OpenCharities

This text was generated using OCR and may contain errors. Check the original PDF to see the document submitted to the regulator.

2023-03-31-accounts

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