| Unrestncted | Restricted | Total | Unrestricted | Restricted | Total | |||
|---|---|---|---|---|---|---|---|---|
| funds | funds | funds | funds | |||||
| 2021 | 2021 | 2021 | 2020 | 2020 | 2020 | |||
| Notes | 6 | F | 6 | 8 | 6 | |||
| IttgttmtLIE | ||||||||
| Oonations and legacies |
55,844 | 55,844 | 54,055 | 54,055 | ||||
| Charitable activities |
15,615 | 15,615 | 46,423 | |||||
| investments | 2&,400 | 28,400 | 52,386 | 52,386 | ||||
| Total income | 99,859 | 152,864 | ||||||
| ~x~nlfthh | ||||||||
| Raising funds | 4,346 | 4,840 | ||||||
| Charitable actin&ines |
7 | 62,764 | 62,764 | 144,777 | ||||
| 11 | 2,524 | 2,524 | 3,018 | 3,018 | ||||
| Total resources | ||||||||
| expended | 69,634 | 152,635 | 152,635 | |||||
| Net gains/(iosses) on |
||||||||
| investments | 12 | 86,692 | 86,692 | (90,828) | (90,828) | |||
| Net incomel(expenditure) | ||||||||
| forthe yearl | ||||||||
| Net movement | in funds | 116,917 | 116,917 | (90,599) | (90,599) | |||
| Fund balances at 1 | ||||||||
| April 2020 | ?58,412 | 30,938 | 789,350 | 849,0'11 | 30,938 | 879,949 | ||
| Fund balances | at 31 | |||||||
| Nlarch 2021 | 875,329 | 30,938 | 906,267 | 758,412 | 30,938 | 789,350 |
| Notes | ||||||
|---|---|---|---|---|---|---|
| Fixed assets | ||||||
| Tangible assets | 36,198 | |||||
| Investments | 747,009 | |||||
| 783,207 | ||||||
| Current assets | ||||||
| Stacks | 82,810 | 62,00'I | ||||
| Debtors Cash ai bank and in |
hand | 1.635 40,490 |
5,503 42,078 |
|||
| 124,935 | 109,582 | |||||
| Creditors: amounts | falling due within | |||||
| one year | 18 | (8,431} | ||||
| Net current assets | 123,060 | 101,151 | ||||
| Total assets less current liabiliges | 906,267 | 789,350 | ||||
| Incomefunds | ||||||
| Restricted fvnds | 30.938 | 30,938 | ||||
| Unrestricted funds |
875,329 | 758,412 | ||||
| 906,267 | 789,350 |
| 3 | Donations and legacies | Donations and legacies | ||
|---|---|---|---|---|
| 2020 | ||||
| Donations and gifts | 2,277 | 492 | ||
| Grants Received | 53,567 | 53,563 | ||
| 54,055 | ||||
| Grants receivable for | core activities | |||
| Royal 4'ish Benevolent | Fund | 51,814 | 50,787 | |
| Army Museum Ogilby Trust |
995 | |||
| Annual Levy |
1,781 | |||
| 53,563 | ||||
| 4 | Char&bte acbvities | |||
| 2021 | 2020 | |||
| 2 | 2 | |||
| Member Subscdptions | 1,540 | 1,380 | ||
| Event Contribution | 5 | 22,686 | ||
| Sales Within Charitable | Activties | 7,023 | 14,938 | |
| Shop income | 7,047 | 7,419 | ||
| 46,423 |
| Unrestricted | Unrestricted | ||
|---|---|---|---|
| funds | funds | ||
| 2021 | |||
| Income | from listed investments | 26,395 | |
| interest | receivable | 5 | |
| 2&,400 | 52,386 |
| 8 | Raising fun | ds | |||
|---|---|---|---|---|---|
| Unrestricted | Unrestricted | ||||
| funds | funds | ||||
| 2021 | 2020 | ||||
| 8 | F | ||||
| 4,346 | 4,840 | ||||
| 4,840 | |||||
| 7 | Charitable | activities | |||
| 2021 | 2020 | ||||
| 8 | 8 | ||||
| Cost ofSales | 13,112 | 25,164 | |||
| Event Costs | 6,106 | 21,464 | |||
| Regimental | Expenses | 11,465 | 12,656 | ||
| Recruitment | 8 | Promotion | 15,734 | 51,563 | |
| Operational | Expenditure | 9,559 | 19,574 | ||
| 55,976 | 130,421 | ||||
| Grant funding | ofactivities (see note 8) | 6,788 | 6,788 |
| Grants | to | institutions: | ||
|---|---|---|---|---|
| Qther | 5,646 | 10,102 | ||
| Grants | to | individuals | 4,254 | |
| 6,788 | 14,356 |
| Remuneration of key management The Assistant Regimental Secretary responsible for |
Remuneration of key management The Assistant Regimental Secretary responsible for |
Remuneration of key management The Assistant Regimental Secretary responsible for |
Remuneration of key management The Assistant Regimental Secretary responsible for |
Remuneration of key management The Assistant Regimental Secretary responsible for |
personnel Funds is the " |
Trustee deemed as the key management personnel ——— unts. There is no remuneration as the individual |
Trustee deemed as the key management personnel ——— unts. There is no remuneration as the individual |
Trustee deemed as the key management personnel ——— unts. There is no remuneration as the individual |
Trustee deemed as the key management personnel ——— unts. There is no remuneration as the individual |
|
|---|---|---|---|---|---|---|---|---|---|---|
| isemployed | by | eir salary costs including | pension contributions |
|||||||
| snd employer | r | |||||||||
| Unrestricted | Unrestdcted | |||||||||
| funds | funds | |||||||||
| 2021 | 2020 | |||||||||
| independent | Examination | Fee | 2,524 | 3,018 | ||||||
| 12 | Net gains/{losses) on investments | |||||||||
| Unrestricted | Unrestricted | |||||||||
| funds | funds | |||||||||
| 2021 | 2020 | |||||||||
| 8 | ||||||||||
| Gain/{Loss) | on | revaluation | ofinvestments | 86,692 | {90,828) |
| Tangible fix | ed assets | |||
|---|---|---|---|---|
| Fixtures and | Computers | Total | ||
| fittings | ||||
| 8 | ||||
| Cost | ||||
| At 1Aplil 2020 | 34,756 | 3,691 | 38,447 | |
| Additions | 1,440 | 1,440 | ||
| At 31 March | 2021 | 3,691 | 39,887 | |
| Depreciation | and impairment | |||
| At 1April 2020 | 3,689 | 3,689 | ||
| At 31 March | 2021 | 3,689 | 3,689 | |
| Carrying amount |
||||
| At 31 March | 2021 | 2 | 36,198 | |
| At 31 March | 2020 | 34,756 | 2 | 34,758 |
| Fixed as | set investments | |
|---|---|---|
| Listed | ||
| investments | ||
| 6 | ||
| Vaiuation | ||
| At 1 April | 2020 | 653,441 |
| Additions | 86,511 | |
| Valuation | changes | 86,692 |
| Disposals | (79,635) | |
| At 31 March 2021 | 747,009 | |
| Carrying | amount | |
| At 31 March 2021 | 747,009 | |
| At 31 March 2020 | 653,441 |
| Financial | instruments | 2021 | 2020 | ||
| F | |||||
| Carrying | amount of | financial assets | |||
| instruments | measured | at fair vaiue through | profit or loss | 747,009 | 653,441 |
| 18 | Stocks | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | ||||||||||||
| 8 | ||||||||||||
| Finished goods | and | goods for resale | 82,810 | |||||||||
| 17 | Debtors | |||||||||||
| 2021 | 2020 | |||||||||||
| Amounts | falling due | within one year. | F | |||||||||
| Other debtors | 1,635 | 5,503 | ||||||||||
| 18 | Creditors: | amounts | failing | due within one year | ||||||||
| 2021 | 2020 | |||||||||||
| Other creditors | 6,631 | |||||||||||
| Accruals and deferred | income | 1,875 | 1,800 | |||||||||
| 19 | Analysis | ofnet | assets between funds | |||||||||
| Unrestricted | Restricted | Total | ||||||||||
| 6 | 8 | 8 | ||||||||||
| Fund balances | at 31 March | 2021 are represented | by: | |||||||||
| Tangible assets | 36,198 | 36,198 | ||||||||||
| Investments | 747,009 | 747,009 | ||||||||||
| Current assets/{liabilitite) | 94,089 | 123,060 | ||||||||||
| 30,938 | ||||||||||||
| 20 | Movement | in | Funds | |||||||||
| Fund | At 01/04/20 | Incoming Resources | Resources Expended | Transfers | At 3'I/03/21 | |||||||
| E | E | 8 | F | |||||||||
| Unrestricted | 758,412 | 186,551 | 69,634 | 0 | 875,239 | |||||||
| Restricted | ||||||||||||
| Totals | 789,350 | 186,551 | 0 | 906,267 |