| 2021 | 2020 | ||||
|---|---|---|---|---|---|
| Unrestricted | Unrestricted | ||||
| Note | f | r. | |||
| Income from: | |||||
| Investment income |
132,684 | 98,565 | |||
| Total | 132,684 | 98,565 | |||
| Expenditure on: |
|||||
| Charitable Activities: |
|||||
| Grants and donations | payable | in furtherance | |||
| ofobjects | 34,714 | 18,187 | |||
| sponsarship | 3,031 | ||||
| vyebsite expenditure | 241,966 | ||||
| Archive costs | 25,826 | 30,460 | |||
| Legal & Professional | 680 | ||||
| Advertising costs |
14,212 | ||||
| Total | 317,398 | 51,678 | |||
| Net loss on investments | 15 | j6,278,374) | |||
| Net mavement in funds |
j6,463,088l | 46,887 | |||
| Tatal funds brought forward | 26,430,630 | 26,383,743 | |||
| Total funds carried forward | 19,967,542 | 76.430,630 |
| 2021 | 2021 | 2020 | 2020 | ||||
|---|---|---|---|---|---|---|---|
| Note | 6 | 6 | 6 | ||||
| Fixed Assets | |||||||
| Intangible fixed assets |
16 | 79,287 | |||||
| Investments | 15 | 19,413,620 | 25,641,994 | ||||
| Current Assets | |||||||
| Cash at bank | 610,986 | 736,265 | |||||
| Other debtors | |||||||
| 610,986 | 736,265 | ||||||
| Creditors: Amounts | falling due | ||||||
| withm one year | 17 | (57,065) | (26,916) | ||||
| (57,065) | (26,916) | ||||||
| Net Current | Assets | 553,921 | 709,349 | ||||
| Tata)Assets | less current | liabilities | 19,967,542 | 26,430,630 | |||
| Total Net Assets | 26,430,630 | ||||||
| Funds | |||||||
| Unrestricted | Funds | 26,430,630 | |||||
| The nates on | pages | 7to | 13form part ofthe financial | statements. |
| 2 | Investment | Investment | income | income | 2021 | 2020 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 6 | ||||||||||||||
| Dividend | from Colston Property | Partners | Limited | 132,684 | 98,565 | |||||||||
| 132,684 | 98,565 | |||||||||||||
| 3 | Charitable | activities | 2021 | |||||||||||
| Grants 0 donations ~ |
Sponsorship | Website casts- |
Archive costs-nate |
Legal 8 Professional |
Advertising casts-note |
Total | ||||||||
| note 4 | note | S | note 6 | 7 | note | 8 | 9 | |||||||
| E | 6 | E | 6 | E | E | |||||||||
| Direct charitable | expenditure | 25,000 | 174,256 | 18,599 | il90 | 10235 | 228,580 | |||||||
| Aaocation | ot support costs- | |||||||||||||
| note 10 | 9,714 | 67,710 | 7,Z27 | 190 | 3,977 | 88,818 | ||||||||
| 34,/14 | 241,966 | 25,826 | 660 | 14,212 | 317398 | |||||||||
| 2020 | ||||||||||||||
| Grants IL donations- note 4 |
Sponsorship nate 5 |
Webslte costs. note 6 |
Archive costs - nate 7 |
Legal 8 Professional note 8 |
Advertising costs- nate 9 |
Total | ||||||||
| 6 | 6 | 6 | 6 | E | E | |||||||||
| Direct charitable | expenditure | 15,00D | 2,500 | 25,123 | 41,623 | |||||||||
| Asocatlon | ofsupport costs | |||||||||||||
| nnrr In |
3,187 | 531 | 5,337 | 9,055 | ||||||||||
| 16,187 | 3,031 | 30,460 | 51.678 |
| 7 | Archive costs | Archive costs | 2021 | 2020 | |||
|---|---|---|---|---|---|---|---|
| E | E | ||||||
| Costs incurred organising |
and auditing | Paul Smith's | |||||
| archive for | use by the foundation | 18,599 | 25,123 | ||||
| 9 | Legala Professional | ||||||
| 9 | Advertising | costs | |||||
| Digital advertising | costs | ||||||
| 10 | Support costs | 2021 | 2020 | ||||
| E | E | ||||||
| Governance | costs - note | 10 | 9,514 | 9,055 | |||
| Bank charges | 17 | ||||||
| Impairment | 79,287 | ||||||
| 11 | Governance | costs | 2021 | 2020 | |||
| E | E | ||||||
| Independent | examiner fees | 4,570 | 4,220 | ||||
| Accounting | services | 4,944 | 4,835 | ||||
| 9,055 |
| 15 | Investments | Investments | Unbated 2021 | Unlisted 2020 | |
|---|---|---|---|---|---|
| E | E | ||||
| Fair value | at | 1st July 2020 | 25,641,994 | 25,641,994 | |
| Additions | in | the year | 50,000 | ||
| Revaluation | loss | j6,278,3741 | |||
| Fair value | at | 30th June 2021 | 19,413,620 | 25,641,994 | |
| Historical | cost as at 30th June 2020 | 25,641,994 | 25,661,511 |
| At 30th | June 2021the following | June 2021the following | June 2021the following | investment | holdings | represent | 5%or more of the fair value ofthe | 5%or more of the fair value ofthe | total | |
|---|---|---|---|---|---|---|---|---|---|---|
| portfolio: | Share class | Shareholding | Country of incorporation |
|||||||
| Lecture | in Progress Ltd |
25 Ordmary | shares | 20.00% | England | Ik Wales | ||||
| Colston | Property | Partners | Ltd | 5,043 Ordmary | C shares | 11603' | England | & Wales | ||
| Paul Smith Group | Holdings | Ltd | 5,043 Ordinary | A shares | 12.89% | England | &Wales | |||
| Partnership -9 St |
Thomas | Street | Not | applicable | 11.24% | Unincorporated | ||||
| Detailed | breakdown ofinvestments |
|||||||||
| Fair Value | ||||||||||
| Total 2021 | ||||||||||
| 6 | ||||||||||
| Lecture | in Progress Ltd |
50,000 | ||||||||
| Colston | Property | Partners | Ltd | 6,856,872 | ||||||
| Paul Smith Group | Holdmgs | Ltd | 11,325,770 | |||||||
| Partnership 9St |
Thomas | Street | 1,180,978 | |||||||
| 19,413,620 |
| Intangible fixed assets |
||
|---|---|---|
| yyabsite | ||
| development | ||
| Cost at 1July 2020 | 79,287 | |
| Additions | ||
| Cost at 30June 2021 | 79,287 | |
| Accumulated amortisation |
at I July 2020 | |
| Impairment charge for the |
year | 79,287 |
| Accumulated amortisation |
at 30June 2021 | 79,287 |
| Net book value as at 30June 2021 | ||
| Net book value as at 30June 2020 | 79,287 |
| Creditors: amounts | falling due within one year | ||
|---|---|---|---|
| 2021 | 2020 | ||
| E | E | ||
| Grant accruals | 10,000 | 15,000 | |
| Accruals | 9,586 | 8,956 | |
| Deferred dividend | mcome | 33,171 | |
| Other creditors | 4,308 | 2,960 |
| 2021 | 2020 | ||||
|---|---|---|---|---|---|
| E | |||||
| Reserves brought | forward | 26,430,630 | 26,383,743 | ||
| Surplus/(deficit) | for the year | (6,463,088) | 46,887 | ||
| Reserves carried | forward | 19,967,542 | 26,430,630 | ||
| The charity's reserves consists ofunrestncted |
general | reserves only. |