OpenCharities

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

2020-12-31-accounts

Page
Reference and Administrative
Information
Trustees'
Annual Rcport
2 โ€”4
Report ofthe Independent
Examiner
Statement ofFinancial Activities
Balance Sheet
Notes to the Financial Statements 8-14

TATEMENT OF FINANCIAL ACT IVITES FOR THE YEAR EN DED 31DE CEMBER 2020
31-Dec-20 31-Dec-19
Total Total
Expendable Unrestricted Unrestricted
NOTE Endowment Income Funds Funds
E
INCOME
Income 26,961 26,961 33,146
TOTAL INCOME 26,961 26,961 33,146
EXPENDITURE
Cost of Generating
Funds
12,139 12,139 15,608
Charitable
activities
4,748 65,444 70,192 170,363
TOTAL EXPENDITURE 16,887 65,444 82,331 185,971
GAINS/(LOSSES) ON ASSETS
Realised and unrealised (22,803) (22,803) 87,357
(Losses)/Gains
on investments
Losses on tangible assets 10 (36,521) (36,521) (39,217)
NET EXPENDITURE (76,211) (38,483) (114,694) (104,685)
Gross transfers (38,483) 38,483
OTHER RECOGNISED GAINS AND LOSSES
Gains on foreign exchange 35
NET MOVEMENT IN FUNDS (114,694) (114,694) (104,650)
RECONCILIATION
OF FUNDS
Total funds brought
forward
1,981,334 1,981,334 2,085,984
BALANCE CARRIED FORWARD 1,866,640 1,866,640 1,981,334

ALANCE SHEET AS AT 31 DECEMBER 2020
31-Dec-20 31-Dec-19
Unrestricted Unrestricted
NO'I 'E Funds Funds
E
FIXEDASSETS
Investments 781,821 924,785
CURRENT ASSETS
Tangible Asset (held for sale) 10 1,098,982 1,135,503
Cash at Bank 19,297 50,034
1,118,279 1,185,537
LIABILITIES
Creditors: amounts falling due within one year (33,460) (98,988)
NET CURRENT ASSETS 1,084,819 '1,086,549
Creditors amounts falling due after one year (30,000)
TOTAL ASSETSLESS LIABILITIES 1,866,640 1,981,334
Representing:
UNRESTRICTED FUNDS
Expendable
Endowment
1,866,640 1,981,334
Income
1,866,640 1,981,334

INCOME
Unrestricted Unrestricted 31-Dec-20 31-Dec-19
Expendable Income Total 'I'otal
Endowment Unrestricted Unrestricted
f. f.
income from Investments 26,944 26,944 33,087
Interest on cash deposits 17 17 59
26,961 26,961 33,146

OST OF G ENERATING FUNDS
31-Dec-20 31-Dec-19
6
Investment Advisor 9,690 12,000
Custody, Administration Fees and Transaction Fees 2,449 3,608
12,139 15,608

s charitable
activities as f
ollows:โ€”
s
The Royal College ofMusic 42,680
Philharmonia
Orchestra
10,000
Help Musician
UK
5,000
Young Classical Artist Trust 5,000
Total 62,680
Support and Governance costs (Seenote 7) 7,512
70,192

2020 2019 2020 2019
No. Ko. E
The advancement of the arts, culture, 3 2 20,000 80,000
heritage or science
The advancement of education I 2 42,680 84,492
4 4 62,680 164,492

Unrestricted 31-Dec-20 31-Dec-19
Expendable Unrestricted Total Total
Endowment Income Unrestricted Unrestricted
6 E E
Independent Examiner's Fee 2,500 2,500 2,500
current year
โ€”prior year (over)/under accrual) (40) (40) 660
Legal and Professional Fees 1,883 1.883 2,422
Bank Charges 405 405 289
Cello Expenses 2,764 2,764
To Charitable Activities (4,748) (2,764) (7,512) (5,871)

Movement
i
n fix ed asset inve stments
Unquoted Investments Quoted Investments Total Total
31-Dec-20 31-Dec-19 31-Dec-20 31-Dec-19 31-Dec-20 31-Dec-19
E 6
Market Value 6,924 13,010 917,861 873,317 924,785 886,327
brought
forward
Acquisitions at 4,352 90,000 94,352
cost
Less disposal (2696) (9 675) (117,465) (133,576) (120,161) (143,251)
proceeds
4,228 7,687 800,396 829,741 804,624 837,428
Realised (240) (652) (1,345) 5,716 (1,585) 5,064
(Losses) (Gains
on disposal
Net(Loss)/Gain (1,273) (111) (19,945) 82,404 (21,218) 82,293
on revaluation
Market Value at 2,715 6,924 779,106 917,861 781,821 924,785
31December
Historical
Cost at
5,193 7,096 647,061 739,351 652,254 746,447
31December
Unquoted Investments Quoted Investments Total Total
31-Dec-20 31-Dec-19 31-Dec-20 31-Dec-19 31-Dec-20 31-Dec-19
6 6
Geographical
Analysis
United 408 3,992 762,628 890,433 763,036 894,425
Kingdom
Investments
Overseas 2,307 2,932 16,478 27,428 18,785 30,360
investments
Market Value at 2,715 6,924 779,106 917,861 781,821 924,785
31December

The following
investments
comprise
in excess of5%
The following
investments
comprise
in excess of5%
The following
investments
comprise
in excess of5%
The following
investments
comprise
in excess of5%
ofthe value ofthe portfolio: ofthe value ofthe portfolio:
Name Holding Value
Rathbone
Ethical Bond Fund
84,663 90,547
BNY Mellon Global Income Fund 34,942 63,057
Sarasin Investment
Funds international
Equity income 34,168 61,192
Mayfair Capital Investment
MGM
Ltd 74,534 61,118
The Charities Property Fund 49,078 60,857
Artemis Fund Manager Income Institutional 26,092 59,560
Link Fund Solutions Ltd Trojan Income 32,245 58,004
TBailey Fund Services Ltd Evenlodge 45,016 55,577
M&G Investment
Management
Ltd Charifund 4,034 55,346
Baillie Gifford &CoCorporate Bond 56,765 53,274
Idermes Investment
Management
Global Emerging Market 28,248 49,560
Maitland
Emerging Market
28,958 40,979
TANGIBLE ASSET
31-Dec-20 31-Dec-19
Total Total
6
Cost or value at 1January 1,135,503 1,174,720
Losses on Foreign Exchange (36,521 (39,217)
Value at 31December 1,098,982 1,135,503

CREDITORS
Unrestricted 31-Dec-20
Fxpendable Unrestricted Total
Endowment Income Unrestricted
6 8
Accruals 3,460 3,460
Donations 30,000 30,000
3,460 30,000 33,460
Unrestricted 31-Dec-19
Expendable Unrestricted Total
Endowment Income Unrestricted
6
Accruals 6,742 6,742
Donations 122,246 122,246
6,742 122,246 128,988

Unrestricted 31-Dec-20
Expendable Unrestricted Total
Endowment Income Unrestricted
6
Investments 781,821 781,821
'I'angible I'ixed Assets 1,098,982 1,098,982
Cash at Bank 11,790 7,507 19,297
Creditors (25,953) (7,507) (33,460)
1,866,640 1,866,640
Unrestricted 31-Dec-19
t.xpendable Unrestricted Total
Endowment Income Unrestricted
8
Investments 924,785 924,785
Tangible Fixed Assets 1,135,503 1,135,503
Cash at Bank 37,302 12,732 50,034
Creditors (116,256) (12,732) (128,988)
1,981,334 1,981,334