| 31.3.23 | 31.3.22 | ||||||
|---|---|---|---|---|---|---|---|
| Unrestricted | Endowment | Total | Total | ||||
| funds | fund | funds | funds | ||||
| Notes | |||||||
| INCOME AND ENDOWMENTS FROM | |||||||
| Investment income |
30,113 | 30,113 | 27,587 | ||||
| EXPENDITURE | ON | ||||||
| Raising funds | 4,309 | 4,309 | 4,392 | ||||
| Charitable activities |
|||||||
| Grants Paid | 25,000 | 25,000 | 25,000 | ||||
| Support Costs | 154 | 154 | 7,103 | ||||
| Total | 29&463 | 29,463 | 36,495 | ||||
| Net gains/(losses) | on investments | (72,221) | (72,221) | 45,314 | |||
| NET INCOME/(EXPENDITURE) | 650 | (72,221) | (71,571) | 36,406 | |||
| RECONCILIATION | OF FUNDS | ||||||
| Total funds brought | forward | (28,830) | 777,349 | 748,519 | 712,113 | ||
| TOTAL FUNDS | CARRIED FORWARD | (28,180) | 705,128 | 676,948 | 748,519 |
| 31.3.23 | 31.3.22 | ||||
|---|---|---|---|---|---|
| Unrestricted | Endowment | Total | Total | ||
| funds | fund | funds | funds | ||
| Notes | |||||
| FIXEDASSETS | |||||
| Investments | 660,819 | 660,819 | 737,450 | ||
| CURRENT ASSETS | |||||
| Debtors | 41,098 | 41,098 | 37,311 | ||
| Cash at bank | 45&184 | 3,211 | 48,395 | 17,659 | |
| 45&184 | 44,309 | 89,493 | 54,970 | ||
| CREDITORS | |||||
| Amounts falling due within one year |
10 | (73,364) | (73,364) | (43,901) | |
| NET CURRENT | |||||
| ASSETS/(LIABILITIES) | (28,180) | 44,309 | 16,129 | 11,069 | |
| TOTAL ASSETSLESSCURRENT | |||||
| LIABILITIES | (28,180) | 705,128 | 676,948 | 748,519 | |
| NET ASSETS | (28,180) | 705,128 | 676,948 | 748,519 | |
| FUNDS | |||||
| Unrestricted funds |
(28,180) | (28,830) | |||
| Endowment funds |
705,128 | 777,349 | |||
| TOTAL FUNDS | 676,948 | 748,519 |
| INVES | TM | ENT INCOME | ||
|---|---|---|---|---|
| 31.3.23 | 31.3.22 | |||
| Dividends | -UK Equities | 18,393 | 11,383 | |
| Dividends | -Foreign Equities | 6,451 | 5,155 | |
| Other | fixed asset inv - UnFII | 1,627 | 4,691 | |
| Interest | on | UK Trusts A Bonds | 3,642 | 6,358 |
| 30,113 | 27,587 |
| 4. | RAISING FUNDS | |||
| Investment management |
costs | |||
| 31.3.23 | 31.3.22 | |||
| Investment Management |
Fees | 4,309 | 4,392 | |
| 5. | CHARITABLE ACTIVITIES - GRANTS PAID | |||
| 31.03.23 | 31.03.22 | |||
| Support Dogs | 5,000 | |||
| Thames Hospice | 5,000 | |||
| Promise Inclusion | 5,000 | |||
| StMungo's | 5,000 | |||
| Reading Refugee Support | Group | 5,000 | 5,000 | |
| Launchpad | 5,000 | |||
| Humanity inclusion |
5,000 | |||
| Ukraine | 5,000 | |||
| Islamic Aid Sadaqah | 5,000 | |||
| 25,000 | 25,000 |
| SUPPORT | COSTS | ||
|---|---|---|---|
| 31.3.23 | 31.3.22 | ||
| Accountancy | fees | 4,703 | |
| Legal fees | 154 | 2,400 | |
| 154 | 7,103 |
| FIXEDASSETINVESTMENTS | |
|---|---|
| Listed | |
| investments | |
| MARKET VALUE | |
| At 1 April 2022 | 737,450 |
| Additions | 25,948 |
| Disposals | (13,949) |
| Revaluations | (88,630) |
| At 31March 2023 | 660,819 |
| NET BOOK VALUE | |
| At 31March 2023 | 660,819 |
| At 31March 2022 | 737,450 |
| 9. | DEBTORS | :AMOUNTS FALL | ING D | UE W | ITHIN ONE | YEAR | ||
|---|---|---|---|---|---|---|---|---|
| 31.3.23 | 31.3.22 | |||||||
| Other debtors | 41,098 | 37,311 | ||||||
| 10. | CREDITORS: AMOUNTS FALLING DUE | WITHIN ONE YEAR | ||||||
| 31.3.23 | 31.3.22 | |||||||
| Authorised | grant commitments | 25,000 | ||||||
| Other creditors | 41,098 | 37,311 | ||||||
| Accrued expenses | 7&266 | 6,590 | ||||||
| 73,364 | 43,901 | |||||||
| 11. | MOVEMENT IN FUNDS | |||||||
| Net | ||||||||
| movement | At | |||||||
| At 1.4.22 | in funds | 31.3.23 | ||||||
| Unrestricted | funds | |||||||
| Unrestricted | fund | (28,830) | 650 | (28,180) | ||||
| Endowment | funds | |||||||
| Endowment | fund | 777,349 | (72&221) | 705,128 | ||||
| TOTAL FUNDS | 748,519 | (71,571) | 676,94S | |||||
| Net movement in funds, included |
in the | above | are as follows: | |||||
| Incoming | Resources | Gains and | Movement | |||||
| resources | expended | losses | in funds | |||||
| Unrestricted | funds | |||||||
| Unrestricted | fund | 30,113 | (29,463) | 650 | ||||
| Endowment | funds | |||||||
| Endowment | fund | (72,221) | (72,221) | |||||
| TOTAL FUNDS | 30,113 | (29,463) | (72,221) | (71,571) |
| Net | ||||
|---|---|---|---|---|
| movement | At | |||
| At 1.4.21 | in funds | 31.3.22 | ||
| Unrestricted | funds | |||
| Unrestricted | fund | (19,922) | (8,908) | (28,830) |
| Endowment | funds | |||
| Endowment | fund | 732,035 | 45,314 | 777,349 |
| TOTAL FUNDS | 712,113 | 36,406 | 748,519 |
| Incoming | Resources | Gains and | Movement | ||
|---|---|---|---|---|---|
| resources | expended | losses | in funds | ||
| Unrestricted | funds | ||||
| Unrestricted | fund | 27,587 | (36,495) | (8,908) | |
| Endowment | funds | ||||
| Endowment | fund | 45,314 | 45,314 | ||
| TOTAL FUNDS | 27,587 | (36,495) | 45,314 | 36,406 |