| Report and Financial | Report and Financial | Report and Financial | Report and Financial | Statements | Statements | for the | year ended 5 | April 2D21 | April 2D21 | |||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Contents | ||||||||||||
| Page: | ||||||||||||
| Reference and Administration | details | |||||||||||
| 2-4 | Report ofthe Trustees | |||||||||||
| Report of the Independent | auditor | |||||||||||
| Statement of Financial |
Activities | |||||||||||
| Balance Sheet | ||||||||||||
| 9-15 | Notes forming part of | the Financial | Statements | |||||||||
| Trustees | ||||||||||||
| Mr Tim Cadbury | ||||||||||||
| Mr Mark Cadbury | ||||||||||||
| Mr Roger VJ Cadbury | ||||||||||||
| Mrs A Janie Cadbury | ||||||||||||
| Mr Benedict Cadbury | ||||||||||||
| Principal Office | ||||||||||||
| BDO LLP, 2 Snowhill, | Birmingham, | 84 6GA | ||||||||||
| Accountants | ||||||||||||
| BDO LLP, Two Snowhill | Itueensway, | Birmingham, | B4 6GA | |||||||||
| Independent | Auditor | |||||||||||
| RMacLaren, Michael |
Dufty | Partnership | Limited, | 61 Charlotte | Street, | The Counting | House, | |||||
| Birmingham, | ||||||||||||
| B3 1PX | ||||||||||||
| Investment | Managers | |||||||||||
| Smith and Williamson | Investment | Management, | 3rd Floor, 9 Colmore Row, Birmingham, | B32BJ | ||||||||
| Bankers | ||||||||||||
| Lloyds Bank, University | of Birmingham | Branch, | 142 Edgbaston | Park Road, Birmingham, | B152TY | |||||||
| The Charity Bank Limited, |
Fosse House, 152 High Street, Tonbridge, | TN9 1BE |
| Unrestricted | Unrestricted | ||||||
|---|---|---|---|---|---|---|---|
| Funds | Funds | ||||||
| 2021 | 2020 | ||||||
| Notes | E | E | |||||
| Income and endowments | from | ||||||
| Investments | 381,197 | 442,818 | |||||
| Grants received | |||||||
| Total | 381,197 | 442,818 | |||||
| Expenditure on |
|||||||
| Raising funds | 59,572 | 56,452 | |||||
| Charitable activities |
|||||||
| Grants | 465,250 | 31'7,050 | |||||
| Support costs | 6,918 | 7,913 | |||||
| Other expenditure | 22,136 | 25,001 | |||||
| Total | 553,876 | 406,416 | |||||
| Net income/(expenditure) | before investment | gains/(losses) | (172,679) | 36,402 | |||
| Net unrealised (losses)/gains |
on investment | assets | 3,388,796 | (3,573,373) | |||
| Net income/(expenditure) | 3,216,117 | (3,536,971) | |||||
| Other recognised gains/(losses) | |||||||
| Realised gains/(losses) | on investment | assets | 839,448 | 1,851,409 | |||
| Net movement in funds |
4,055,565 | (1,685,562) | |||||
| Total funds at 6 April | 2020 | 14,903,922 | 16,589,484 | ||||
| Total funds at 5April | 2021 | 18,959,487 | 14,903,922 | ||||
| Ag activities derive from continuing | operations. | ||||||
| None ofthe income funds are restricted. |
| Notes | to | the finan | cial statements for the yea |
r ended 5 April 2021 | ||
|---|---|---|---|---|---|---|
| 2 | Investment income |
2021 | 2020 | |||
| E | E | |||||
| Dividends (net) and interest |
(gross) | |||||
| fram quoted investments | 381,015 | 442,582 | ||||
| Interest on deposits (gross) |
182 | 236 | ||||
| 381,197 | 442,818 | |||||
| 3 | Raising Funds | 2021 | 2020 | |||
| E | E | |||||
| Investment management |
fee | 59,572 | 56,452 | |||
| 4 | Grants paid or payable | |||||
| C5,000or over being 1.07%ofgrants made: | ||||||
| 78 Derngate Narthampton |
Trust | 25,000 | ||||
| Age UK Warwickshire | 5,000 | |||||
| Alzheimer's Society |
5,000 | |||||
| ARNI | 10,000 | |||||
| Asthma UK BBritish Lung |
Foundation | Partnership | 6,000 | |||
| Bath Recreation Ltd |
5,000 | |||||
| Blood Bikes | 22,000 | |||||
| Blood Cancer UK | 5,000 | |||||
| Book Trust | 5,000 | |||||
| Breast Cancer Care | 10,000 | |||||
| CJames Cadb'ury Charitable |
Trust | 5,000 | ||||
| Cambridge City Faodbank |
10,000 | |||||
| Cancer Research UK |
5,000 | |||||
| Cathedral Music Trust |
10,000 | |||||
| Council for Protection of | Rural England | 10,000 | ||||
| Crisis | 5,000 | |||||
| English Schools Orchestra | & | Choir | 10,000 | |||
| Fircroft Callege | 5,000 | |||||
| G(oucestershl)e Community |
Foundation | 5,000 | ||||
| Hampshire BIDW Air Ambulance |
5,000 | |||||
| Island Conservation Society |
5,000 | |||||
| Macmillan Cancer Support |
5,000 | |||||
| Mary Hare Foundation | 5,000 | |||||
| Medecins Sans Frontieres |
UK | 5,000 | ||||
| MNDA | 6,000 | |||||
| National Emergencies Trust |
10,000 | |||||
| National Star Foundation |
5,000 | |||||
| National Trust |
5,000 | |||||
| Carried Forwards |
214,000 |
| Brought Forward | 214,000 | |||
|---|---|---|---|---|
| National Youth Orchestra |
ofGreat Britain | 5,000 | ||
| NEBT | 5,000 | |||
| Northamptonshire Community |
Foundation | 20,000 | ||
| Outward Bound Trust |
7,000 | |||
| Peter Cadbury Charitable |
Trust | 5,000 | ||
| R VJ Cadbury Charitable | Trust | (Note) | 5,000 | |
| RA BVB Reekie Charitable | Trust | 5,000 | ||
| Red Cross Northamptonshire | 20,000 | |||
| RNLI | 5,000 | |||
| Royal Horticultural Society |
6,000 | |||
| StJohn Ambulance | 20,000 | |||
| The Bower Trust | 5,000 | |||
| The Friends ofTewkesbury | Abbey | |||
| Treloar's Trust | 5,000 | |||
| UNICEF | 'I5,000 | |||
| UNICEF United Kingdom |
||||
| Virginia Reekie Charitable | Trust | |||
| WFGA | 20,000 | |||
| 362,000 | ||||
| 61,000or over being | 0.21'Kofgrants made: | |||
| Action Aid UK |
3,000 | |||
| Adapt | 1,000 | |||
| Amnesty International |
UK | 1,250 | ||
| Avoncroft Arts Society |
||||
| Avoncrof t Museum | 3,000 | |||
| Avoncroft Museum of Historic Building |
2,000 | |||
| Birmingham Children's Hospital |
3,000 | |||
| Bumblebee Conservation |
Trust | 2,500 | ||
| Canine Partners | 1,000 | |||
| Charlie Wailer Memorial | Trust | 3,000 | ||
| Children with Cancer |
2,000 | |||
| Cgent Earth | 1,000 | |||
| Cornwall Community Foundation |
2,000 | |||
| CPRE | 2,000 | |||
| Ooctors ofthe World | 2,000 | |||
| Feedback Madagascar | 2,000 | |||
| Firefly international | 2,000 | |||
| Carried Forwards | 32,750 |
| Notes | Notes | to the financial statements for the year end |
to the financial statements for the year end |
ed 5 April 2021 | |
|---|---|---|---|---|---|
| 4 | Grants paid or payable | Icontinued) | |||
| Brought Forward | 32,750 | ||||
| First Days Children's Charity |
1,000 | ||||
| Game RWildlife Conservation | Trust | 2,000 | |||
| Girlguiding Gloucestershire |
2,000 | ||||
| Gloucester Wildlife Trust | 1,000 | ||||
| Guy's and StThomas's | Charity | 3,000 | |||
| Home Start | 2&000 | ||||
| Hope Project | 3,000 | ||||
| Leam Achieve Become | 2,000 | ||||
| Llangollen Railway Trust |
Ltd | 4,500 | |||
| Lord Leycester Hospital | 1,000 | ||||
| Marie Curie | 1,000 | ||||
| NSPCC | 3,000 | ||||
| Owl Barn | 1,000 | ||||
| Rainbow Trust | 4,000 | ||||
| RSPCA | 1,000 | ||||
| Sea Life Trust | 1,000 | ||||
| Second Chance | 2,500 | ||||
| Shipwrecked Mariners |
Society | 1,000 | |||
| Show Racism The Red | Card | 2,000 | |||
| Smile Train | 1,000 | ||||
| Southern Spinal injuries |
Trust | 2,000 | |||
| St Francis Leprosy Guild | 4,500 | ||||
| St John ofJerusalem | Eye Hospital Group | 1,000 | |||
| St Michaels Hospice | 1,000 | ||||
| Tall Ships Youth Trust | 1,000 | ||||
| The Rifles Benevolent | Trust | 1,000 | |||
| The Salvation Army |
3,000 | ||||
| The Wiltshire Bobby Van |
Trust | 2,500 | |||
| Tiggywinkles | 1,000 | ||||
| Toy BoxCharity | 2,300 | ||||
| Trussefl Trust | 2,000 | ||||
| War Memorials Trust |
2,000 | ||||
| Warwickshire Wildlife |
Trust | 1,000 | |||
| Winchester Excavations |
1,000 | ||||
| Carried Forwards | 97,050 |
| Brought Forward | 97,050 | |
|---|---|---|
| Winston's Chance |
'l,000 | |
| Wood Green Animals | Charity | 2,000 |
| Worgan Trust | 2,000 | |
| 102,050 | ||
| E999and under | 1,200 | |
| 465,250 | ||
| Costs ofgrant making | (note 5) | 6,918 |
| 472,168 |
| 6 | investments | 2021 | 2020 | ||
|---|---|---|---|---|---|
| E | E | ||||
| QUOTED INVESTMENTS | |||||
| Market Value 6 April 2020 | 14,594,293 | 16,335,900 | |||
| Additions | 2,132,573 | 4,344,879 | |||
| Disposals | (2i780i602) | (4,364,522) | |||
| Realised gains/(lasses) | 839,448 | 1,851,409 | |||
| Net unrealised investment |
gains/ (losses) | 3,388,796 | (3,573,373) | ||
| Market value 5 April 2021 | 18,174,508 | 14,594,293 | |||
| Uninvested | cash | 58$,2$4 | 60,278 | ||
| 18,762,792 | 14,654,571 | ||||
| Historical cost as at 5 April | 2021 | 12,185,111 | 11,993,692 | ||
| At 5 April 2021 the market | value is divided: | ||||
| Bands | 3,418,071 | 18.2% | |||
| Alternatives | 8 Multi-Asset | 4,305,364 | 22.9% | ||
| UK Equities | 4,256,722 | 22.7% | |||
| USA | 836,256 | 4.5% | |||
| Europe | 976,824 | 5.2% | |||
| Japan | 815,735 | 4.4% | |||
| Pacific 8asin ex Japan | 308,546 | 1.6% | |||
| Emerging Markets |
85,140 | 0.5% | |||
| Rest ofthe | World | 3,171,850 | 16.9% | ||
| 18,174,508 | 96.9% | ||||
| Uninvested | cash capital | 588,284 | 3.1% | ||
| 18,762,792 | 100% | ||||
| There was | one investment | in the portfolio which exceeded 5%. | |||
| Market | |||||
| Value | |||||
| E | |||||
| Scottish Mortgage Inv Trust |
- 95,000 | 1,105,800 | 5.9% |
| Accrued investment | Accrued investment | Accrued investment | Accrued investment | income | income | 42,677 | 40,226 | ||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 8 | Creditors: | Amounts | falling | due within one year | 2021 | 2020 | |||||
| E | E | ||||||||||
| Management | fee | 15,669 | 12,217 | ||||||||
| Auditors fee | 2,580 | 1,200 | |||||||||
| 18„249 | 13,417 | ||||||||||
| 9 | Statement | ofMovement | on | Unrestricted | Funds | ||||||
| Balance | Expenditure | Balance | |||||||||
| 6 April | Gains and | 5 Aprg | |||||||||
| (Losses) as at | |||||||||||
| to balance 6 | |||||||||||
| April 2020 | |||||||||||
| and Balance | |||||||||||
| 2020 | Income | 5 April 2021 | Transfers | 2021 | |||||||
| E | E | E | E | E | |||||||
| Designated | fund: | ||||||||||
| Investment | fund | 14,654,571 | 4,108,221 | 18,762,792 | |||||||
| Generalfund | 249,351 | 381,197 | 3,674,368 | (4,108,221) | 196,695 | ||||||
| Total unrestdcted | funds | 14,903,922 | 381,197 | 3,674,368 | 18,959,487 |