| Page | ||
|---|---|---|
| Trustees' report |
1-4 | |
| Statement oftrustees' | responsibilities | |
| Independent audttofs |
report | 6-8 |
| Statement offinancial | activities | |
| Balance sheet | 10 | |
| Statement ofcash howe | ||
| Notes to the financial | statements | 12-18 |
| Unrestricted | Unrestricted | ||||
|---|---|---|---|---|---|
| funds | funds | ||||
| 2022 | 2021 | ||||
| Notes | 6 | 6 | |||
| Income from: | |||||
| Donations and |
legacies | 564,000 | |||
| Investment income |
486,435 | 538,219 | |||
| Total income | 486,435 | 1,102,219 | |||
| Raising funds | 4 | 90,996 | 82,576 | ||
| Charrtable acbvibes |
5 | 2,522,465 | 1,251,924 | ||
| Total expenditure | 2,613,461 | 1,334,500 | |||
| Net gains/(losses) | on investments | 10 | 1,465,043 | 3,457,690 | |
| Net movement | In | funds | (661,983) | 3,225,409 | |
| Fund balances | at 1 Apnl 2021 | 23,618,508 | 20,393,099 | ||
| Fund balances | at | 31 March 2022 | 22,956,525 | 23,618,508 |
| 2022 | 2021 | ||||||
|---|---|---|---|---|---|---|---|
| Notes | 6 | 6 | |||||
| Fixed assets | |||||||
| Investments | 22,899,638 | 23,518,134 | |||||
| Current assets | |||||||
| Debtors | 12 | 41,025 | 55,057 | ||||
| Cash at bank and | in | hand | 51,474 | 73,534 | |||
| 92,499 | 128,591 | ||||||
| Creditors: amounts | falling due within one | ||||||
| year | 13 | (35,612) | (28,217) | ||||
| Net current assets | 56,887 | 100,374 | |||||
| Total assets less | current tlabltides | 22,956,525 | 23,618,508 | ||||
| Income funds | |||||||
| Unrestncted funds |
22,956,525 | 23,618,508 | |||||
| 22,956,525 | 23,618,508 |
| 2 | Donations | and | and | legacies | legacies | |||
|---|---|---|---|---|---|---|---|---|
| Total | Total | |||||||
| 2022 | 2021 | |||||||
| f | f | |||||||
| Grani iur:uivwi | during | Ilia | year | |||||
| Grants receivable for | core activities | |||||||
| Khodorkovsky | Foundahon | |||||||
| 3 | Investment | income | ||||||
| Unrestricted | Unrestricted | |||||||
| funds | funds | |||||||
| 2022 | 2021 | |||||||
| f | f | |||||||
| Income from | hated investments | 434,429 | 464,031 | |||||
| UK Bonds | interest | 26,336 | 73,048 | |||||
| Overseas | fund | interest | 25,392 | 1,048 | ||||
| Interest receivable | 278 | 92 | ||||||
| 486,435 | 538,219 | |||||||
| 4 | Raising funds | |||||||
| 2022 | 2021 | |||||||
| f | F. | |||||||
| Other fundrai | sing costs | 2,880 | 2,880 | |||||
| Investment | management | costs | 88,116 | 79,696 | ||||
| 90,996 | 82,576 |
| 2022f | 2021 f |
||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Student selection, secretanal | support | and | dinner costs | 7,650 | 8,256 | ||||||||
| Bank charges | 5 | 60 | |||||||||||
| Ogiix expenses | 502 | 117 | |||||||||||
| Secretarial support |
23,040 | 23,040 | |||||||||||
| Websrte expenses | 863 | 132 | |||||||||||
| 32,060 | 31,605 | ||||||||||||
| Grant funding of |
activities (see note 6) | 2,470,327 | 1,203,019 | ||||||||||
| Share ofgovernance | costs | Isee note | Tl | 20,078 | 17,300 | ||||||||
| 2,522,465 | 1,251,924 | ||||||||||||
| 6 | Grants payable | ||||||||||||
| 2022 | 2021 | ||||||||||||
| f | f. | ||||||||||||
| Grants to institutons | |||||||||||||
| University of Oxford |
1,123,1 17 | 1,203,019 | |||||||||||
| The Cambndge | Commonwealth, | European | & Intemabonal | Trust | 1,142,210 | ||||||||
| Royal Academy | Of Music | 55,000 | |||||||||||
| Documentary lilm grant |
150,000 | ||||||||||||
| 2,470,327 | 1,203,019 | ||||||||||||
| 7 | Support costs | ||||||||||||
| Support | costs | Governance | 2022Support | costs | Governance | 2021 | |||||||
| Costs | COSts | ||||||||||||
| f | f | f | f | ||||||||||
| Audit fees | 5,000 | 5,000 | 4,500 | 4,500 | |||||||||
| Accountancy | 12,198 | 12,198 | 9,920 | 9,920 | |||||||||
| Legal and professional | 2,880 | 2,880 | 2,880 | 2,880 | |||||||||
| 20,078 | 20,078 | 17,300 | 17,300 | ||||||||||
| Analysed between |
|||||||||||||
| Chantable acbvrtes |
20,078 | 20,078 | 17,300 | 17,300 |
| Lllxted | Ceeh in | Total | ||
|---|---|---|---|---|
| Investments | porffofio | |||
| 6 | ||||
| Cost or valuation | ||||
| At 1 Apnl | 2021 | 22,431,677 | 1,086,457 | 23,518,134 |
| Additions | 14,918,341 | 22,308,202 | 37,226,543 | |
| Valuation | changes | 922,660 | 922,660 | |
| Igrsposals | (17,435,955) | (21,331,744) | (38,767,699) | |
| At 31 March 2022 | 20,836,723 | 2,062,915 | 22,899,638 | |
| Carrying | amount | |||
| At 31 March 2022 | 20,836,723 | 2,062,915 | 22,899,638 | |
| At 31 March 2021 | 22,431,677 | 1,086,457 | 23,518,134 |
| 12 | Debtors | ||||
|---|---|---|---|---|---|
| 2022 | 2021 | ||||
| Amounts | falling due | within one year: | |||
| Other debtors | 41,025 | 55,057 | |||
| 13 | Creditors: | amounts | falling due within one year | ||
| 2022 | 2021 | ||||
| 6 | 6 | ||||
| Other creditors | 1,500 | ||||
| Accrue le | 35,612 | 26,717 | |||
| 35,612 | 28,217 |
| There were no disclosable related |
There were no disclosable related |
party transecbons | party transecbons | dunng | the year (2021- | none) other than those dbclosed | in note 8 | |
|---|---|---|---|---|---|---|---|---|
| 15 | Cash generated from operations |
2022 | 2021 | |||||
| 6 | p. | |||||||
| (Degiat)/surpus for the year |
(661,983) | 3,225,409 | ||||||
| Ad/ustments for |
||||||||
| Investment incorse recognised |
in statement | offinanaal acbvaes | (486,435) | (538,219) | ||||
| Gain on disposal of investments | (542,383) | (619,914) | ||||||
| Pair value gains and losses on | investments | (922,660) | (2,837,776) | |||||
| Movements in worlung capital: |
||||||||
| Decrease/(increase) in debtors |
14,032 | (23,689) | ||||||
| Increase/(decrease) in creditors |
7,395 | (27,053) | ||||||
| Cash absorbed by operations |
(2,592,034) | (821,242) | ||||||
| 16 | Analysis ofchanges in net funds |
|||||||
| The chanty had no debt dunng |
the | year |