OpenCharities

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

2023-02-28-accounts

Page
Reference and Administrative Details ofthe Foundation, its Trustees and Advisers
Trustees'
Report
2-5
Independent
Auditors'
Report on the Financial Statements 6-9
Statement
of Financial
Activities 10
Balance Sheet
Statement
of Cash Flows
12
Notes to the Financial Statements 13 —25

Unrestricted Endowment Total Tntni
funds funds funds funds
2023 2023 Z023 2022
Nate E E 6
Income and endowments from:
Investments 260,442 260,442 262,711
Other income 366,298 366,298
Total income end endowments 626,740 626,740 262,711
Expenditure
on:
Investment
management
costs 5 11,024 11,024 6.142
Charitable
activities
7 765,636 765,636 847,813
Total expenditure 765,636 11,024 776,660 853,955
Net expenditure
before net
gams/(losses)
on investments
038,896) (11,024) (149,920) (591,244)
Not gains/(losses)
on investments
979,372 979,372 (3,140,400)
Net (expenditure)/income 035,896) 968,348 829,452 (3,740,653)
Transfers
between
funds
138,896 (138,896)
Net movement
in funds before other
recognised
gains/(losses)
829,452 829,452 (3,740,653)
Other recognised
gains/(losses):
Other losses (56,273) (56,273) (248,701J
Net movement
in funds
773,179 773,17'9 (3,989,354)
Reconciliation
of funds:
Total funda
brought
forward
M,4$8,27$ 16,48$,27$20,477,682
Net mavement
in funds
773,179 773.179 (3,989,354)
Total funds carried forward 17,261,457 17,261,457 16,4S8,278

BALANCE SHEET BALANCE SHEET
AS AT 28 FEBRUARY 2023
7073 7077
Note 8 6
Fixed assets
Investments 10 12,822,417 14,665,624
12,822,417 14,665,624
Current assets
Cash at bank and in hand 4,465,551 1,858,677
4,465,551 1,858,677
Creditors: amounts falling due within one
year 11 (26,511) (36,023)
Not current oeecte 4,439,040 4822, 654
Total assets less current liabilities 17,261,457 16,488,278
Total net assets 17,261,457 16,488,778
Chadty funds
Endowment funds 13 17,261,457 16,488,278
Total funds 17,261,457 16,4S8,278

STATEMENT OF CASH FLOWS STATEMENT OF CASH FLOWS STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 28 FEBRUARY 2023
2023 2022
6
Cash flows from operating activities
Net cash used in operating activities (582,003) (376,019)
Cash flows from investing activities
Proceeds from sale of investments 10,776,740 16,79a,264
Purchase
of investments
(7,95la,l69) (17,144,7051
Net cash provided
by investing
activities
2,822,579 1,649,559
Cash flows from financing activities
Net cash provided
by financing
activities
Change
in cash and cash
equivalents in the year 2,240,576 1,273,540
Cash and cash equivalents at the beginning nf the year 1,858,677 689,985
Change
in cash and cash
equivalents due to exchange rate movemenis 366,293 (1068oa)
Cash and cash equivalents at the end of the year 4,465,551 1,858,677

3. Investment Investment Income
Unrestricted Total Total
funds funds funds
2023 2023 2022
8 g 6
Dividend income 227.328 227,328 259,726
Bank interest receivable 33,114 33,114 2,983
260,442 260,442 262,711
Total 2022 262,711 Z6Z,711
4. Other incoming resources
Unrestricted Total Total
funds funds funds
2023 2023 2022
0 6
Exchange gains 366,298 366,298
6. Investment management costs
Endowment Total Terai
funds funds funds
2023 2023 ZOZZ
E 8 6
Investment management fees 11,024 11,024 5,924
Research investment fees 216
11,024 11,024 6,14Z
Total 2022 6,142 6,142

Grants to Total Tatet
Institutions funds funds
2023 2023 2022
k 6
Grants 693,803 693,803 681,648
Toto/2022 681,648 6S1,648
The Foundation
has made t
he fo llowing
materia
l grants to institutions during
the year:
2023 2022
8 6
Name of institution
Abingdon
ttridge
10,000
Chase Africa 15,000
Children
Heard and Seen
25,000
Garsington
Opera
50,000 50,000
Karta Initiative 100,000 200,000
Keble College, Oxford 149,250 258,con
LIFE beat 10,000
Lincoln College, Oxford 156,750 250,400
One Small Thing (Hope Street) 10,000
Open University
(Sanctuary
Scholarships) 15,000
Reuben
College, Oxford
30,000 tO.000
Somerville
College, Oxford
6,000
Turquoise
Mountain
5,000
Tutor the Nation 50,000 50,000
United World Schools 35,352 45,097
University
of Oxford Department
of Continuing Education 15,000 25,OOO
University
of Oxford Psychiatry
Department 15,000 52,500
Veernt Foundation 11,026 9,092.
691,378 680,588
Other grant-" to in titutions of less than E1,000 2,425 2,060
693,803 6S1,648

Grant
funding
of
Support Total Total
activities costs funds funds
2023f 2023f 2023f 2022
6
Grant making 693.803 38,I109 731,812 821,928
Governance costs 33,824 33,824 25,885
693,803 71,833 765,636 847,813
Total 2022 681,648 1bb,1bb 847,813
Charitable Governance Total Total
activities COSLS funds funds
2023
E
2023f 2023
E
2022
6
Accountancy fees 3,501 3,501 7,002 8,478
Audit fees 6,900 6,900 5,418
Consultancy costs 25,496 25,496 24,348
Professional casts 7,807 23,423 31,230 21,637
Bank charges and interest 1,205 1,205 1,486
Exchange losses 104,848
38,009 33,824 71,833 166,165
Total 2022 140,280 25,885 166,165

2023 2022
E
Fees payable to the Foundation's auditor for the audit of the Foundation's
annual
accounts
6,900
Fees payable to the Foundation's auditor in respect of:
All non-audit services not included above 2,700
Fees payable to the Foundation's previous auditoi in i espert of.
The auditing of the Foundation's annual
accounts
5,418
All non-audit services not included
above
4,470

Asset
Equity Alternative allocation
investments investments funds Total
E K 0 E
Cost or valuation
At 1 March 2022 10,709,415 3,797,802 158,407 14,(i65,624
Additiono 7,964069 7,964,169
Disoosals (10.836.134) (10.836.134)
Revaluations 903,832 133,282 1,644 1,038,758
At 28 February 2023 8,731,282 3,931,084 160,051 12,822,417

Balance at
Balance at I Transfers Gams/ 28 February
March 2022
8
Income
E
Expenditure
8
in/out
8
(Losses)
f
2023
0
Unrestricted
funds
General Funds 260,442 (399,338) 138,896
Unallocated
amounts 366,298 (366,298)
626,740 (765,636) 138,896
Endowment
funds
Fndowment
Fund 16,488,278 (11,024) (138,896) 923,099 17,261,457
Total of funds 16,488,278 626,740 (776,660) 923,099 17,261,457

Balance at
Balance at Iransfers Oahas/ 28Iehl sary
1 March 2021 Income ExpenChture in/aut (Lasses) 2022
E E E E E E
Unrestricted
funds
General Funds 202,711 (847,813) 582102
Endowment
funds
Endowment
Funds 20,477,632 (6,142) (585,102) (3,398,110) 16,488,278
Total of funds 20,477,632 262,711 (853,955) (3,39S,110) 16,488,278
Analysis of net asset s between
funds - current year
Endowment Total
funds funds
2023f 2023f
Fixed asset investmenta 12,822,417 12,822,417
Current assets 4,465,551 4.465.551
Creditors due within one year (26,511) (26,511)
1'otal 17,261,457 17,261,457

Analysis
of net asse
ts between
funds - prior year
Endowment Total
funds funds
2022 2022
E E
Fixed asset investments 14665624 14,665,624
Current assets 1,858,677 1,858,677
Creditors due within one year (36,023) (36,023)
Total 16,488,278 16,488,278

7073 7077
E
Net
income/expenditure
for the year (as per Statement of Financial
Activities) 829,452 (3,740,653)
Adjustments
for:
Decrease
in debtors
375,632
Decrease
in creditors
(9,512) (16,553)
(Gains)/tosses
on revaluation
of investments (979,372) 3,149,408
Other gains/(losses) (56,273) (248,701)
Foreign exchange (gains)/losses recognised in the SOFA (366,298) 104,848
Net cash used in operating activities (582,003) (376,019)
Analysis
of cash and cash
equivalents
2023 7022
Cash in hand 4,465,551 1,858,677
Total cash and cash equivalents 4,465.551 1,858,677

Net gains/(l asses)
on i
nve stment s
2023 1022f
Foreign exchange gains/gasses) on Investments held at year end 598,366 165,763
(Loss)/gain on foreign exchange forward contracts (56,273) (748,701)
(Loss)/gain on revaluation of investments 660,392 (2,403,578)
(Loss)/gain on disposal of investments (59,386) (911,614)
923,099 (3,308,110)