| Page | |||
|---|---|---|---|
| Reference and Administrative Details |
|||
| Report ofthe Trustees | 2 | to | 3 |
| Independent Examiner's Report |
|||
| Statement ofFinancial Activities | |||
| Balance Sheet | |||
| Notes to the Financial Statements | 7 | to | 11 |
| Detailed Statement ofFinancial Activities | 12 |
| TRUSTEES | Professor SHenig | |||
| D A Grace | ||||
| Professor A Pabst | ||||
| A M Sladen | ||||
| Ms M Kirtilli | ||||
| Professer TK Hervey | ||||
| Dr R G Corbett | ||||
| 1T Bishop | ||||
| Dr P Copeland | ||||
| Professor J E Smith | ||||
| PRINCIPAL ADDRESS | 84 Hazelwood | Close | ||
| Cambridge | ||||
| Cambridgeshire | ||||
| CB43SP | ||||
| REGISTERED | CHARITY | 1084835 | ||
| NUMBER | ||||
| INDEPENDENT | EXAMINER | Wettone Matthews | Limited | |
| Chartered Certified |
Accountants | |||
| Market House | ||||
| 21 Lenten Street | ||||
| Alton | ||||
| GU34 1HG | ||||
| INVESTMENT | ADVISERS | Quilter Cheviot | ||
| Senator House | ||||
| 85 Queen Victoria | Street | |||
| London | ||||
| EC4V 4AB |
| 2023 | 2022 | |||||
|---|---|---|---|---|---|---|
| Unrestricted | Total | |||||
| fund | fimtts | |||||
| Notes | ||||||
| INCOME AND ENDOWMENTS | FROM | |||||
| Investment income |
25,659 | I7,092 | ||||
| Other income | 403 | 655 | ||||
| Total | 26,062 | I7,747 | ||||
| EXPENDITURE | ON | |||||
| Raising funds | 373 | |||||
| Charitable activities |
||||||
| Charitable activities |
13,615 | I8,I48 | ||||
| Total | 13,615 | I8,52I | ||||
| Net gains/(losses) | on investments | (70,883) | 3I,892 | |||
| NET INCOME/(EXPENDITURE) | (58,436) | 3I,II8 | ||||
| RECONCILIATION | OF FUNDS | |||||
| Total funds brought forward |
947,867 | 9I6,749 | ||||
| TOTAL FUNDS | CARRIED FORWARD | 889,431 | 947,867 |
| 2023 | 2022 | ||
|---|---|---|---|
| Uarestricted | Total | ||
| fund | funds | ||
| Notes | |||
| FIXEDASSETS | |||
| Investments | 759410 | 822,994 | |
| CURRENT ASSETS | |||
| Debtors | 4,053 | ||
| Cash at bank | 131421 | 122,020 | |
| 131421 | 126,073 | ||
| CREDITORS | |||
| Amounts falling due within one year |
(1400) | (j,200) | |
| NET CURRENT ASSETS | 130,121 | 124,873 | |
| TOTAL ASSETSLESSCURRENT | |||
| LIABILITIES | 889,431 | 947,867 | |
| NET ASSETS | 889,431 | 947,867 | |
| FUNDS | |||
| Unrestricted fimds |
889,431 | 947,867 | |
| TOTAL FUNDS | 889,431 | 947,867 |
| 2023f | 2022 6 |
||||||
|---|---|---|---|---|---|---|---|
| Investment advice |
373 | ||||||
| TRUSTEES' REMUNERATION | AND BENEFITS | ||||||
| There were no trustees' | remuneration | or other benefits | for the year ended | 5 April | 2023 nor for the year ende |
||
| 5 April 2022. | |||||||
| Trustees' expenses |
|||||||
| 2023 | 2022 | ||||||
| 6 | |||||||
| Trustees' expenses | 251 | 463 | |||||
| COMPARATIVES | FOR THE STATEMENT OF FINANCIAL ACTIVITIES | ||||||
| Unrestricted | |||||||
| fundf | |||||||
| INCOME AND ENDOWMENTS | FROM | ||||||
| Investment income |
17,092 | ||||||
| Other income | 655 | ||||||
| Total | 17,747 | ||||||
| EXPENDITURE ON | |||||||
| Raising funds | 373 | ||||||
| Charitable activities |
|||||||
| Charitable activities |
18,148 | ||||||
| Total | 18,521 | ||||||
| Net gains on investments | 31,892 | ||||||
| NET INCOME | 31,118 | ||||||
| RECONCILIATION | OF FUNDS | ||||||
| Total funds brought | forward | 916,749 | |||||
| TOTAL FUNDS CARRIED FORWARD | 947,867 |
| Listed | ||||||
|---|---|---|---|---|---|---|
| investments | ||||||
| 6 | ||||||
| MARKET VALUE | ||||||
| At 6 April | 2022 | 822,994 | ||||
| Additions | 7,199 | |||||
| Revaluations | (70,883) | |||||
| At 5 April | 2023 | 759,310 | ||||
| NET BOOK VALUE | ||||||
| At 5 April | 2023 | 759,310 | ||||
| At 5 April | 2022 | 822,994 | ||||
| There were no investment | assets outside the UK. | |||||
| Cost or valuation | at 5 April 2023 is represented | by: | ||||
| Listed | ||||||
| investments | ||||||
| f | ||||||
| Valuation | in 2023 | 24,967 | ||||
| Cost | 734,343 | |||||
| 759,310 | ||||||
| DEBTORS:AMOUNTS | FALLING DUE WITHIN ONE YEAR | |||||
| 2023 | 2022 | |||||
| f | ||||||
| Other debtors | 4,053 |
| CREDI | TORS | : AMOUNTS | FA | LLING DUE WITHIN ONE | YEAR | |||
|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | |||||||
| f | ||||||||
| Other creditors | 1,200 | /,200 | ||||||
| MOVEMENT | IN FUNDS | |||||||
| Net | ||||||||
| movement | At | |||||||
| A( 6/4/22 | in funds | 5/4/23 | ||||||
| f. | f | |||||||
| Unrestricted | funds | |||||||
| General | fund | 947,867 | (58,436) | 889,431 | ||||
| TOTAL | FUNDS | 947,867 | (58,436) | 889,431 | ||||
| Net movement | in funds, included | in the above are as follows; | ||||||
| Incoming | Resources | Gains and | Movement | |||||
| resources f. |
expended | losses f |
in funds f |
|||||
| Unrestricted | funds | |||||||
| General | fund | 26,062 | (13,615) | (70,883) | (58,436) | |||
| TOTAL | FUNDS | 26,062 | (13,615) | (70,883) | (58,436) | |||
| Comparatives | for movement | in | funds | |||||
| Net | ||||||||
| movement | At | |||||||
| At 6/4/21 | in funds | 5/4/22 | ||||||
| f | f | |||||||
| Unrestricted | funds | |||||||
| General | fund | 916,749 | 31,118 | 947,867 | ||||
| TOTAL | FUNDS | 916,749 | 31,118 | 947,867 |
| Incoming | Resources | Gains and | Movement | |||
|---|---|---|---|---|---|---|
| resources | expended f. |
losses f |
in funds f. |
|||
| Unrestricted | funds | |||||
| General | fund | 17,747 | (18,521) | 31,892 | 31,118 | |
| TOTAL | FUNDS | 17,747 | (18,521) | 31,892 | 31,118 |
| Net | |||||
|---|---|---|---|---|---|
| movement | At | ||||
| At 6/4/21 | in funds | 5/4!23 | |||
| f | f | f | |||
| Unrestricted | funds | ||||
| General | fund | 916,749 | (27,318) | 889,431 | |
| TOTAL | FUNDS | 916,749 | (27,318) | 889,431 |
| Incoming | Resources | Gains and | Movement | |||
|---|---|---|---|---|---|---|
| resources f |
expended f. |
losses f |
in funds f |
|||
| Unrestricted | funds | |||||
| General | fund | 43,809 | (32,136) | (38,991) | (27,318) | |
| TOTAL | FUNDS | 43,809 | (32,136) | (38,991) | (27,318) |
| 2023 | 2022f | |||||
|---|---|---|---|---|---|---|
| INCOME AND ENDOWMENTS | ||||||
| Investment income |
||||||
| Other fixed asset invest | - Fll | 24,918 | 17,072 | |||
| Deposit account interest | 741 | 20 | ||||
| 25,659 | 17,092 | |||||
| Other income | ||||||
| Royalties from intellectual |
property | rights | 403 | 655 | ||
| Total incoming resources |
26,062 | 17.747 | ||||
| EXPENDITURE | ||||||
| Investment management |
costs | |||||
| Investment advice |
373 | |||||
| Charitable activities |
||||||
| Trustees' expenses | 251 | 463 | ||||
| Website development | 231 | 195 | ||||
| Meeting expenses | 149 | 862 | ||||
| Conferences | 3,229 | |||||
| Grants to institutions | 8,483 | 15,332 | ||||
| 12,343 | 16,852 | |||||
| Support costs | ||||||
| Finance | ||||||
| Bank charges | 72 | 96 | ||||
| Governance costs |
||||||
| Accountancy and legal fees |
1,200 | 1,200 | ||||
| Total resources expended | 13,615 | 18,521 | ||||
| Net income/(expenditure) | before | gains and | ||||
| losses | 12,447 | (774) | ||||
| Realised recognised | gains | and losses | ||||
| Realised gains((losses) | on | fixed asset investments | (88,364) | |||
| Unrealised gains/(losses) |
on fixed | asset | ||||
| investments | (70,883) | /20,256 | ||||
| Net (expenditure)/income | (58,436) | 31,118 |