| Page | |||
|---|---|---|---|
| Trustees' annual report |
|||
| Independent examiner's |
report to the trustees | ||
| Statement offinancial | activities | ||
| Balance sheet | |||
| Notes to the financial | statements |
| For the Year Ended 30June | 2023 | ||||
|---|---|---|---|---|---|
| 2023 | 2022 | ||||
| Restricted | Unrestricted | Total | Total | ||
| K | |||||
| Notes | |||||
| Income from: | |||||
| Donations and legacies |
3a | 50 | 50 | 20,000 | |
| Investments | 3b | 26,009 | 26,009 | 30,551 | |
| Total Income | 50 | 26,009 | 26,059 | 50,551 | |
| Expenditure on: |
|||||
| Raising funds Investment manager fees |
5,573 | 5,573 | 6,036 | ||
| Charitable activities |
|||||
| Grants | 148,642 | 148,642 | 80,937 | ||
| Administrative expenditure |
2,677 | 2,677 | 2,529 | ||
| Total expenditure | 156,892 | 156,892 | 89,502 | ||
| Net income / (expenditure) |
before | ||||
| gains/(losses) on investments |
50 | (130,883) | (130,833) | (38,951) | |
| Gains / (losses) on investment assets |
38,634 | 38,634 | ~71,288 | ||
| Net movement in funds |
50 | (92,249) | (92,199) | (110,237) | |
| Funds brought forward |
950 | 893318 | 894,268 | 1,004,505 | |
| Funds carried forward | 1,000 | 801,069 | 802,069 | 894,268 |
| 2023 | 2022 | ||||
|---|---|---|---|---|---|
| Note | |||||
| Fixed assets | |||||
| Fixed asset investments | 6 | 790,530 | 816,636 | ||
| Current assets | |||||
| Cash at bank | and in | hand | 13,927 | 81,208 | |
| 13,927 | 81,208 | ||||
| Creditors: amounts year |
falling due within one | 2,388 | 3,576 | ||
| Net current | assets | 11,539 | 77,632 | ||
| Net assets | 9 | 802,069 | 894,268 | ||
| Funds | |||||
| Restricted funds | 8 | 1,000 | 950 | ||
| Unrestricted | funds | 8 | 801,069 | 893,318 | |
| Total funds | 802,069 | 894,268 |
| Grants | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| No grants were made |
to individuals. | The following | grants | were made to institutions, the |
purposes of which can be |
|||||
| found in the Trustees |
Annual | Report. | ||||||||
| 2023 | 2022 | |||||||||
| Restricted | Unrestricted | Total | Total | |||||||
| 6 | K | 6 | f. | |||||||
| parkrun | 2,000 | 2,000 | 1,750 | |||||||
| The Caxton Trust | 30,000 | 30,000 | 30,000 | |||||||
| Norfolk Community Foundation |
20,000 | 20,000 | 12,000 | |||||||
| Staffordshire Community |
Foundation | 32,000 | 32,000 | 12,000 | ||||||
| Derbyshire Community Foundation London Community Foundation |
20,000 18,000 |
20,000 18,000 |
12,000 | |||||||
| International Red Cross |
10,442 | 10,442 | ||||||||
| Street Storage | 10,000 | 10,000 | ||||||||
| Alstonefield PCC |
6,200 | 6,200 | ||||||||
| Attitude is Everything |
10,000 | |||||||||
| Other grants under F5,000 |
3,187 | |||||||||
| Total grants to institutions | 148,642 | 148,642 | 80,937 | |||||||
| Administrative costs |
||||||||||
| This consists of: | ||||||||||
| 2023 | 2022 | |||||||||
| 6 | E | |||||||||
| Membership ofAssociation |
of Charitable | Foundations | 183 | 175 | ||||||
| Bank charges | 106 | 146 | ||||||||
| Independent examiner's |
remuneration | 2,388 | 2,208 | |||||||
| 2677 | 2,,529 |
| Fixed ass | et investments | ||||
|---|---|---|---|---|---|
| 2023 | 2022 | ||||
| K | |||||
| Listed Investments Market value brought forward Additions at cost |
814,938 91,690 |
966,792 104,018 |
|||
| Disposals Unrealised |
at Opening Market Value gains/(losses) |
(154,348) 35,193 |
(218,513) (37,359) |
||
| 787,473 | 814,938 | ||||
| Cash held | for re-investment | 3,057 | 1,698 | ||
| Market value carried forward | 790,030 | 836„630 | |||
| Historic cost at the year end | 500,290 | 500,806 | |||
| Investments representing over comprise: |
5% by market value ofthe portfolio | in 2022 or 2023 | 2023 E |
2022 | |
| Charitrak CIF Class A Income Units | 112,796 | 108,559 | |||
| Scottish American Inv Co Nestle Polar Capital Tech Trust Experian Shell Astra Zeneca Unilever Jardine Matheson |
65,250 56,800 55,125 51,306 46,850 45,104 40,975 39,889 |
58,000 71,897 46,150 48,120 42,680 54,000 37,210 43,199 |
|||
| Rio Tinto Schroders |
49,165 40,080 |
||||
| Creditors: Amounts falling due within one year |
|||||
| 2023 | 2022 | ||||
| 6 | |||||
| Accruals | 2,388 | 3,576 | |||
| 2,388 | 3,576 |
| For | the ear n |
ded30 u |
ded30 u |
ne2 23 |
|||||
|---|---|---|---|---|---|---|---|---|---|
| 8. | Movements | in funds | |||||||
| At 1July 2022 |
Income | Expenditure | Investment | At 30June 2023 |
|||||
| Gains I | |||||||||
| (losses) | |||||||||
| E | |||||||||
| Restricted | funds | (note 9): | |||||||
| Malawi fund | 950 | 50 | 1,000 | ||||||
| Total Restricted | Funds | 950 | 50 | 1,000 | |||||
| General unrestricted | funds | 893,318 | 26,009 | ~156,892 | 38,634 | 801 069 | |||
| Totalfunds | 894 260 | 20,050 | ~156,802 | 38,634 | 802,069 | ||||
| At 1 JUIY | Income | Expenditure | At 30June | ||||||
| 2021 | Investment | 2022 | |||||||
| Gains I | |||||||||
| (losses) | |||||||||
| E | |||||||||
| Restricted | funds | (note 9): | |||||||
| Malawi fund | 950 | 950 | |||||||
| Total Restricted | Funds | 950 | |||||||
| General unrestricted | funds | 1,003,555 | 50,551 | ~00,502 | ~71,286 | 893,318 | |||
| Total funds | 1,004 505 | 50,551 | ~89502 | ~71,206 | 894260 |