| Page | ||||
|---|---|---|---|---|
| Report ofthe Trustees | to | 4 | ||
| Independent Examiner's |
Report | |||
| Statement of Financial | Activities | |||
| Balance Sheet | ||||
| Notes to the Financial Statements | 8 | to | 16 | |
| Detailed Statement ofFinancial Activities | 17 | to | 18 |
| 30.6.22 | 30.6.21 | ||||||
|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | ||||
| funds | fund | funds | funds | ||||
| Notes | F | E | E | P | |||
| INCOME AND ENDOWMENTS | FROM | ||||||
| Donations and legacies |
38,342 | 33,501 | 71,843 | 49,260 | |||
| Investment income |
16,187 | 16,187 | 12,985 | ||||
| Total | 54,529 | 33,501 | 88,030 | 62,245 | |||
| EXPENDITURE ON | |||||||
| Raising funds | 6,789 | 6,789 | 7,028 | ||||
| Charitable activities |
|||||||
| Support Costs | 1,966 | 1,966 | 1,967 | ||||
| Grant Funding ofactivities |
65,410 | 33,501 | 98,911 | 226,811 | |||
| Activities undertaken | directly | 7,273 | 7,273 | 5,893 | |||
| Total | 81,438 | 33,501 | 114,939 | 241,699 | |||
| Net gains/(losses) on |
investments | (59,049) | (59,049) | 97,785 | |||
| NET INCOME/(EXPENDITURE) | (85,958) | (85,958) | (81,669) | ||||
| RECONCILIATION OF FUNDS |
|||||||
| Total funds brought | forward | 845,279 | 845,279 | 926,948 | |||
| TOTAL FUNDS CARRIED FORWARD | 759,321 | 759,321 | 845,279 |
| 30.6.22 | 30,621 | ||||
|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | ||
| funds | fund | funds | funds | ||
| Notes | |||||
| FIXEDASSETS | |||||
| In~nts | 12 | 656,804 | 655804 | 731315 | |
| CURRENT ASSETS | |||||
| Stocks | .3,299 | 3,299 | 3,861 | ||
| Cash etbank | 105,778 | 6,018 | 111,796 | 112,023 | |
| 109,077 | 6,018 | 146,095 | 116,874 | ||
| CREDITORS | |||||
| Amounts falling due within one yeal' |
14 | (6N0) | (6,018) | (11,678) | (1,910) |
| 103,617 | 103,517 | 'l13,964 | |||
| TOTAL ASSETSLESSCURRENT LIABILITIES | 759,32'I | 759,321 | 846/M | ||
| NETASSETS | 75&,321 | 759,321 | 845,279 | ||
| FUNDS | |||||
| Unrestricted funds |
759,321 | 845,278 | |||
| TOYALFUNDS | 769,321 | 845,279 |
| DONATIONS | AND LEG | ACIES | ||||
|---|---|---|---|---|---|---|
| 30.6.22 | 30.6.21 | |||||
| Unrestricted | Restricted | Total | Total | |||
| funds | funds | funds | funds | |||
| F | E | |||||
| Gifts for outside charities | 15,944 | 33,501 | 49,445 | 29,004 | ||
| Undesignated | Donations | from Lodges | 22,398 | 22,398 | 20,256 | |
| 38,342 | 33,501 | 71,843 | 49,260 | |||
| INVESTMENT INCOME | ||||||
| 30.6.22 | 30,6.21 | |||||
| Unrestricted | Restricted | Total | Total | |||
| funds | funds | funds | funds | |||
| E | E | E | ||||
| Income from Listed Investments | 16,175 | 16,175 | 12,980 | |||
| Bank &Other | Interest | 12 | 12 | 5 | ||
| 16,187 | 16,187 | 12,985 |
| Investment | Investment | management | management | management | costs | costs | |||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 30.6.22 | 30,6.21 | ||||||||||||
| Unrestricted | Restricted | Total | Total | ||||||||||
| funds | funds | funds | funds | ||||||||||
| E | E | ||||||||||||
| Investment | Management | Fees | 6,789 | 6,789 | 7,028 | ||||||||
| 6. | CHARITABLE | ACTIVITIES COSTS | |||||||||||
| Grant | |||||||||||||
| funding | of | ||||||||||||
| Direct | activities | Support | |||||||||||
| Costs (see | (see note | costs (see | |||||||||||
| note 7) | 8) | note 9) | Totals | ||||||||||
| E | P | P | F | ||||||||||
| Support Costs | 1,966 | 1,966 | |||||||||||
| Grant Funding | ofactivities | 98,911 | 98,911 | ||||||||||
| Activities | undertaken | directly | 7,273 | 7,273 | |||||||||
| 7,273 | 98,911 | 1,966 | 108,150 | ||||||||||
| 7. | DIRECT COSTS OF | CHARITABLE | ACTIVITIES | ||||||||||
| 30.6.22 | 30.6.21 | ||||||||||||
| E | |||||||||||||
| Order ofWomen Freemasons | Admin Charge | 6,548 | 5,749 | ||||||||||
| Cost of Regalia | 552 | ||||||||||||
| Bank Charges | 173 | 144 | |||||||||||
| 7,273 | 5,893 | ||||||||||||
| 8. | GRANTS | PAYABLE | |||||||||||
| 30.6.22 | 30.6.21 | ||||||||||||
| E | E | ||||||||||||
| Grant Funding | ofactivities | 98,911 | 226,811 | ||||||||||
| The total | grants | paid | to institutions | during the year | was as follows: | ||||||||
| 30.6.22 | 30.6.21 | ||||||||||||
| F | F | ||||||||||||
| Adelaide | Litten | Charitable | Trust | 6,019 | 6,749 | ||||||||
| General | 92,892 | 220,062 | |||||||||||
| 98,911 | 226,811 |
| Unrestricted | Restricted | Total | ||||
|---|---|---|---|---|---|---|
| funds | fund | funds | ||||
| E | E | |||||
| INCOME AND | ENDOWMENTS | FROM | ||||
| Donations and |
legacies | 42,511 | 6,749 | 49,260 | ||
| Investment income |
12,985 | 12,985 | ||||
| Total | 55,496 | 6,749 | 62,245 | |||
| EXPENDITURE ON | ||||||
| Raising funds | 7,028 | 7,028 | ||||
| Charitable activities |
||||||
| Support Costs | 1,967 | 1,967 | ||||
| Grant Funding | ofactivities | 220,062 | 6,749 | 226,811 | ||
| Activities undertaken |
directly | 5,893 | 5,893 |
| 11. | COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES - continued | COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES - continued | COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES - continued | COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES - continued | ||
|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | ||||
| funds | fund | funds | ||||
| E | P | E | ||||
| Total | 234,950 | 6,749 | 241,699 | |||
| Net gains on investments | 97,785 | 97,785 | ||||
| NET INCOME/(EXPENDITURE) | (81,669) | (81,669) | ||||
| RECONCILIATION | OF FUNDS | |||||
| Total funds brought | forward | 926,948 | 926,948 | |||
| TOTAL FUNDS CARRIED FORWARD | 845,279 | 845,279 | ||||
| 12. | FIXEDASSET INVESTMENTS | |||||
| Listed | ||||||
| investments | ||||||
| E | ||||||
| MARKET VALUE | ||||||
| At 1 July 2021 | 731,315 | |||||
| Additions | 134,490 | |||||
| Disposals | (150,952) | |||||
| Revaluations | (59,049) | |||||
| At 30June 2022 | 655,804 | |||||
| NET BOOK VALUE | ||||||
| At 30June 2022 | 655,804 | |||||
| At 30June 2021 | 731,315 | |||||
| Investments held within the UK - f299,301 (2021 - f341,678) |
||||||
| Investments held outside the UK - f356,503(2021 - 2389,637) |
| 30June 2022 | 30June 2021 | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| P. | |||||||||
| 48,000 Shares | in | United | Kingdom (Government Of) 2% |
SNR | 48,139 | ||||
| 450 Shares in |
IShares GBP CORP BD0.5 UCITS ETF | 44,633 | |||||||
| 35,373Shares | in | Royal | London Unit Trust Managers |
43,438 | |||||
| 165Shares in |
Vanguard | Investments UK Ltd US Equity |
41,778 | ||||||
| 31,820 Shares | in | Ninety | One Fund Managers UK Ltd |
41,102 | |||||
| 5,613Shares | in Polar Capital Funds PLC Global Convertibles | INC NAV | 38,451 | ||||||
| 35,500 Shares | in | Credit | Suisse AG London Branch CS6.7% | FTSESPX | 37,946 | ||||
| 28,090Shares | in | Royal | London Unit Trust Managers |
Sterling | Credit | 40,889 | |||
| 47,801 Shares | in | FIL Investment Services (UK) Limited |
49,235 | ||||||
| 450 Shares in |
iShares GBP CORP ETF | 48,114 | |||||||
| 34,053Shares | in | Johcm | Funds UK Equity Income | 43,621 | |||||
| 190Shares in |
Vanguard | Investments UK Limited US |
Equity | 49,275 | |||||
| 1,570 Shares | in Polar Capital Technology Trust GBP |
37,178 | |||||||
| 26,661 Shares | in | Ninety | One Fund Managers Diversified |
Income | 36,882 | ||||
| 4,717 Shares | in Polar Capital Funds Global Convertibles | INC | NAV | 38,443 | |||||
| 36,000 Shares | in | Santander UK PLC FTSE Euro SPX |
38,006 | ||||||
| 35,500 Shares | in | Credit | Suisse AG London Branch | 37,218 | |||||
| Total | 295,487 | 418,931 | |||||||
| Cost or valuation | at 30June 2022 is represented by; |
||||||||
| Listed | |||||||||
| investments | |||||||||
| E | |||||||||
| Valuation in 2022 |
655,804 | ||||||||
| 13. | STOCKS | ||||||||
| 30.6.22 | 30.6.21 | ||||||||
| E | P | ||||||||
| Jewels/Sashes | 3,299 | 3,851 |
| 14. | CREDITORS: | AMOUNTS | AMOUNTS | AMOUNTS | FALLING DUE WITHIN ONE YEAR | FALLING DUE WITHIN ONE YEAR | FALLING DUE WITHIN ONE YEAR | |||
|---|---|---|---|---|---|---|---|---|---|---|
| 30.6.22 | 30.6.21 | |||||||||
| E | P | |||||||||
| Trade creditors | 6,018 | |||||||||
| Other creditors | 5,560 | 1,910 | ||||||||
| 11,578 | 1,910 | |||||||||
| 15. | MOVEMENT | IN | FUNDS | |||||||
| Net | ||||||||||
| movement | At | |||||||||
| At 1.7.21 | in funds | 30.6.22 | ||||||||
| E | ||||||||||
| Unrestricted | funds | |||||||||
| General fund |
845,279 | (85,958) | 759,321 | |||||||
| TOTAL FUNDS | 845,279 | (85,958) | 759,321 | |||||||
| Net movement | in funds, | included | in the above are as follows: | |||||||
| Incoming | Resources | Gains and | Movement | |||||||
| resources | expended | losses | in funds | |||||||
| F | E | E | E | |||||||
| Unrestricted | funds | |||||||||
| General fund |
54,529 | (81,438) | (59,049) | (85,958) | ||||||
| Restricted funds | ||||||||||
| Restricted | 33,501 | (33,501) | ||||||||
| TOTAL FUNDS | 88,030 | (114,939) | (59,049) | (85,958) | ||||||
| Comparatives | for movement | in | funds | |||||||
| Net | ||||||||||
| movement | At | |||||||||
| At 1.7.20 | in funds | 30.6.21 | ||||||||
| E | E | F | ||||||||
| Unrestricted | funds | |||||||||
| General fund |
926,948 | (81,669) | 845,279 | |||||||
| TOTAL FUNDS | 926,948 | (81,669) | 845,279 |
| Incoming | Resources | Gains and | Movement | ||
|---|---|---|---|---|---|
| resources | expended | losses | in funds | ||
| E | E | P | F | ||
| Unrestricted | funds | ||||
| General fund |
55,496 | (234,950) | 97,785 | (81,669) | |
| Restricted funds | |||||
| Restricted | 6,749 | (6,749) | |||
| TOTAL FUNDS | 62,245 | (241,699) | 97,785 | (81,669) |
| Net | |||||
|---|---|---|---|---|---|
| movement | At | ||||
| At 1.7.20 | in funds | 30.6.22 | |||
| F | E | E | |||
| Unrestricted | funds | ||||
| General | fund | 926,948 | (167,627) | 759,321 | |
| TOTAL | FUNDS | 926,948 | (167,627) | 759,321 |
| Incoming | Resources | Gains and | Movement | ||
|---|---|---|---|---|---|
| resources | expended | losses | in funds | ||
| E | E | E | E | ||
| Unrestricted | funds | ||||
| General fund | 110,025 | (316,388) | 38,736 | (167,627) | |
| Restricted funds | |||||
| Restricted | 40,250 | (40,250) | |||
| TOTAL FUNDS | 150,275 | (356,638) | 38,736 | (167,627) |
| FOR THE Y | EAR ENDED 30JUN | E 2022 | |||||
|---|---|---|---|---|---|---|---|
| 30.6.22 | 30.6.21 | ||||||
| Unrestricted | Restricted | Total | Total | ||||
| funds | funds | funds | funds | ||||
| E | F | E | |||||
| INCOME AND ENDOWMENTS | |||||||
| Donations and |
legacies | ||||||
| Gifts for outside | charities | 15,944 | 33,501 | 49,445 | 29,004 | ||
| Undesignated Donations |
from | Lodges | 22,398 | 22,398 | 20,256 | ||
| 38,342 | 33,501 | 71,843 | 49,260 | ||||
| Investment income |
|||||||
| income from Listed investments | 16,175 | 16,175 | 12,980 | ||||
| Bank &Other Interest | 12 | 12 | 5 | ||||
| 16,187 | 16,187 | 12,985 | |||||
| Total incoming | resources | 54,529 | 33,501 | 88,030 | 62,245 | ||
| EXPENDITURE | |||||||
| Investment management |
costs | ||||||
| Investment Management |
Fees | 6,789 | 6,789 | 7,028 | |||
| Charitable activities |
|||||||
| Order ofWomen | Freemasons | Admin Charge | 6,548 | 6,548 | 5,749 | ||
| Cost of Regalia | 552 | 552 | |||||
| Bank Charges | 173 | 173 | 144 | ||||
| Gifts to outside | charities | 65,410 | 33,501 | 98,911 | 226,811 | ||
| 72,683 | 33,501 | 106,184 | 232,704 | ||||
| Support costs | |||||||
| Management | |||||||
| Accountancy fee |
1,966 | 1,966 | 1,964 | ||||
| Finance | |||||||
| Bank charges | |||||||
| Total resources | expended | 81,438 | 33,501 | 114,939 | 241,699 | ||
| Net (expenditure)/income | before gains and | ||||||
| losses | (26,909) | (26,909) | (179,454) |
| FOR TH | E YEAR ENDED 30JUN | E 2022 | |||
|---|---|---|---|---|---|
| 30.6.22 | 30.6.21 | ||||
| Unrestricted | Restricted | Total | Total | ||
| funds | funds | funds | funds | ||
| E | E | F | |||
| Realised recognised | gains and losses | ||||
| Realised gains/(losses) | on fixed asset | ||||
| investments | (59,049) | (59,049) | 97,785 | ||
| Net (expenditure)/income | (85,958) | (85,958) | (81,669) |