| Notes | 2023 | 2022 | |||||
|---|---|---|---|---|---|---|---|
| E | E | ||||||
| Income and endowments | from | ||||||
| Investments | 251,484 | 215,619 | |||||
| Total | 251,484 | 215,619 | |||||
| Expenditure on |
|||||||
| Raising funds | 28,940 | 32,223 | |||||
| Charitable activities |
|||||||
| Activities undertaken |
252,600 | 176,300 | |||||
| Support costs Other expenditure |
360 4,380 |
360 4,560 |
|||||
| Total | 286,280 | 213,443 | |||||
| Net deficit before investment | (losses)/gains | (34,796) | 2,176 | ||||
| Net unrealised (losses)/gains |
on | investment | assets | (1,279,537) | 294,817 | ||
| Net (expenditure)/income | (1,314,333) | 296,993 | |||||
| Other recognised gains |
|||||||
| Realised gains on investment | assets | 61,801 | 174,036 | ||||
| Net movement in funds |
(1,252,532) | 471,029 | |||||
| Total funds at 6 April 2022 | 9,465,761 | 8,994,732 | |||||
| Total funds at 5 April 2023 | 10 | 8,213,229 | 9,465,761 |
| 2 | Investment | Investment | income | 2023 | 2023 | 2022 | |||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| E | E | ||||||||||
| Dividends | and interest | from quoted | investments | 250,958 | 215,510 | ||||||
| Interest | on | cash deposits | 526 | 109 | |||||||
| 251,484 | 215,619 | ||||||||||
| 3 | Raising Funds | 2023 | 2022 | ||||||||
| E | E | ||||||||||
| Investment | management | fee | 28,940 | 32 | 223 | ||||||
| 4 | Charitable | Activities | Activities | ||||||||
| Undertaken | Support | Total | Total | ||||||||
| Directly | Costs | 2023 | 2022 | ||||||||
| (see | note 5) | (see note | 6) | ||||||||
| E | E | ||||||||||
| Woodbrooke | - College | ||||||||||
| 8ursaries | and subscriptions | 35,000 | 35,000 | 35,000 | |||||||
| Grants paid | or payable | 217,600 | 360 | 217,960 | 141,660 | ||||||
| 252,600 | 360 | 252,960 | 176,660 |
| 5 | Grants paid or payable | 2023 | 2022 | |||
|---|---|---|---|---|---|---|
| E | E | |||||
| Subscriptions | ||||||
| Woodbrooke - College Bursaries |
and subscriptions | 35,000 | 35,000 | |||
| Donations | ||||||
| Alton Quaker | 5,000 | |||||
| Avoncroft Arts Society |
2,000 | |||||
| Birkenhead Quaker Meeting |
5,000 | 7,000 | ||||
| Bournville Village Trust |
27,000 | 5,000 | ||||
| Britain Yearly Meeting Bryony House Cork Monthly Meeting |
2,000 6,300 |
2,500 6,300 5,000 |
||||
| Friends of the Family | 5,000 | |||||
| Ironbridge Gorge Museum Leighton Park Trust |
Trust | 2,000 10,000 |
2,000 10,000 |
|||
| Quaker Christmas Parcels |
2,000 | |||||
| Quaker International Education |
Trust | 8,000 | 10,000 | |||
| Quaker Social Action | 4,000 | 4,000 | ||||
| Reading Quaker Meeting Selly Manor Sibford School |
8,000 30,000 10,000 |
35,000 10,000 |
||||
| Sidcot School | 31,500 | 22,500 | ||||
| SOF Bournville Friends Meeting |
(General | Fund) | 5,000 | 5,000 | ||
| Sussex East Area Quaker | Meeting | 5,000 | ||||
| The Friend Publications | Ltd | 3,800 | 5,000 | |||
| Winchester Quaker Meeting |
8,000 | 5,000 | ||||
| Woodbrooke Quaker Study Centre |
40,000 | 5,000 | ||||
| 252,600 | 176,300 |
| 6 | Support Costs | Cost | of grant | making | Governance | |||
|---|---|---|---|---|---|---|---|---|
| Basis of | ||||||||
| apport&onment | 2023 | 2022 | 2023 | 2022 | ||||
| E | E | E | E | |||||
| Independent | ||||||||
| examiner fees | 0:1 | 1,140 | 1,320 | |||||
| Other expenses | 1:9 | 360 | 360 | 3,240 | 3,240 | |||
| 360 | 360 | 4,380 | 4,560 |
| 7 | Investments | 2023 | 2022 | ||||
|---|---|---|---|---|---|---|---|
| Market value at 6 April | 2022 | 9,265,522 | 8,857,817 | ||||
| Acquisition cost in the |
year | 255,247 | 459,716 | ||||
| Proceeds from disposals | in the year | (249,406) | (520,864) | ||||
| 5,841 | (61,148) | ||||||
| Realised gains on disposals | 61,801 | 174,036 | |||||
| Unrea(ised investment |
(losses)/gains | (1,279,537) | 294,817 | ||||
| (1,217,736) | 468,853 | ||||||
| Market value at 5 April | 2023 | 8,053,627 | 9,265,522 | ||||
| Cash held within the investment |
portfolio | 33,678 | 69,290 | ||||
| Total value of portfolio | at 5 April 2023 | 8,087,305 | 9,334,812 | ||||
| Historical cost at 5 April 2023 | 7,020,928 | 6,953,286 |
| 7 | Investments (continued) |
||||||||
|---|---|---|---|---|---|---|---|---|---|
| At 5 April 2023 the market | value is | divided: | |||||||
| Bonds - 8 holdings | 1,504, 305 | 18.6% | |||||||
| Alternatives Et Multi-Asset |
- 7 holdings | 2,062,292 | 25.5% | ||||||
| UK Equities - 5 holdings | 1,317,127 | 16.3% | |||||||
| USA - 4 holdings | 1,386,489 | 17.1% | |||||||
| Europe - 1 holdings | 145,285 | 1.8% | |||||||
| Japan - 1 holdings Pacific Basin ex Japan - 2 |
holdings | 229,900 574,729 |
2.8% 7.1% |
||||||
| Emerging Markets - 2 holdings |
833,500 | 10.3% | |||||||
| 8,053,627 | 99.5% | ||||||||
| Uninvested cash capital |
33,678 | 0.5% | |||||||
| 8,087,305 | 100.0% | ||||||||
| The following investments |
in the portfolio | exceeded | 5%: | Market | |||||
| Value | |||||||||
| Vanguard Investment Series Global |
Credit | BD Investor | GBP Inc HDG | 454,961 | 5.6% | ||||
| BBGI Global Infrastructure | S.A. Ord | NPV | 410,400 | 5.1% | |||||
| 3i Infrastructure Ord NPV |
598,500 | 7.4% | |||||||
| Croda international Ord |
GBP | 423,564 | 5.2% | ||||||
| Alphabet Inc |
469,385 | 5.8% | |||||||
| Ashoka India Equity Inv Trust PLC Ord GBP |
577,500 | 7.1% | |||||||
| 8 | Debtors | 2023 | 2022 | ||||||
| E | E | ||||||||
| Accrued investment income |
21,664 | 26,081 | |||||||
| 9 | Creditors: Amounts faliing due within |
one year | 2023 | 2022 | |||||
| E | E | ||||||||
| Independent examiners |
fee | 1,260 | 1,380 | ||||||
| Investment management |
fee | 6,904 | 7,735 | ||||||
| 8,164 | 9,115 |