 |
| 5. |
RAISING |
FUNDS |
|
|
|
|
|
|
Investment |
management |
costs |
|
|
|
|
|
|
|
|
|
|
31.3.22 |
31.3.21 |
|
Portfolio management |
|
|
|
|
12,292 |
10,733 |
| 6. |
CHARITABLE ACTIVITIES |
|
|
COSTS |
|
|
|
|
|
|
|
|
|
Cllant |
|
|
|
|
|
|
|
funding of |
|
|
|
|
|
|
Direct |
activities |
|
|
|
|
|
|
Costs (see |
(see note |
|
|
|
|
|
|
note 7) |
8) |
Totals |
|
In support |
ofthe charity |
|
|
10,184 |
81,352 |
91,536 |
| 7. |
DIRECT COSTS OF CHARITABLE ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
31.3.22 |
31.3.21 |
|
Regimental |
journal |
|
|
|
5,864 |
5,957 |
|
Regimental |
Communications |
|
|
|
4,320 |
|
|
|
|
|
|
|
10,184 |
5,957 |
| S. |
GRANTS |
PAYABLE |
|
|
|
|
|
|
|
|
|
|
|
31.3.22 |
31.3.21 |
|
In support ofthe charity |
|
|
|
|
81,352 |
73,371 |
|
The total grants paid to institutions |
|
|
during the year was as follows: |
|
|
|
|
|
|
|
|
|
31.3.22 |
31.3.21 |
|
Regimental |
Association |
|
|
|
7,653 |
12,100 |
|
Serving Soldiers Welfare |
|
|
|
|
44,883 |
26,896 |
|
Army Benevolent Fund |
|
|
|
|
5,000 |
5,000 |
|
Commander-in-Chief Parade |
|
|
|
|
|
11,878 |
|
|
|
|
|
|
57,536 |
55,874 |
| SUPPORT |
COSTS |
|
|
|
|
|
|
|
|
Governance |
|
|
|
|
Management |
costs |
Totals |
| Other resources expended |
|
|
4,972 |
960 |
5,932 |
| Support costs, included |
|
in the above, are as follows: |
|
|
|
| Management |
|
|
|
|
|
|
|
|
|
31.3.22 |
31.3.21 |
|
|
|
|
Other |
|
|
|
|
|
resources |
Total |
|
|
|
|
expended |
activities |
| Wages |
|
|
|
3,942 |
4,826 |
| Sundries |
|
|
|
450 |
|
| Insurance |
|
|
|
580 |
|
|
|
|
|
4,972 |
4,826 |
| Governance |
costs |
|
|
|
|
|
|
|
|
31.3.22 |
31.3.21 |
|
|
|
|
Other |
|
|
|
|
|
resources |
Total |
|
|
|
|
expended |
activities |
| Accountancy |
and legal |
fees |
|
960 |
1,020 |
| FIXEDASSETINVESTMENTS |
|
|
Listed |
|
investments |
| MARKET VALUE |
|
| At 1st April 2021 |
1,495,009 |
| Purchases |
218,129 |
| Disposals |
(276,834) |
| Revaluations |
39,619 |
| At 31st March 2022 |
1,475,923 |
| NET BOOK VALUE |
|
| At 31stMarch 2022 |
1,475,923 |
| At 31stMarch 2021 |
1,495,009 |
|
The above investmen |
ts are stated as follows: |
|
|
|
|
|
|
31.03.22 |
|
Historic value |
|
|
1,193,429 |
|
Revaluation |
|
|
282,494 |
|
|
|
|
1,475,923 |
| 13. |
DEBTORS:AMOUNTS FALLING DUE WITHIN ONE YEAR |
|
|
|
|
|
|
31.3.22 |
31.3.21 |
|
Investec Regimental |
Trust Income Account |
151,194 |
76,894 |
|
Days Pay |
|
4,503 |
4,673 |
|
1ax |
|
619 |
619 |
|
|
|
156,316 |
82,186 |
| CREDI |
TOR |
S: AMOUNTS FA |
LLING DUE WITHIN ONE |
YEAR |
|
|
|
|
|
|
|
31.3.22 |
31.3.21 |
| Accrued |
expenses |
|
|
|
3,900 |
3,651 |
| MOVEMENT IN FUNDS |
|
|
|
|
|
|
|
|
|
|
|
Net |
|
|
|
|
|
|
movement |
At |
|
|
|
|
At 1.4.21 |
in funds |
31.3.22 |
| Unrestricted |
|
funds |
|
|
|
|
| General |
fund |
|
|
1,612,424 |
62,120 |
1,674,544 |
| TOTAL |
FUNDS |
|
|
1,612,424 |
62,120 |
1,674,544 |
| Net movement |
|
in funds, included |
in the above are as follows: |
|
|
|
|
|
|
Incoming |
Resources |
Gains and |
Movement |
|
|
|
resources |
expended |
losses |
in funds |
| Unrestricted |
|
funds |
|
|
|
|
| General |
fund |
|
132,261 |
(109,760) |
39,619 |
62,120 |
| TOTAL |
FUNDS |
|
132,261 |
(109,760) |
39,619 |
62,120 |
| 15. |
Accrued expenses MOVEMENT IN FUNDS |
|
|
|
|
|
|
Net |
|
|
|
|
|
movement |
At |
|
|
|
At 1.4.20 |
in funds |
31.3.21 |
| Unrestricted |
|
funds |
|
|
|
| General |
fund |
|
1,351,850 |
260,574 |
1,612,424 |
| TOTAL |
FUNDS |
|
1,351,850 |
260,574 |
1,612,424 |
|
|
|
Incoming |
Resources |
Gains and |
Movement |
|
|
|
resources |
expended |
losses |
in funds |
| Unrestricted |
|
funds |
|
|
|
|
| General |
fund |
|
147,666 |
(95,907) |
208,815 |
260,574 |
| TOTAL |
FUNDS |
|
147,666 |
(95,907) |
208,815 |
260,574 |
|
|
|
|
Net |
|
|
|
|
|
movement |
At |
|
|
|
At 1.4.20 |
in funds |
31.3.22 |
| Unrestricted |
|
funds |
|
|
|
| General |
fund |
|
1,351,850 |
322,694 |
1,674,544 |
| TOTAL |
FUNDS |
|
1,351,850 |
322,694 |
1,674,544 |
|
|
|
Incoming |
Resources |
Gains and |
Movement |
|
|
|
resources |
expended |
losses |
ln luntls |
| Unrestricted |
|
funds |
|
|
|
|
| General |
fund |
|
279,927 |
(205,667) |
248,434 |
322,694 |
| TOTAL |
FUNDS |
|
279,927 |
(205,667) |
248,434 |
322,694 |