OpenCharities

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

2021-06-30-accounts

Page
Legalandadministrativeinformation
Trustees'report 2-4
Independentauditor'sreport 5-7
Statementoffinancialactivities 8
Statementoffinancialposition p7
Statementofcashflows 10
Notestotheaccounts 11-17
Investmentschedule 18-25

Trustees MrsMargueriteRosemaryBould
RathboneTrustCompanyLimited
Charitynumber 1063278
RegisteredofficeIaddressforappeals TheAdministrator
RathboneTrustCompanyLimited
8FinsburyCircus
London
EC2M7AZ
Auditor GilbertAllen&Co
ChurchdownChambers
Bordyke
Tonbridge
Kent
TN9INR
Solicitors PenningtonsManchesCooperLLP
125WoodStreet
London
EC2V7AW
Investmentadvisers RathboneInvestmentManagementLtd
8FinsburyCircus
EC2M7AZ

2021 2020
Notes £ £
Income
Furtherfundsaddedtothetrust 3 346,980 336,145
Investmentincome 4 73,606 91,413
Otherincome 5 12 144
Totalincome 420.598 427.702
Expenditure
Raisingfunds 6 13,745 12,376
Charitableactivities 7 350,438 261,735
Totalresourcesexpended 364.183 274.111
Netincomebeforeinvestmentgains (u,lbu -Ibb,3b/
Netgain/(loss)oninvestments 12 559,550 (110,982)
Netmovementinfunds 615,965 42,609
Fundbalancesat1July2020 3,676,241 3,633,632
Fundbalancesat30June2021 4.292.206 3.676.241

2021 2020
Notes £ £ £ £
Fixedassets
Investments 13 4,291,940 3,647,042
Currentassets
Debtors 14 1,708 2,232
Cashatbankandinhand 17,619 42,824
19,327 45,056
Creditors:amountsfallingduewithin 15
oneyear (19,061)
Netcurrentassets 266 29,199
Totalassetslesscurrentliabilities 4,292,206 3,676,241
Incomefunds
Unrestrictedfunds 4,292,206 3,676,241
4,292,206

2021 2020
Notes £ £ £ £
Cashflowsfromoperatingactivities
Cash(absorbedby)/generatedfrom 17
operations (13,069) 57,262
Investingactivities
Purchaseofinvestments (1,312,525) (1,277,353)
Proceedsondisposalofinvestments 1,111,083 1,207,832
Dividendsandinterestreceivedfrominvestments 73,212 84,823
Netcash(usedin)/generatedfrom
investingactivities (128,230) 15,302
Net(decrease)/increaseincashandcash
equivalents (141,299) 72,564
Cashandcashequivalentsatbeginningofyear 163,349 90,785
Cashandcashequivalentsatendof 19
year 22.050 163.349

3 Furtherfundsaddedtothetrust
2021 2020
£ £
MrsMRBould 346,980 336,145
4 Investmentincome
2021 2020
£ £
UKdividendincome 49,979 62,121
Unittrustinterest 3,282 4,945
Foreignincome 18,667 22,221
Foreignfixedinterest 1,678 2,126
73,606 91,413
5 Otherincome
2021 2020
£ £
Rathbonesgrossinterest 12 144

Unrestricted Unrestricted
funds funds
2021
2020
£ £
Investmentmanagementfees 13,745 12,376
1,(4b 'IL,6(Ei
7 Charitableactivities
2021 2020
£ £
Grantfundingofactivities(seenote8) 335,000 249,000
Shareofgovernancecosts(seenote9) 15,438 12,735
350,438 261,735
8 Grantspayable
2021 2020
£ £
Children 2,000 1,000
Religious 44,000 10,000
Disabled 2,000 1,000
General 8,000 4,000
ArmedForces 245,000 205,000
Animals 6,000 1,000
Welfare 4,000 6,000
Hospices 4,000 1,000
Medical 16,000 19,000
Seafarers 4,000 1,000
335.000 249.000

Supportcosts
Support Governance 2021 2020 Basisof
costs
costs
allocation
£
£
£ £
Rathbonestrusteefees -
14,394
14,394 11,700 Governance
Independentauditorsfee -
1,044
1,044 1,018 Governance
Prioryearunderprovision Governance
auditorfees -
-
- 18
15,438 15,438 12,736

Netgains/(losses)oninvestments
2021 2020
£ £
Unrealisedgain/(loss) 496,815 (52,908)
Realisedgain/(loss) 62,735 (58,074)
559,550 (110,982)

Fixedassetinvestments
Listed Cashin Total
investments portfolio
£ £ £
Costorvaluation
At30June2020 3,526,517 120,525 3,647,042
Additions 1,312,525 - 1,312,525
Unrealisedprofit 496,815 - 496,815
Realisedprofit 62,735 - 62,735
Cashininvestmentportfolio - (116,094) (116,094)
Disposals (1,111,083) - (1,111,083)
At30June2021 4,287,509 4,431 4,291,940
Investmentsrepresentingmorethan5%oft heportfoliostota lmarketvalue(ex cludingcash): cludingcash):
Investment Units MarketValue %ofTotalMarket
£ Value
AllianzTechnologyTrustPlc 91,000 267,995 6.25%
FidelityInvestmentServices 110,000 233,970 5.45%
2021 2020
£ £
Listedinvestments 4,287,509 3,526,517
Cashininvestmentportfolio 4,431 120,525
4.291.940 3.647.042
Historiccostofinvestments 3,269,556 2,966,106
14 Debtors
2021 2020
Amountsfallingduewithinoneyear: £ £
Otherdebtors 1,708 2,232

Creditors:amountsfallingduewithinoneyear
2021 2020
£ £
Investmentmanagementfee 3,623 3,139
Trusteefee 14,394 11,700
Auditfee 1,044 1,018
19.061 15.857

Cashgeneratedfromoperations
2021 2020
£ £
Surplusfortheyear 615,965 42,609
Adjustmentsfor:
Investmentincomerecognisedinprofitorloss (72,688) (87,055)
Realised(gain)/lossondisposalofinvestments (62,735) 58,074
Unrealised(gain)/lossofinvestments (496,815) 52,908
Movementsinworkingcapital:
Increase/(decrease)increditors 3,204 (9,274)
Cash(absorbedby)/generatedfromoperations ("Ii,Ub3) b/,LbZ
Analysisofchangesinnetfunds
Thetrusthadnodebtduringtheyear.
Cashandcashequivalents
2021 2020
£ £
Cashatbankandinhand 17,619 42,824
Cashininvestmentportfolio 4,431 120,525
22,050 163,349

20 Donationsmadeduringtheyear
2021 2020
£ £
ABFLTColonelWoodFund 100,000 100,000
Alzheimer'sSociety 2,000 1,000
BlindVeteransUK 2,000 1,000
BrainwaveCentreLimited 2,000 1,000
BurmaStarAssociation 10,000 -
CareforVeterans - 1,000
CancerResearchUK - 1,000
CaninePartnersforIndependence 2,000 1,000
CHICKS-CountryHolidaysforInnerCityKids 2,000 -
Children'sHospiceSouthWest 4,000 1,000
CinnamonTrust 2,000 1,000
CombatStress - 2,000
CysticFibrosisTrust 2,000 1,000
DeafBlindUK - 2,000
DevonAirAmbulance 4,000 1,000
DevonHistoricChurchesTrust 3,000 3,000
DogsForGood 2,000 -
Fishermen'sMission 2,000 -
GurkhaWelfareTrust 2,000 1,000
HearingDogsforDeafPeople 2,000 1,000
Huntington'sDiseaseAssociation 2,000 1,000
Livability 2,000 1,000
MercyShipsUK 2,000 -
MissionAviationFellowshipUK 2,000 -
MissionSeafarers 2,000 1,000
MuscularDystrophyUK 2,000 1,000
NationalTrust - 1,000
Parkinson'sUK 2,000 1,000
QueenAlexandraHospital 2,000 -
SidmouthLifeboat 2,000 1,000
SidmouthLivingwithCancer 2,000 -
SidmouthParishChurch 25,000 5,000
StLawrenceChurchThorpe 12,000 1,000
StJohnAmbulance - 10,000
StPeter'sChurch,Farndon 2,000 -
St Petrocks(Exeter)Limited 2,000 1,000
STOLL 100,000 100,000
TheCamphillVillageTrust - 2,000
TheRoyalArtilleryCharitableFund 2,000 -
TheRoyalBritishLegion 2,000 1,000
TheRoyalRegimentofFusiliersAidSociety 2,000 1,000
TheRoyalStar&GarterHomes 2,000 1,000
TheSalvationArmy 21,000 -
TheWoodlandTrust 2,000 1,000
335,000 249,000

Holding Holding Market Value Additions Disposals Disposals Realised Unrealised Holding Holding MarketValueGrossIncome MarketValueGrossIncome
1 July 2020 1July 2020 Quantity Cost Quantity Proceeds Profitl(loss) Profitl(loss) 30June 2021 30June2021
£ £ £ £ £ £ £ £
AllianzTechnologyTrustPlc
OrdinaryGBP0.25
11,000 248,050 11,000 66,202 (181,848)
AllianzTechnologyTrustPlc
OrdinaryGBP0.025
110,000 66,202 19,000 52,685 41,250 213,228 91,000 267,995
AvivaInvestorsUKSvcsLtd
USEquityIncomeIi2IncNav
70,000 107,191 70,000 108,190 999 937
940
BbHealthcareTrustPlc
RedeemableOrdinaryGBP0.01
70,000 111,319 27,561 70,000 138,880 1,750
CapitaFinancialManagers
TrojanSAccNav
34,029
121,399
34,029 123,305 1,906
CapitaFinancialManagers
TrojanGlobalIncomeOGBPInc
150,000 178,950 1,266
1,375
1,049
7,170 150,000
186,120
1,709
CGPortfolioFund
RealReturn'A'
225 49,259 (3,642) 225
45,617
750

Holding Market Value Additions Disposals Disposals Realised Unrealised Holding Holding MarketValueGrossIncome MarketValueGrossIncome
1 July2020 1July 2020 Quantity Cost Quantity Proceeds Profit/(loss) Profiti(loss) 30June 2021 30June2021
£ £ £ £ £ £ £ £
EnnismoreSmallerCosPlc
GlobalEquityAGBP
5,500 68,475 5,500 60,414 (8,061)
ETFSHedgedMetalSecLtd
DailyHgdPhysicalGold(GBP)
12,000 118,004 2,600 25,567 (1) (2,219) 9,400
90,217
EvenlodeInvMgmtLtd
TbEvenlodeIncomeDDis
109,981 244,301 20,981 49,827 3,222 1,461
1,461
1,462
16,153 89,000
213,849
1,703
FidelitySpecialValues
OrdinaryGBP0.05
78,000 147,108 78,000 136,505 (10,603)
FilInvestmentServices(Uk)limited
GlobalDividendWIncNay
110,000 217,250 2,645
589
1,309
16,720 110,000 233,970 2,017
FindlayParkFundsPlc
AmericanSterlingGBPUhdg
3,000 346,980 3,000 348,983 2,003

Holding Market Value Additions Disposals Disposals Realised Unrealised Holding MarketValueGrossIncome MarketValueGrossIncome
1July2020 1July 2020 Quantity Cost Quantity Proceeds Profit/(loss) Profitt(loss) 30June2021 30June2021
£ £ £ £ £ £ £ £
FirstSentierInvrs(Uk)FdsLtd
FssaGreaterChinaGrowthBGBPAcc
ChangedfromFirstStateInvestmentsGreaterChinaGrowth BNavon22/09/2020
5,500 61,406 848 848
3,500 46,332 21,604 9,000 130,190
GoreStreetEnergyStorageFundPlc
OrdinaryGBP0.01
26,585 27,352 2,822 26,585 30,174
HermesInvestmentFund
EmergingAsiaEquityFIncNav
55,000 106,590 55,000 133,401 26,811 1,295
893
(shares
Ftse100Nav
30,000 182,901 1,719
1,035
24,876 30,000 207,777 1,686
JPMorganAmericanInvTrustplc
Ordinary5pshares
27,000 129,600 675
46,710 27,000 176,310 1,148
JPMorganEmergingMktsInvtTrust
Ordinary21/2pshares
95,000 128,640 (1,530)
95,000

127,110

Holding Market Value Additions Disposals Disposals Realised Unrealised Holding MarketValueGrossIncome MarketValueGrossIncome
1July2020 1July 2020 Quantity Cost Quantity Proceeds Profiti(loss) Profiti(loss) 30June2021 30June2021
£ £ £ £ £ £ £ £
JpmorganAssetManagementUKLtd
MultiAssetMacroCNetAccNay
40,000 71,279 81
40,000
71,360
JupiterUnitTrustManagers
StrategicBondIInc
100,000 66,500 (302) 100,000 66,711 513 225
JupiterUnitTrustManagers
StrategicBondZInc
99,985 66,711 549
606
139 99,985 66,850 610
LinkFundSolutions
TrojanIncomeSInc
130,989 232,951 400 20,989 38,821 1,430 400
2,724
10,213 110,000 206,173 3,760
LinkFundSolutionsLtd
TrojanXInc
74,000 83,324 234
6,712
74,000

90,036
105
LiontrustInvestmentFunds
LiontrustSpecialSituationsIFund
17,000 75,719 8,171
17,000

83,890

Holding Market Value Additions Disposals Disposals Realised Unrealised Holding Holding MarketValueGrossIncome MarketValueGrossIncome
1July2020 1July 2020 Quantity Cost Quantity Proceeds Profiti(loss) Profiti(loss) 30June 2021 30June2021
£ £ £ £ £ £ £ £
M&GInvestmentManagement
AmericanIDist
4,000 111,601 4,000 111,601 111
M&GSecuritiesLimited
GlobalMacroBondJGBPDisUnhedged
80,000 93,456 80,000 81,007 432
348
(12,449) 256
M&gSecuritiesLimited
NorthAmericanDividendPpGBPDis
109,113 111,601 386
(291) 23,423 109,113 134,733
M&gSecuritiesLtd
GlobalMacroBondPpGBPDis
89,080 81,007 3,539 89,080 84,546 255
MaitlandInstitutionalServicesLtd
MiChelvertonUkEquityIncomeBShsDis
130,000 115,180 715
1,262
909
46,579 130,000 161,759 847

Holding Holding Market Value Additions Disposals Disposals Realised Unrealised Holding Holding MarketValueGrossIncome MarketValueGrossIncome
1 July 2020 1July 2020 Quantity Cost Quantity Proceeds Profitl(loss) Profitl(loss) 30June 2021 30June2021
£ £ £ £ £ £ £ £
MurrayIncomeTst
OrdinaryGBP0.25
20,000 153,600 1,900
2,510
790
20,600 20,000 174,200 1,650
MuzinichFunds
GlobalTacticalCredIncFdr Hgd IncNay
600 61,500 (516) 600 60,984 929
PremierPortfolioManagers
PremierMitonUSOpportunitiesBAcc
ChangedfromLinkFundSolutionsLtdCf MitonUSOpportunitiesBAccon27/11/2020
52,000 139,495 379 42,126 52,000
182,000
379
RathboneUnitTrustMGMT
GlobalOppsSAcc
72,000 108,665 20,885 72,000
129,550
SchroderOrientalIncomeFund
OrdGBP0.01
44,000 98,780 836
2,024
836
20,900 44,000
119,680
836

Holding Market Value Additions Disposals Disposals Realised Unrealised Holding MarketValueGrossIncome MarketValueGrossIncome
1July2020 1July 2020 Quantity Cost Quantity Proceeds Profit/(loss) Profitl(loss) 30June2021 30June2021
£ £ £ £ £ £ £ £
SchroderUnitTrusts
AsianIncomeLInc
129,046 84,293 1,700
18,414 129,046 102,707 1,446
SPDRTrust
S&PUSDividendAristocrats
4,300 174,927 1,087
1,096
1,263
1,221
35,163 4,300 210,090 1,112
SSGASPDRETFSEuropeIplc
S&P500EFT(USD)
500
123,412
484
431
417
31,741
500

155,153
396
TBaileyFundServicesLtd
EvenlodeGlobalIncomeFGBPDis
149,498 180,115 25,000 33,386 3,266 843
844
844
20,505
124,498

170,500
1,279
VeritasFundsPic
AsianSterlingDGBPEur
125 130,793 8,420
125

139,213