| Page | ||
|---|---|---|
| Legal and Administrative | Information | |
| Trustees' Report |
2-3 | |
| Independent Auditors' |
Report | 4-6 |
| Statement of Financial |
Activities | |
| Balance Sheet | ||
| Notes to the Financial Statements | 9 - 17 |
| Notes | 2022 | |||||
|---|---|---|---|---|---|---|
| Income from | 1,2 | |||||
| Donations | 30,000 | |||||
| Investmentincome | 9,722 | 7,596 | ||||
| Total | 39I722 | 7I596 | ||||
| Expenditure | on | 1,3 | ||||
| Charitable activities |
||||||
| Doiiations | 1,000 | 3,500 | ||||
| Governance | 2,010 | 1,968 | ||||
| Investment management |
costs | 'l,049 | 4,175 | |||
| 8ad Debt | 23,500 | 63/500 | ||||
| Total | 30,559 | 73,143 | ||||
| Net income | 9,163 | (65,547) | ||||
| Surplus((Deficit) | on | sale | of investments | 6 | (13,726) | 533 |
| Increase/(Decrease) | In value of Investments | 1,4 | (32,269) | 18,424 | ||
| (36,832) | (46,590) | |||||
| Funds as at 1 | April | 2022 | 590,126 | 636,716 | ||
| Funds as at 31March | 2023 | 553,294 | 590,126 |
| ~20 3 | ~222 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Notes | ||||||||||
| Fixed Assets | ||||||||||
| Investments Current Assets |
420,830 | 453,931 | ||||||||
| Debtors Cash at bank and |
in hand | 80,000 57/264 |
103;500 37,445 |
|||||||
| Creditors: amounts | falling | 137,264 | 140,945 | |||||||
| due within one | year | (4,800) | (4,750) | |||||||
| Net Current Assets | 132,464 | 136,195 | ||||||||
| Total Assets Less Current | Liabilities | 553,294 | 590,126 | |||||||
| Futlcls | ||||||||||
| Unrestricted | 553,294 | 590,126 | ||||||||
| 553,294 | 590,126 |
| 8 | ||
|---|---|---|
| Market value at 31 March 2022 | 453,931 | |
| Additions | at cost | 106,686 |
| Disposals | (107,518) | |
| Movement | In market value | (32,269) |
| Market value at 31 March 2023 | 420,830 |
| Zan | 2022 | ||
|---|---|---|---|
| E | E | ||
| Donations | 30,000 | ||
| Investment | income; | ||
| Dividends | and interest | 9,722 | 7,596 |
| 39,722 | 7,596 |
| ~2 | 2022 | ||
|---|---|---|---|
| E | E | ||
| Donations Audit fees |
1,000 2,010 |
ll 3,500 1,968 |
|
| Invesbnent portfolio management Bank charges |
3,962 87 |
4,055 120 |
|
| Bad Debt | 23,500 | 63,500 | |
| 30,559 | 73,143 |
| Market | Cost | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Value | ||||||||||||||||
| 6 | ||||||||||||||||
| 31 Group | Ordinary | |||||||||||||||
| IBS | 3,117 | 2,072 | ||||||||||||||
| Adobe | Inc | Com | USD0,0001 | |||||||||||||
| 16 | 5,001 | 5,987 | ||||||||||||||
| AFC Energy | ||||||||||||||||
| 15,000 | 3,159 | 3,751 | ||||||||||||||
| Ashtead | Group | ord GDP, | 10 | |||||||||||||
| 86 | 4,264 | 2,023 | ||||||||||||||
| Assura | PLC | |||||||||||||||
| 15,500 | 7,573 | 10,039 | ||||||||||||||
| Astrazeneca ord |
25cSelt | |||||||||||||||
| 40 | 4,493 | 1,719 | ||||||||||||||
| AXA Investment | ||||||||||||||||
| 3,080 | 2,519 | 3I160 | ||||||||||||||
| BBrM European | value retail | SA ord GBP | ||||||||||||||
| 415 | 2,001 | 1,785 | ||||||||||||||
| Baillie | Glfford 8 | Co Japanese | Inc growth | Y net | inc | |||||||||||
| 7,800 | 10,585 | 10,602 | ||||||||||||||
| BlackRock | Continental | European | Income | |||||||||||||
| 4,750 | 8,653 | 6,440 | ||||||||||||||
| BP ord | ||||||||||||||||
| 500 | 2,554 | 2,598 | ||||||||||||||
| Chrysalis | Investments | Ltd | ord | NPV | ||||||||||||
| 4,800 | 2I818 | 6,498 | ||||||||||||||
| Compass | Group | pic ord GBP | ||||||||||||||
| 115 | 2I338 | 1,793 | ||||||||||||||
| CT Property | Growth | Sr Income | Fd | IO/C CT Properly | Growth | Sr Inconre | Q GBP | |||||||||
| Dis | ||||||||||||||||
| 668 | 5,790 | 7,356 | ||||||||||||||
| Darktrace | Pic ord | GBP0,01 | ||||||||||||||
| 640 | 1,649 | 2,537 | ||||||||||||||
| Dlageo | Ord | |||||||||||||||
| 130 | 4,698 | 4,364 | ||||||||||||||
| Dodge | Br | Cox Worldwide | Funds | Pic US Stock Inc NAV | ||||||||||||
| 825 | 22,985 | 23,102 | ||||||||||||||
| Dropbox | Inc Com | USD0.00001 CIA | ||||||||||||||
| 350 | 6,137 | 6I34 i | ||||||||||||||
| Carried | forward | 100,334 | 102,170 |
| Market | Cost | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Value | ||||||||||||||
| f | f | |||||||||||||
| Brought | forward | 100,334 | 102,170 | |||||||||||
| ES Alliance 6,550 |
Bernstein | UK | OEIC ES Alliance | Bernstein | Eurp ex UK Eq Fl | 7,867 | 6/668 | |||||||
| Experlan | ord USD | |||||||||||||
| 110 | 2,926 | 1,739 | ||||||||||||
| Fidelity Investment 3,650 |
Funds | Fidelity Asia Pacific Opps | R Acc | 5/011 | 5,538 | |||||||||
| Franklin | Templeton | Funds | FTF Franklin UK |
Smaller Companies | 5 Inc | |||||||||
| 393 | 2,790 | 2,803 | ||||||||||||
| Greggs | ||||||||||||||
| 90 | 2,497 | 2,224 | ||||||||||||
| GSK Pic ord GBP0,3125 | ||||||||||||||
| 96 | 1,372 | 1,628 | ||||||||||||
| Haleon Pic |
ord | GBP0.01 | ||||||||||||
| 121 | 390 | 364 | ||||||||||||
| HSBC Etfs S&P | 500 | Ucits | Etf | |||||||||||
| 1,580 | 52,549 | 28,872 | ||||||||||||
| HSBC Holdings | Pic | |||||||||||||
| 515 | 2,831 | 6,486 | ||||||||||||
| Intermediate | capital | group | pic GBP | |||||||||||
| 165 | 2,008 | 1,790 | ||||||||||||
| International | Public | partner | ord GBP.0001 | |||||||||||
| 2,914 | 4,219 | 4,238 | ||||||||||||
| Invesco Physical | markets | secured | gold Lkd | Nts GBP | ||||||||||
| 45 | 6/951 | 4,460 | ||||||||||||
| )anus Henderson | UK & | Europe Funds )anus | Henderson | UK Smlr | ||||||||||
| Companies | I Acc | |||||||||||||
| 325 | 3,167 | 3,525 | ||||||||||||
| )anus Hend | Investments | Fds | Series I )anus | Henderson | Eurp Sel | Qpps | ||||||||
| GBP Dls | ||||||||||||||
| 11,735 | 15,255 | 12,589 | ||||||||||||
| )P Morgan | Asset | Management | UK | |||||||||||
| 6,530 | 10/657 | 11,222 | ||||||||||||
| Legal & General | Group | ord | GBP | |||||||||||
| 675 | 1,613 | 1,777 | ||||||||||||
| Carried forward |
222,437 | 198,093 |
| Market | Cost | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| Value | |||||||||
| E | |||||||||
| Brought | forward | 222,437 | 198,093 | ||||||
| Linde | Pic | Com | EURO.001 | ||||||
| 65 | 18,738 | 12,413 | |||||||
| Uoyds | banking | group ord GBP | |||||||
| 5,000 | 2,384 | 3,428 | |||||||
| London | Stock | Exchange Group ord GMP0.06918604 |
|||||||
| 30 | 2,360 | 2,401 | |||||||
| LXI REIT | Pic Ord | GBP0.01 | |||||||
| 9,007 | 8,863 | 10,024 | |||||||
| M8/G Pic | |||||||||
| 835 | 1,653 | I/610 | |||||||
| National | Grid ord | ||||||||
| 275 | 3,015 | 2,672 | |||||||
| Nb Private | Equity | Cl Aord 1c(London) | |||||||
| 400 | 5,620 | 3,120 | |||||||
| Ocado | Group Pic | ord | GBP0.02 | ||||||
| 90 | 482 | 2,063 | |||||||
| Octopus | Renewables | Intra | |||||||
| 4,108 | 3,907 | 4, 178 | |||||||
| Pacific | Capital | UCITS | Funds Pic Pac Nth of Sth EM All Cpa Eqt R2 GBP | ||||||
| Dis | |||||||||
| 1,275 | 15,060 | 15,742 | |||||||
| Parkmead | Group | GBP0.15 | |||||||
| 2,666 | 933 | 9,867 | |||||||
| Pimco | Global Advisors | Irl Ltd Global lnv Grade Cred Hgd Instl Inc Nav | |||||||
| 215 | 2,417 | 3,044 | |||||||
| Prudential | |||||||||
| 165 | 1,818 | 2,524 | |||||||
| Prusik Asian Equity Income Inc | |||||||||
| 7/046 | 5,147 | ||||||||
| Reckitt | Bencklser | group ord GBP | |||||||
| 40 | 2,463 | 2,375 | |||||||
| Relx Pic | |||||||||
| 101 | 2,644 | 2,010 | |||||||
| Carried | I'orward | 301,840 | 280,711 |
| Market | Cost | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Value | ||||||||||||||
| 6 | ||||||||||||||
| Brought | forward | 301,840 | 280,711 | |||||||||||
| Rio Tinto | ord | GBP0,01 | ||||||||||||
| 120 | 6,574 | 5,649 | ||||||||||||
| Royal | London | Unit Trust | managers | |||||||||||
| 5,300 | 6,122 | 9,137 | ||||||||||||
| Schneider | Electric Se Eur4, | 00 | ||||||||||||
| 55 | 7,434 | 6,124 | ||||||||||||
| Schroder | Inv | Management | Europe | |||||||||||
| 255 | 43,733 | 38,332 | ||||||||||||
| Segro | ord | 10p | ||||||||||||
| 420 | 3,224 | 1,492 | ||||||||||||
| Shell | Pic | ord EURO.07 | ||||||||||||
| 275 | 6,348 | 3,555 | ||||||||||||
| Srrrlth | ||||||||||||||
| 546 | 1,717 | 2,039 | ||||||||||||
| Smiths | Group | ord | ||||||||||||
| 123 | 2,111 | 2,017 | ||||||||||||
| Sparx 50 |
Fund Pic |
)apan Sust Equity lnstl | E GBP Unhedged | 5,406 | 6,127 | |||||||||
| UK(Govt) | 0.125% | |||||||||||||
| 1,925 | 2,866 | 2,257 | ||||||||||||
| Unilever | ord GBP | |||||||||||||
| 67 | 2,807 | 2I735 | ||||||||||||
| United | Kingdom | (Government | of) 0,125% Idx/Lkd | Snr Bds | 22/03/24 | GBP1000 | ||||||||
| 4,600 | 4,303 | 4,336 | ||||||||||||
| United | Kingdom | (Government | of) 0.875% Snr Bds 22/10/2029 | GBP | ||||||||||
| 1000 | ||||||||||||||
| 3,000 | 2,560 | 2,571 | ||||||||||||
| United | Kingdom | (Government | of) 4.5% Gilt | snr 07/12/2042 | GBP1000 | 'Regs' | ||||||||
| 2,350 | 2,562 | 2,604 | ||||||||||||
| Vanguard | Funds | Pic FTSE 250 UCITS ETF GBP Dis | ||||||||||||
| 175 | 5,104 | 5,786 | ||||||||||||
| Carried | forward | 404,711 | 375,473 |
| Market Value | Cost | |||||
|---|---|---|---|---|---|---|
| 6 | E | |||||
| Brought | forward | 404,711 | 375,473 | |||
| Vanguard | Investment | Series Pic UK Grade Bd Idx Instl Pls GIIP Dis | ||||
| 55 | 5,094 | 5,024 | ||||
| Varta | AG | NPV | ||||
| 50 | 1,110 | 6,221 | ||||
| Veritax funds | pic veritas Asian GBP dls A Nav | |||||
| 8 | 6,633 | 5,224 | ||||
| Vodafone | Group Ord | USD | ||||
| 1,500 | 1,340 | 2,830 | ||||
| Whitbread | ord | GBQ,76797385 | ||||
| 65 | 1,942 | 2/027 | ||||
| Total | 420,830 | 396,799 |
| Market | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Value | ||||||||||||
| At 31,3.22 | ||||||||||||
| or later | ||||||||||||
| date of | Gain/(Loss) | |||||||||||
| purchase | Pt'accede | on | Sale | |||||||||
| E | 6 | E | ||||||||||
| Artemis | Fd Mngrs | Income | E GBP Dls | 7,810 | 7,095 | ( | 715) | |||||
| Aveva | Group | 1,987 | 2,488 | 501 | ||||||||
| Bailie inc |
Gifford | & Co | Iapanese inc growth |
Y net | 3,209 | 3,010 | ( | 199) | ||||
| Fidelity | Investment | Funds | Fidelity Asia Pacific | |||||||||
| Opps | R Acc | 4,900 | 4,724 | ( | 176) | |||||||
| Fil Inv Dis |
Svcs UK Fidelity Moneybuilder | Inc | GBP | 2,220 | 1,842 | ( | 378) | |||||
| Findlay | Park | Funds | PLC American | sterling | 17,831 | 15,596 | (2,235) | |||||
| Flndlay | Park | Lip American | Fund | 23,390 | 20,311 | (3&079) | ||||||
| Vontobel Asset Management | Sa Mtx | Syst | Emg | |||||||||
| Markets | Leaders Aqg GBP Dis | 16,588 | 15,689 | ( | 899) | |||||||
| Vulcan Inc Nav |
Global | Fund | Pic Valu Value Equity | IH | 29,583 | 23,037 | (6,546) | |||||
| Total | 107,518 | 93,792 | (13,726) |
| 7. | Debtors | Debtors | ||||||
|---|---|---|---|---|---|---|---|---|
| ~2 | ~202 | |||||||
| E | E | |||||||
| Drewmark | Building | Services Limited | 80,000 | 103,500 | ||||
| 80,000 | 103,500 | |||||||
| 8, | Creditors: | amounts | falling due | |||||
| within | one | year | ||||||
| 2II3 | ~22 | |||||||
| E | E | |||||||
| Trade | creditors | 4,800 | 4,750 | |||||
| Amounts | owed to related | parties | ||||||
| 4,800 | 4,750 |