| Page | Page | Page | |
|---|---|---|---|
| Chairman’s Review | 1 | - 2 | |
| Trustees’ Report including the Strategic Report | 3 | - | 24 |
| Trustees’ Responsibilities | 25 | ||
| Independent Auditors’ Report to the Members | 26 | - | 28 |
| Consolidated Statement of Financial Activities | 29 | ||
| Consolidated and Company Balance Sheets | 30 | ||
| Consolidated Cash Flow Statement | 31 | ||
| Notes to the Financial Statements | 32 | — | 50 |
| Appendix 1 - Detailed Schedule ofGrants Paid |
50 | - | 54 |
THE EDWARD GOSTLING FOUNDATION CHAIRMAN'S REVIEW (CONTINUED) FOR THE YEAR ENDED 31 MARCH 2021
Maintaining strong and collaborative relationships with our partners is very important to us and helps us to understand their needs and thus target our resources more effectively. Unfortunately, the COVID-19 pandemic prevented the team visiting charities for much of the year. Last year we made 11 O visits but this year we had to content ourselves with just two. Thankfully however we were able to maintain contact and continue to build upon relationships through virtual meetings using technology.
In total, during the year, the team processed 1,325 new applications from other charities (FY 2019/20: 930) of which 576 (43.5%) were rejected or withdrawn (FY 2019/20: 458 & 49.2%). In an ideal world we would, of course, like to make grants to all applicants. Our resources are, however, limited and applications are primarily rejected because they do not meet at least one of our Themes'. Our budget for the next year provides for grant giving at £4.14M, thus maintaining our target of 4% of net assets. We have also decided that partners will no longer have to wait a year before applying to us again and, with the caveat of budget affordability, we will seek to support existing partners to meet their most urgent of needs whenever that need arises.
None of the above could be achieved without the income from our investments which are managed by a number of carefully selected, expert Investment Managers. Our Investment Policy has a 15-year timeline and, despite the turmoil in the investment markets caused by the pandemic in March 2020, we remain in a strong financial position and, after accounting for donations and other charitable activities, the value of our net assets has ended the year up by 7.9% at £104.9M (FY 2019/20: -10.7% and £97.2M).
I would like to end with a very special and warm thank you to my colleagues on the Trustee Board for the dedication and passion with which they approach their roles and involvement with the Foundation. I know I speak for them all when I say it is a privilege to be able to work with so many exceptional Charities who help us live the 'dream' of our founding Chairman, Ted Gostling, whose name we now bear.
Whilst it has never been my policy to refer specifically to Trustees by name, the devastation wreaked by the COVID-19 Pandemic over the last year or so has caused me to reflect deeply and I would like to formally thank Stephen O'Sullivan, a Brazilian based Lawyer, who has worked closely with us since our charitable involvement with Meninos do Morumbi, a magnificent, Sao Paulo based organisation caring for deeply vulnerable children. Suffice to say, COVID related events in Brazil have been well broadcast in both National and International news coverage. This, on top of the desperate plight of the poor and isolated, has been almost unimaginable and Stephen has worked extensively to seek out a dozen or more local charitable organisations for whom our financial help has meant an enormous amount, details of which are noted in the Director's report that follows. His kindness and generosity is simply immeasurable!
In closing, although it is of course, impossible to see what the future holds, I am very confident that we are as prepared as we can be to meet the needs of the most vulnerable in society and continue to deliver Ted's guiding Charitable Vision "that people living with a mental and/or physical disability or a long-term illness should have the same as others". choices, quality of life opportunities and aspirations
MA Street Chairman
22 June 2021
Page 2
THE EDWARD GOSTLING FOUNDATION TRUSTEES' REPORT (CONTINUED) FOR THE YEAR ENDED 31 MARCH 2021
Reserves Policy
The Trustees have reviewed the reserves of the charity. The charity currently distributes in excess of its income each year and has no income retained as unrestricted funds. After deducting the value of fixed assets held for the Charity's own use, reserves available for current activities are £104.4M (FY 2019/20: £96.3M) which primarily represents the equity held in the Charity's investments which are managed on a total return basis. The Trustees consider that, in conjunction with their liquidity and their investment and distribution policies, the current level of reserves is appropriate to enable them to continue to fund grants, the social investment programme, investment management fees and support and governance costs without eroding the longer-term real value of the Charity's investment capital. The Trustees regularly monitor liquidity and cashflow to ensure these are sufficient to cover ongoing expenditure.
Trustees have considered how COVID-19 could continue to affect the accounting policies that underlie these financial statements and have reviewed income budgets, asset valuations and made assessments regarding possible material uncertainties and the adequacy of disclosures. Following this review, the Trustees consider that there are sufficient reserves at 31 March 2021 to manage any foreseeable downturn in the UK and global economy and that there is a reasonable expectation The Edward Gostling Foundation has adequate resources to continue in operational existence for the foreseeable future and, for this reason, the Trustees continue to adopt the 'going concern' basis in preparing the accounts.
The Trustees Report and the Strategic Report have been approved by order of the Board on 22 June 2021. ...
MA Street Chairman
Page 24
INDEPENDENT AUDITORS' REPORT TO THE MEMBERS OF THE EDWARD GOSTLING FOUNDATION
Extent to which the audit was considered capable of detecting irregularities, including fraud
Irregularities, including fraud, are instances of non-compliance with laws and regulations. We identified and assessed the risks of material misstatement of the financial statements from irregularities, whether due to fraud or error, and discussed these between our audit team members. We then designed and performed audit procedures responsive to those risks, including obtaining audit evidence sufficient and appropriate to provide a basis for our opinion.
We obtained an understanding of the legal and regulatory frameworks within which the charitable company operates, focusing on those laws and regulations that have a direct effect on the determination of material amounts and disclosures in the financial statements. The laws and regulations we considered in this context for the UK operations were the Companies Act 2006, Charities Act 2011, together with the Charities SORP (FRS102). We assessed the required compliance with these laws and regulations as part of our audit procedures on the related financial statements.
In addition, we considered provisions of other laws and regulations that do not have a direct effect on the financial statements but compliance with which might be fundamental to the charitable company's ability to operate or to avoid a material penalty. We also considered the opportunities and incentives that may exist within the charitable company for fraud. The laws and regulations we considered in this context for the charitable company were Charity Commission regulations, Fire safety regulations, General Data Protection Regulation (GDPR) and Health and Safety regulations. Auditing standards limit the required audit procedures to identify non-compliance with these laws and regulations to enquiry of the Trustees and other management and inspection of regulatory and legal correspondence, if any.
We identified the greatest risk of material impact on the financial statements from irregularities, including fraud, to be completeness of other income and the override of controls by management. Our audit procedures to respond to these risks included enquiries of management, and the Finance Director about their own identification and assessment of the risks of irregularities, sample testing on the posting of journals, reviewing accounting estimates for biases and reading minutes of meetings of those charged with governance.
Owing to the inherent limitations of an audit, there is an unavoidable risk that we may not have detected some material misstatements in the financial statements, even though we have properly planned and performed our audit in accordance with auditing standards. For example, the further removed non-compliance with laws and regulations (irregularities) is from the events and transactions reflected in the financial statements, the less likely the inherently limited procedures required by auditing standards would identify it. In addition, as with any audit, there remained a higher risk of non-detection of irregularities, as these may involve collusion, forgery, intentional omissions, misrepresentations, or the override of internal controls. We are not responsible for preventing non-compliance and cannot be expected to detect non-compliance with all laws and regulations.
Use of our report
This report is made solely to the charity's Trustees, as a body, in accordance with Chapter 3 of Part 16 of the Companies Act 2006. Our audit work has been undertaken so that we might state to the charitable company's Trustees those matters we are required to state to them in an auditor's report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the charitable company and the charity's Trustees as a body, for our audit work, for this report, or for the opinions we have formed.
Janette Joyce
Senior Statutory Auditor
For and on behalf of
Crowe U.K. LLP
Statutory Auditor
Reading 22 June 2021
Page 28
| 2021 | 2020 | ||
|---|---|---|---|
| £ | £ | ||
| Incomeand endowments from: | |||
| Investments | |||
| - Income from properties including joint ventures | 1,599,814 | 1,443,656 | |
| - Other investment income | 2,455,088 | 2,750, 190 | |
| - Other income (donation received) | 10,000 | - | |
| Total income and endowments | 4,064,902 | 4,193,846 | |
| Expenditure on: | |||
| Raising funds: | |||
| - Property operating costs | (716,974) | (698,172) | |
| - Loan interest and bank charges | (930,333) | (745,687) | |
| - Investment management fees and costs | (429,805) | (389968) | |
| (2,077,112) | (1,833,827) | ||
| Net income available forcharitable application | 1,987,790 | 2,360,019 | |
| Charitable activities: | |||
| - Grant making costs | (4,353,767) | (5,014,074) | |
| - Impairmentof Social Investment | (424,915) | (1,923,257) | |
| Total expenditure | 5 | (6,855,794) | (8,771,158) |
| Net (expenditure) before investment gainsl(Iosses) | (2,790,892) | (4,577,312) | |
| Gains/(losses) on investment assets | 9,850,949 | (5,081,244) | |
| Net (loss)Iincome | 7,060,057 | (9,658,556) | |
| Other recognised gains | |||
| Revaluation losses on fixed assets | - | (1,905,270) | |
| Fairvalue movement on derivative contracts | 1,177,372 | (285,559) | |
| Actuarial gains/(losses) on defined benefit pension scheme | (447,280) | 200,260 | |
| Net movement in funds | 7,790,149 | (11,649, 125) | |
| Reconciliation offunds | |||
| Total funds brought forward at 1 April 2020 | 97,161,170 | 108,810,295 | |
| Total funds carried forward at 31 March 2021 | £104,951,319 | £97,161,170 |
THE EDWARD GOSTLING FOUNDATION CONSOLIDATED AND CHARITY BALANCE SHEETS COMPANY REGISTRATION NUMBER: 03522188
31 MARCH 2021
| FIXED ASSETS Tangible assets Investments - Investment properties - Investments in subsidiaries - Programme related investments - Listed Investments CURRENT ASSETS Programme related investments Debtors Cash at bank and in hand CREDITORS:Amounts falling due within one year NET CURRENT ASSETS/ (LIABILITIES) TOTAL ASSETS LESS CURRENT LIABILITIES CREDITORS:Amounts falling due after more than one year Net assets excluding pension liability Pension Liability NET ASSETS UNRESTRICTED FUNDS Income and expenditure Fair value reserve Notes 8 9a 9b 9c 9d 9c 11 10 12 13 15 14 14 |
Group 2021 516,363 13,895,000 7,545,822 85,127,476 2020 540,503 13,765,000 8,020,737 74,317,765 Charity 2021 516,363 13,895,000 20,440,264 7,539,322 85,127,476 2020 £ 540,503 13,765,000 20,440,264 8,014,237 74,317,765 107,084.661 96,644,005 127,518,425 117,077,769 50,000 682,288 5,976,361 50.000 751.898 11,335.81 12,137,379 50,000 682,288 5,973,028 6,705,316 50,000 751,898 11,332.148 12,134,046 6,708,649 (1,898,265) (3,310,626) (22,328,696) (23,741,057) 4,810.384 8,826.53 (15,623,380) (11,607,011) 111,895,045 105,470,758 111,895,045 105,470,758 (6,290.725) (8,028,598) (6,290.725) (8,028,598) £105,604.320 £97, 2.160 £105,604.320 £97, 2.160 (653,001) (280,990) (653,001) (280,990) £104.951.319£97. 161.170 £104.951.319 £97.161.17 98,384,345 101,622,517 83,331,343 6,566,974 (4,461,347) 21,619.976 86,569,515 10,591,655 £104.951.319£97. 161. 170 £104.951.319£97. 161170 |
|---|---|
98,384,345 101,622,517 83,331,343 6,566,974 (4,461,347) 21,619.976 £104.951.319£97. 161. 170 £104.951.319£ |
|
Included within the group results is a gain of £7,790.149 (2020: £11,649.125 loss) in respect of The Edward Gostling Foundation. There are no recognised gains or losses other than those reported above.
Approved and author�ed for issue by the Trustees on 22 June 2021 and signed on their behalf by:
The notes on pages 32 to 50 form part of these financial statements
MA Street Chairman
Page 30
| 2021 | 2020 | ||||||
|---|---|---|---|---|---|---|---|
| Notes | £ | £ | £ | £ | |||
| Net cash (used in)! | |||||||
| provided by operating | 16 | (5,845,446) | 234,313 | ||||
| activities: | |||||||
| Netcash from investing | |||||||
| activities: | |||||||
| Investment income | 2,455,088 | 2,750, 190 | |||||
| Interest paid | (930,333) | (745,687) | |||||
| Sale of property, plant and | |||||||
| equipment | 332 | - | |||||
| Purchase of property, plant and | |||||||
| equipment | - | (436,026) | |||||
| Purchase of listed investments | (25,812,691) | (17,371,493) | |||||
| Proceeds from sale of investments | 22,827,600 | 3,697,762 | |||||
| Purchase of social investment | - | (5,498,784) | |||||
| Movement in social | |||||||
| investment loans | 50,000 | (825,000) | |||||
| Net cash (used in) I | |||||||
| provided by investing | |||||||
| activities | (1410,004) | (18,429,038) | |||||
| Change in cash and cash | |||||||
| equivalents in the reporting period | (7,255,450) | (18,194,725) | |||||
| Cash and cash equivalents at the | |||||||
| beginning ofthe reporting period | 13,794,791 | 31,989,516 | |||||
| Cash and cash equivalents atthe | |||||||
| end ofthe reporting period | £ | 6,539.341 | £13,794,791 | ||||
| Cash and cash equivalents are | represented by | ||||||
| Cash at bank and in hand | 5,976,361 | 11,335,481 | |||||
| Cash held with investment manager | 562,980 | 2.459,310 | |||||
| £ | 6,539,341 | £13,794,791 | |||||
| CHANGE IN MOVEMENT IN NET | FUNDS | ||||||
| At | 1 April | Cash | flow | At 31 March | |||
| 2020 | 2021 | ||||||
| £ | £ | £ | |||||
| Cash at bank and in hand | 11,335,481 | (5,359,120) | 5,976,361 | ||||
| Cash held with investment manager | 2,459,310 | (1896,330) | 562,980 | ||||
| Net Funds | 13,794,791 | (7,255,450) | 6,539,341 |
| offtheircost less estimated | residual value overtheir useful econo |
|---|---|
| Furniture and equipment | - 15-18% on a straight-line basis |
| Computer equipment | - 25-33% on a straight-line basis |
| Plant and machinery | - 25% on a reducing balance basis |
| Motor vehicles | - 25% on a reducing balance basis |
| Assets underconstruction | - no depreciation |
| 2021 | 2020 | |||
|---|---|---|---|---|
| £ | £ | |||
| Individuals | - | (26,759) | ||
| Organisations | 3,746,519 | 4,267,038 | ||
| £ | 3,746,519 | £ | 4,240,279 |
| TOTAL EXPENDITURE | |||||||
|---|---|---|---|---|---|---|---|
| Staff | Other | Depreciation | 2021 | 2020 | |||
| Costs | costs | Total | Total | ||||
| £ | £ | £ | £ | £ | |||
| Expenditure on: | |||||||
| Property operating costs | 31,995 | 653,690 | 31,289 | 716,974 | 698,172 | ||
| Loan interest and bank | |||||||
| charges | - | 930,333 | - | 930,333 | 745,687 | ||
| Investment management | |||||||
| fees and costs | 267,538 | 162,267 | - | 429,805 | 389,968 | ||
| 299,533 | 1,746,290 | 31,289 | 2,077,112 | 1,833,827 | |||
| Charitable activities | |||||||
| Grant making costs | |||||||
| (note 5) | 382,976 | 3,746,519 | - | 4,129,495 | 4689,275 | ||
| Supportcosts | 224,272 | - | - | 224,272 | 324, 799 | ||
| Impairment of social | |||||||
| investment | - | 424,915 | 424,915 | 1,923,257 | |||
| 607,248 | 4,171,434 | - | 4,778,682 | 6,937,331 | |||
| Totalexpenditure | £ | 906,781 | £ 5,917,724 | £ | 31,289 | £ 6,855,794 | £ 8,771158 |
| ET INCOME | |||
|---|---|---|---|
| 2021 | 2020 | ||
| £ | £ | ||
| This is stated after charging: | |||
| Group auditors’ remuneration | - Auditfees: | ||
| - relating to parent company | 25,450 | 21,250 | |
| - relating to subsidiaries | - | 2,000 | |
| - Corporation tax | 950 | 2,750 | |
| -Other | 2,750 | ||
| Depreciation of tangible fixed assets | 31289 | 31,118 |
| taffcosts consist of: | ||||
|---|---|---|---|---|
| Group | ||||
| 2021 | 2020 | |||
| £ | £ | |||
| Wages and salaries | 757,620 | 925,234 | ||
| Social security costs | 93,621 | 111,448 | ||
| Other pension costs | 55,540 | 47,380 | ||
| £ | 906,781 | £ | 1,084,062 |
| he total average number ofemployees during th | e period was as follows: | ||
|---|---|---|---|
| 2021 | 2020 | ||
| Number | Number | ||
| Administration/management | 8 | 12 | |
| 8 | 12 |
| 2021 | 2020 | ||
|---|---|---|---|
| Number | Number | ||
| £90,000 | -100,000 | I | - |
| £100,000 | -110,000 | I | - |
| £110,000 | -120,000 | 1 | |
| £130,000 | -140,000 | 1 | |
| £190,000 | -200,000 | 1 | |
| £200,000 | -210,000 | I | - |
| £210,000 | -220,000 | I | - |
| £260,000 | - £270,000 | - | I |
| Trustees | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | |||||||||
| £ | £ | |||||||||
| Emoluments | (including | pension | costs | and | taxable | benefits) | £ | 215,356 | £ | 295.275 |
| Group and charity | |||||
|---|---|---|---|---|---|
| Land & | Other | ||||
| Buildings | equipment | Total | |||
| £ | £ | £ | |||
| Cost | |||||
| At 1 April 2020 | 485000 | 105,488 | 590,488 | ||
| Additions | - | - | |||
| Disposals | (6,295) | (6,295) | |||
| Revaluation | |||||
| At31 March2021 | 485,000 | 99193 | 584,193 | ||
| Depreciation | |||||
| At 1 April 2020 | - | 49,985 | 49,985 | ||
| Charge forthe year | 9,633 | 21,656 | 31,289 | ||
| Revaluation adjustment | (9,633) | - | (9,633) | ||
| Disposals | - | (3.811) | (3,811) | ||
| At31 March2021 | - | 67,830 | 67.830 | ||
| Net book value | |||||
| At 31 March 2021 | £ 485,000 | £ | 31,363 | £ | 516,363 |
| At31 March2020 | £ 485,000 | £ | 55,503 | £ | 540,503 |
| Groupand charity | ||
|---|---|---|
| £ | ||
| Cost/valuation | ||
| At 1 April 2020 | 13765,000 | |
| Additions | ||
| Revaluations | 130000 | |
| At 31 March 2021 | £ | 13,895,000 |
| At31 March 2020 | £ | 13765000 |
| NVESTMENTS IN SUBSIDIARIES | ||
|---|---|---|
| Charity | Subsidiaries | |
| £ | ||
| Valuation | ||
| At 1 April 2020 | 20,440,264 | |
| Impairment | - | |
| Disposal | - | |
| At 31 March 2021 | £ | 20,440,264 |
| fwhich have been c | onsolidated into these financial | statements. | |
|---|---|---|---|
| Name | Type of business | Aggregate ofshare | Profitl(Ioss) |
| capital and reserves | |||
| £ | £ | ||
| ACG Rented | Former Basepoint | ||
| Properties PIc* | holding company, not | 20,440,264 | |
| trading |
| Group | Group | Charity | Charity | ||
|---|---|---|---|---|---|
| 2021 | 2020 | 2021 | 2020 | ||
| £ | £ | £ | £ | ||
| Fixed Assets | |||||
| Dame Hannah Rogers School Loan | 350,000 | 400,000 | 350,000 | 400,000 | |
| Exeter Royal Academy Loan | 500,000 | 500,000 | 500,000 | 500,000 | |
| Otterbourne Hill property | 2,019,016 | 2,019,016 | 2,019,016 | 2,019,016 | |
| Launchpad Reading property | 331,974 | 331,974 | 331,974 | 331,974 | |
| Brazilian Investment | 162,686 | 587,601 | 156,186 | 581,101 | |
| Bournemouth property | 545,378 | 545,378 | 545,378 | 545,378 | |
| Dame Hannah Rogers School | 2,925,000 | 2,925,000 | 2,925,000 | 2,925,000 | |
| Blyth property | 78,651 | 78,651 | 78,651 | 78,651 | |
| Bell Vue Crescent property | 633,117 | 633,117 | 633,117 | 633,117 | |
| 7,545,822 | 8,020,737 | 7,539,322 | 8,014,237 | ||
| CurrentAssets | |||||
| Dame Hannah Rogers School Loan | 50,000 | 50,000 | 50,000 | 50,000 | |
| Total programme | |||||
| related investments | £ 7,595822 | £ | 8070737 | £ 7,589,322 | £8,064,237 |
| ISTED INVESTMENTS | ||
|---|---|---|
| Group and Charity | ||
| 2021 | 2020 | |
| £ | £ | |
| Investments of 1 April 2020 | 71,858,455 | 63,265,969 |
| Additions | 25,81 2,691 | 17,371,493 |
| Disposals | (22,827,600) | (3,697,762) |
| Revaluations | 9,720,950 | (5081245) |
| Market value at 31 March 2021 | 84,564,496 | 71,858,455 |
| Cash held with investment manager | 562,980 | 2,459,310 |
| 85,127,476 | 74,317,765 |
| 85,127,476 74,317,765 |
85,127,476 74,317,765 |
85,127,476 74,317,765 |
|---|---|---|
| At the year end the following investments represented more than 5% ofthe total investments: | ||
| Charities Properties Fund | 9% | 10% |
| CCLA Charities Properties Fund | 8% | 10% |
| Mayfair Capital Property Income Trust for Charities | 8% | 10% |
| Sarasin Income and Reserves Fund | 6% | 7% |
| Investments comprise: | ||
|---|---|---|
| Group and Charity | ||
| 2021 | 2020 | |
| £ | £ | |
| Fixed interest stocks | 8,095,069 | 11,203,370 |
| Property funds | 21,163,954 | 21,788,473 |
| Equity investments | 55,305,473 | 38,866,612 |
| Fixed term deposits and cash held | 562,980 | 2.459,310 |
| 85,127,476 | 17,765 |
| EBTORS | ||||
|---|---|---|---|---|
| Group and Charity | ||||
| 2021 | 2020 | |||
| £ | £ | |||
| Trade debtors | 33,558 | 325,147 | ||
| Other debtors | 643,988 | 413,517 | ||
| Prepayments and accrued income | 4,742 | 13,234 | ||
| £ | 682,288 | £ | 751.898 |
| REDITORS: Amounts fallin | g due | within one year | within one year | |||
|---|---|---|---|---|---|---|
| Group | Charity | |||||
| 2021 | 2020 | 2021 | 2020 | |||
| £ | £ | £ | £ | |||
| Trade creditors | 13,234 | 9,937 | 13,234 | 9,937 | ||
| Amounts owed to group | ||||||
| undertakings | - | - | 20,430,431 | 20,430,429 | ||
| Other taxes and social | ||||||
| security | 51,498 | 55,126 | 51,498 | 55,126 | ||
| Other creditors | 3,729 | 27,591 | 3,729 | 27,591 | ||
| Grants payable | 1,578,676 | 2,817,056 | 1,578,676 | 2,817,056 | ||
| Accruals and deferred | ||||||
| income | 251,128 | 400,918 | 251,128 | 400,918 | ||
| £ | 1,898,265 | £ | 3,310.628 | £22,328,696 | £23,741,057 |
| REDITORS: Amounts falling due after mo | re than one year | |
|---|---|---|
| Group and | Charity | |
| 2021 | 2020 | |
| £ | £ | |
| Derivative contract | 5,428,225 | 6,605,598 |
| Grants payable | 862,500 | 1,423,000 |
| £ 6290,725 | £8,028,598 |
| RESERVES | |||
|---|---|---|---|
| Group 2021 | |||
| Income and | |||
| expenditure | Fairvalue | ||
| account | reserve | Total | |
| £ | £ | £ | |
| Reserve balances brought forward | 101,622,517 | (4,461,347) | 97,161,170 |
| Net expenditure | (2,790,892) | - | (2,790,892) |
| Gain on investments | - | 9,850,949 | 9,850,949 |
| Gain on fixed assets | |||
| Re-measurement of pension liability | (447,280) | (447,280) | |
| Fairvalue movement on derivative contracts | 1,177,372 | 1,177,372 | |
| Reserve balances carried forward | 98,384,345 | 6,566,974 | 104,951,319 |
| Charity 2021 | |||
| Income and | |||
| expenditure | Fairvalue | ||
| account | reserve | Total | |
| £ | £ | £ | |
| Reserve balances brought forward | 86,569,515 | 10,591,655 | 97,161,170 |
| Net expenditure | (2,790,892) | (2.790,892) | |
| Gain on investments | 9,850,949 | 9,850,949 | |
| Gain on fixed assets | |||
| Re-measurement of pension liability | (447,280) | (447,280) | |
| Fair value movement on derivative contracts | 1,177,372 | 1.177,372 | |
| Reserve balances carried forward | 83,331,343 | 21,619,976 | 104,951,319 |
| roup 2020 | |||
|---|---|---|---|
| Income and | |||
| expenditure | Fairvalue | ||
| account | reserve | Total | |
| £ | £ | £ | |
| Reserve balances brought foiward | 106,285,128 | 2,525,167 | 108,810,295 |
| Net expenditure | (4,577,312) | - | (4,577,312) |
| Loss on investments | - | (5,081,244) | (5,081,244) |
| Loss on fixedassets | - | (1,905,270) | (1,905,270) |
| Re-measurementof pension liability | 200,260 | - | 200,260 |
| Fairvalue movement on derivative contracts | (285,9) | - | (285,559) |
| Reserve balances carriedforward | 101,622.517 | 7) | 97.161.170 |
| harity 2020 | |||
|---|---|---|---|
| Income and | |||
| expenditure | Fair value | ||
| account | reserve | Total | |
| £ | £ | £ | |
| Reserve balances broughtforward | 91,222,037 | 17,588,258 | 108,810,295 |
| Netexpenditure | (4,567,223) | - | (4,567,223) |
| Loss on investments | - | (5,091,333) | (5,091,333) |
| Loss on fixedassets | - | (1,905,270) | (1,905,270) |
| Re-measurementofpension liability | 200,260 | - | 200,260 |
| Fairvalue movement on derivative contracts | (285559) | (285,559) | |
| Reserve balances carried forward | 86569,515 | 10,591,655 | 97161,170 |
| air value of plan assets, present value ofdefined bene sset (liability) |
fit obligation, and defin | ed benefit |
|---|---|---|
| 31 March | 31 March | |
| 2021 | 2020 | |
| £‘OOO | £‘OOO | |
| Fairvalue of plan assets | 2,933 | 2,401 |
| Present value of defined benefit obligation | (3,586) | 2,682 |
| Surplus (deficit) in plan | 653) | (281) |
| Defined benefitasset (liability) to be recognised | (653) | (281) |
| econciliation ofopening and closing balances ofthe defi | ned benefit obligati | on |
|---|---|---|
| Period from | Period from | |
| 31 March | 31 March | |
| 2020 to 31 | 2019to31 | |
| March 2021 | March 2020 | |
| £‘OOO | ||
| Defined benefit obligation at start of period | 2,682 | 3,044 |
| Current service cost | 55 | 83 |
| Expenses | 4 | 3 |
| Interestexpense | 64 | 70 |
| Member contributions | 44 | 43 |
| Actuarial losses/(gains) due to scheme experience | 56 | (58) |
| Actuarial losses/(gains) due to changes in financial | 737 | (337) |
| assumptions | ||
| Actuarial losses/(gains) due to changes in demographic | ‘13 | (28) |
| assumptions | ||
| Benefits paid and expenses | (69) | (138) |
| Defined benefitobligation at end of period | 3,586 | 2,682 |
| econciliation ofopening and closing balances ofthe fair | valu | e of plan assets | |
|---|---|---|---|
| Period from | Period from | ||
| 31 March | 31 March | ||
| 2020 to 31 | 2019to31 | ||
| March 2021 | March 2020 | ||
| £‘OOO | £‘OOO | ||
| Fairvalue of plan assets at start of period | 2,401 | 2,290 | |
| Interest income | 58 | 53 | |
| Experience on plan assets (excluding amounts included |
in | ||
| interest income) — gain/(loss) |
372 | 35 | |
| Employer contributions | 127 | 118 | |
| Member contributions | 44 | 43 | |
| Benefits paid and expenses | (69) | (138) | |
| Fairvalue of plan assets at end of period | 2,933 | 2,401 |
| PENSION COMMITMENTS (continued) | ||
|---|---|---|
| Assets | ||
| 31 March | 31 March | |
| 2021 | 2020 | |
| £‘OOO | £‘OOO | |
| Global Equity | 468 | 351 |
| Absolute Return | 162 | 125 |
| Distressed opportunities | 85 | 46 |
| Credit relative value | 92 | 66 |
| Alternative risk premia | 110 | 168 |
| Fund of hedge funds | I | |
| Emerging market debt | 118 | 73 |
| Risk sharing | 107 | 81 |
| Insurance linked security | 70 | 74 |
| Property | 61 | 53 |
| Infrastructure | 196 | 179 |
| Private debt | 70 | 48 |
| Opportunistic Illiquid credit | 75 | 58 |
| High yield | 88 | - |
| Opportunistic Credit | 80 | - |
| Corporate bond fund | 173 | 137 |
| Liquid credit | 35 | 1 |
| Long lease property | 57 | 42 |
| Secured income | 122 | 91 |
| Liability driven investment | 746 | 797 |
| Netcurrentassets | 18 | 10 |
| Total assets | 2,933 | 2,401 |
| ey Assumptions | ||
|---|---|---|
| 31 March | 31 March | |
| 2021 | 2020 | |
| % perannum | %perannum | |
| Discount rate | 2.15 | 2.38 |
| Inflation (RPI) | 3.29 | 2.63 |
| Inflation (CPI) | 2.86 | 1.63 |
| Salary growth | 3.86 | 2.63 |
| Allowed for commutation of pension for cash | 75% of | 75% of |
| at retirement | maximum | maximum |
| allowed | allowed |
| Life | Life | |||
|---|---|---|---|---|
| expectancy | expectancy | |||
| at age | 60 | atage | 60 | |
| (Years) | (Years) | |||
| Male retiring in 2020 | 21.6 | 21.5 | ||
| Female retiring in 2020 | 23.5 | 23.3 | ||
| Male retiring in 2040 | 22.1 | 22.9 | ||
| Female retiring in 2040 | 25.1 | 24.5 |
| ECONCILIATION OF NET INCOME TO NET CASH PROVIDE ACTIVITIES |
D BY OPERATI | NG |
|---|---|---|
| 2021 | 2020 | |
| £ | £ | |
| Net movement in funds | 7,190,149 | (11,649,125) |
| Depreciation | 31,289 | 31,118 |
| Investment income | (2,455,088) | (2,750, 190) |
| Interest paid | 930,333 | 745,687 |
| Net (gain)/loss on investments | (9,850,949) | 5,081.244 |
| Revaluation? impairment loss on tangible fixed assets and | ||
| social investments | 415,282 | 3,828,527 |
| Loss on Sale of Property, plant and equipment | 2,152 | - |
| Decrease in debtors | 69,610 | 4, 730,788 |
| Decrease in creditors | (2,778,224) | 216,264 |
| Net cash provided by? (used in) operating activities | £ 5,845,446) | £234,313 |
| TRUSTEE REMUNERATION AND BENEFITS | TRUSTEE REMUNERATION AND BENEFITS | TRUSTEE REMUNERATION AND BENEFITS | |
|---|---|---|---|
| During the yearthe following amounts have been paid to Trustees in theiroperational | capacities. | ||
| 2021 | 2020 | ||
| £ | £ | ||
| Cohn Clarkson: | |||
| Remuneration | 1286 | 14,773 | |
| Denis Taylor (Executive Trustee): | |||
| Remuneration | 214,070 | 262.00? | |
| Robert White: | |||
| Remuneration | £ | 9,250 | |
| Russell Meadows: | |||
| Remuneration | - | £ | 9,250 |
| FOR THE YEAR ENDED 31 MARC | H 2021 | ||
|---|---|---|---|
| 18. | FINANCIAL INSTRUMENTS | ||
| Group | |||
| 2021 | 2020 | ||
| £ | £ | ||
| Financial assets | |||
| Financial assets measured at fairvalue through the | |||
| Statement of Financial Activities | 99,022,476 | 8&082.765 | |
| Financial liabilities | |||
| Financial liabilities measured at fair value through the | |||
| Statement of Financial Activities | 5,428,225 | 6,605,598 | |
| Charity | |||
| 2021 | 2020 | ||
| £ | £ | ||
| Financial assets | |||
| Financial assets measured at fairvalue through the | |||
| Statement of Financial Activities | 99,022,476 | 88082. 765 | |
| Financial liabilities | |||
| Financial liabilities measured at fair value through the | |||
| Statement of Financial Activities | 5,428,225 | 6,605,598 |
| Group | ||
|---|---|---|
| 2021 | 2020 | |
| £ | £ | |
| Not laterthan 1 year | 1,039,887 | 1,005,405 |
| Laterthan 1 year and not laterthan 5 years | 3,827,356 | 3,250,303 |
| Laterthan 5 years | 14,903,573 | 61,475,079 |
| 19,770,816 | 65.730.787 | |
| Charity | ||
| 2021 | 2020 | |
| £ | £ | |
| Not laterthan 1 year | 1,039,887 | 1,005,405 |
| Later than 1 year and not later than 5 years | 3,827,356 | 3,250,303 |
| Later than 5 years | 14,903,573 | 61.4 75,079 |
| 19,770,816 | 65,730,787 |
| Grants awarded for£10,000 and above: | ||
|---|---|---|
| 2021 | 2020 | |
| £ | £ | |
| Organisations | ||
| 4 Cancer Group (Sail 4 Cancer) | - | 20,000 |
| Abbey Court School Trust | - | 20,000 |
| ABF the Soldiers’ Charity | 25,000 | 25,000 |
| Action4Youth | - | 10,000 |
| Age UK Exeter | - | 10,000 |
| Age UKTeeside | 25,000 | - |
| Alisorts Gloucestershire | 10,000 | |
| Alzheimer’s Dementia Support Services | - | 10,000 |
| AmbitiousaboutAutism | - | 20,000 |
| AppleCast Limited | - | 25,000 |
| Autism Wessex S |
- | 10,000 |
| Bedford Daycare Hospice | - | 15,000 |
| Bedfordshire and Luton Community Foundation | 10,000 | - |
| BeyondAutism | - | 20,000 |
| Birmingham St Mary’s Hospice | - | 15,000 |
| Blackburn Youth Zone | 10,000 | - |
| Blackmore Vale RDA | - | 10,000 |
| Blyth Star Enterprises | - | 10,000 |
| Brain and Spinal Injury Centre | 10,000 | - |
| Brighton and Hove Impetus | - | 10,000 |
| Buddy BearTrust | 10,000 | - |
| Buttle UK | 25,000 | 25,000 |
| Calvert Trust Exmoor | 10,000 | 10,000 |
| CalvertTrust Keswick | 10,000 | 10,000 |
| Care Network Cambridgeshire (CNC) | - | 20,000 |
| Carers Choices | - | 25,000 |
| Cathays and Central Youth and Community Project | 10,000 | - |
| Centrestage Communities | - | 50,000 |
| Chepstow and District Mencap Society | - | 20,000 |
| CHICKS | - | 10,000 |
| Clydesdale Community Initiatives | 10,000 | - |
| Cramlington Voluntary Youth Project Ltd | - | 16,000 |
| Crossroads Care | - | 10,000 |
| Croydon Voluntary Association forthe Blind (Aka Croydon Vision) | 10,000 | - |
| Cystic Fibrosis Holiday Fund | - | 10,000 |
| Dame Hannah Rogers Trust | - | 29,332 |
| Dementia Matters | - | 25,000 |
| Designability Charity Limited | - | 10,000 |
| Dial a Ride (Scarborough & District) | 10,000 | |
| Diverse Abilities | 20,000 | - |
| Docklands Sailing Centre Trust | 10,000 | - |
| Enrych | 10,000 | - |
| Essex Dementia Care (EDC) | 10,000 | - |
| Families United Network | - | 25,000 |
| Family Fund | 25,000 | |
| FitzRoy | - | 20,000 |
| Fiveways School Trust | - | 25,000 |
| Florence Nightingale Aid in Sickness Trust | 25,000 | - |
| Follow Your Dreams Charity | 10,000 | - |
|---|---|---|
| Friends of Five Acre Wood School | - | 20,000 |
| Fuiham Good Neighbour Service | - | 10,000 |
| Garden House Hospice Care | - | 25,000 |
| Giving World | 10,000 | - |
| Halow Project | 10,000 | |
| Homelands Trust— Fife (SCIO) | - | 50,000 |
| Hope for Tomorrow | - | 20,000 |
| HopScotch Children’s Charity | - | 25,000 |
| Hospice of the Good Shepherd | 10,000 | - |
| I CAN | - | 20,000 |
| Independence at Home | 10,000 | 280,000 |
| Keighley & DistrictVolunteer Centre | - | 15,000 |
| Key Enterprises (1983) Limited | 20,000 | - |
| Kids Inspire | 25.000 | |
| Launchpad Reading | 10,000 | 10,000 |
| Leatherhead & Dorking Gymnastics Club | - | 21, 192 |
| Lewis-Manning Hospice | - | 20,000 |
| Lifelites | 10,000 | 25,000 |
| Living Paintings | 10,000 | - |
| Magdalen Environmental Trust | 20,000 | |
| MAIN | 10,000 | - |
| Meanwood Valley Urban Farm | 10,000 | |
| Mind in Mid Herts | 15,000 | |
| Minstead Trust | 25,000 | |
| Moor House School & College | - | 25,000 |
| Mosaic — Supporting Bereaved Children |
- | 15,000 |
| Multiple Sclerosis Therapy Centre NW | 10,000 | - |
| Multiple System Atrophy Trust | - | 10,000 |
| Mustard Tree | 10,000 | - |
| Noah’s Ark Children’s Hospice | 10,000 | - |
| North Staffs Carers Association | - | 15,000 |
| Northumberland County Blind Association | 25,000 | - |
| Oakfield (Easton Maudit) Ltd | - | 25,000 |
| Oakfield Enterprise | 10,000 | |
| Oasis Southampton City Far | - | 10,000 |
| Open Door Exmouth | 10,000 | - |
| Outreach Community & Residential Services | - | 25,000 |
| Parents and Friends Association of Corbets Tey School | - | 10,000 |
| Petty Pool | - | 25,000 |
| Phab | 10,000 | |
| Playskill | 10,000 | |
| Pursuing Independent Paths | 20,000 | |
| Radford Care Group | - | 25,000 |
| Rainbow Trust Children’s Charity | 20,000 | - |
| Read for Good | 10,000 | - |
| Regain — The trust for Sports Tetraplegics |
10,000 | |
| Richard House Children’s Hospice | 10,000 | |
| Revitalise | 10,000 | |
| Rivertime Boat Trust | - | 18,000 |
| Safe New Futures | - | 21,640 |
| Sebastian’s Action Trust | - | 20,000 |
| Sheltered Work Opportunities Project | 10,000 | - |
| St Luke’s Hospice Basildon & District | - | 25,000 |
| St Luke’s Hospital Oxford | 15,000 | |
| StWilfrid’s Hospice | 10,000 | |
| Stanley Grange Community Association | 25,000 | |
| Stick ‘n’ Step | 10,000 | |
| Surrey Care Trust | 10,000 |
| Team Rubicon UK | 10,000 | 35,000 |
|---|---|---|
| Tees Valley Community Foundation | 50,000 | - |
| The Apuidram Centre | 25,000 | |
| The Autism Directory | 10,000 | -. |
| The Brainwave Centre | 10,000 | |
| The Brendoncare Foundation | - | 36,000 |
| The Chamwell Centre Charity | - | 50,000 |
| The Chaseley Trust | - | 25,000 |
| The Fifth Trust | - | 200,000 |
| The Gellideg Foundation Group | 10,000 | - |
| The Greenbank Project | 10,000 | - |
| The Hextol Foundation | 10,000 | |
| The Honeypot Children’s Charity | 10,000 | |
| The JPX Sussex Project | 25,000 | - |
| The Katherine Low Settlement | 25,000 | 25,000 |
| The Mary Hare Foundation | - | 25,000 |
| The Meath Epilepsy Charity | - | 23,500 |
| The Orpheus Centre | 10,000 | |
| The Princess Alice Hospice | 10,000 | - |
| The Rose Road Association | 15,000 | - |
| The Stable Family Home Trust | 10,000 | - |
| The Wingate Special Children’s Trust | - | 15,000 |
| The Yard | 10,000 | |
| Trinity Winchester | 15,000 | |
| TTVS | 10,000 | 25,000 |
| TrustLinksLtd | 10,000 | - |
| Watford Sheltered Workshop | 10,000 | |
| Whizz-Kidz | - | 550,000 |
| Windsor Old Peoples’ Welfare Association | - | 15,000 |
| Woodlarks Camp Site Trust | 10,000 | - |
| Yately Industries For The Disabled | 10,000 | - |
| Young and Inspired | 10,000 | - |
| Young Gloucestershire | 10,000 | |
| Youth and Families Matter | - | 25,000 |
| FOR THE YEAR EN | DED 31 MARCH 2021 | |
|---|---|---|
| 2021 | 2020 | |
| £ | £ | |
| Outstanding pledges | ||
| Due within 1 year | ||
| Individuals | ||
| Organisations | 1,578,676 | 2.817,056 |
| Total due within 1 year | 1,578,676 | 2,817,056 |
| Due greaterthan 1 year | ||
| Organisations | 862,500 | 1,423,000 |
| Total due greaterthan 1 year | 862,500 | 1,423,000 |
| Total outstanding pledges | 2,441,176 | 4,240.056 |