This text was generated using OCR and may contain errors. Check the original PDF to see the document submitted to the regulator.
2023-09-30-accounts
|
|
|
|
Page |
| Reference and administrative |
|
|
details ofthe charity, its Trustees and advisers |
|
| Trustees' report |
|
|
|
2-3 |
Independent examiner's |
|
report |
|
|
| Statement offinancial |
|
activities |
|
|
| Balance sheet |
|
|
|
|
| Notes to the financial |
statements |
|
|
7-12 |
|
|
|
|
|
|
Unrestricted |
Total |
Toto/ |
|
|
|
|
|
|
funds |
funds |
pads |
|
|
|
|
|
|
2023 |
2023 |
2022 |
|
|
|
|
|
Note |
|
|
|
| Income from: |
|
|
|
|
|
|
|
|
| Investments |
|
|
|
|
|
40,262 |
40,262 |
28,787 |
| Total income |
|
|
|
|
|
40,262 |
40,262 |
28,787 |
Expenditure on: |
|
|
|
|
|
|
|
|
| Raising funds: |
|
|
|
|
|
|
|
|
Investment management |
|
|
charges |
|
|
10,478 |
10,478 |
10,997 |
Charitable activities: |
|
|
|
|
|
|
|
|
| Grants and donations |
|
|
|
|
|
44,000 |
44,000 |
43,000 |
| Support costs |
|
|
|
|
|
1,150 |
1,150 |
1,085 |
| Total expenditure |
|
|
|
|
|
55,628 |
55,628 |
55,082 |
| Net expenditure |
before |
|
net gains/0osses) |
on investments |
|
(15,366) |
(15,366) |
(26,295) |
| Net gains/(losses) |
on investments |
|
|
|
|
24,734 |
24,734 |
(165,134) |
Net movement in |
funds |
|
|
|
|
9,368 |
9,368 |
(191,429) |
Reconciliation offunds: |
|
|
|
|
|
|
|
|
| Total funds brought |
|
forward |
|
|
|
2,139,924 |
2,139,924 |
2,331,353 |
Net movement in |
funds |
|
|
|
|
9,368 |
9,368 |
(191,429) |
| Total funds carried |
|
forward |
|
|
|
2,149,292 |
2,149,292 |
2,139,924 |
|
|
Unrestricted |
Total |
Total |
|
|
funds |
funds |
funds |
|
|
2023 |
2023 |
2022f |
| Dividends |
and distributions |
36,680 |
36,680 |
28,292 |
| Interest received |
|
3,582 |
3,582 |
495 |
|
|
40,262 |
40,262 |
28,787 |
| Analsis |
of2022total |
28,787 |
28,787 |
|
|
|
|
|
Grants to |
Grants to |
Total |
Total |
|
|
|
Institutions |
|
Individuals |
funds |
funds |
|
|
|
|
2023 |
2023 |
2023 |
2022 |
|
|
|
|
|
g |
g |
|
| Grants, Charitable |
expenditure |
|
|
37,500 |
6,500 |
44,000 |
43,000 |
| Analysis of2022 total |
|
|
|
40,000 |
3,000 |
43,000 |
|
| The charity has made the following |
|
material |
grants to institutions |
during the |
year. |
|
|
|
|
|
|
|
|
2023 |
2022 |
| Name ofinstitution |
|
|
|
|
|
|
|
| Together Kent |
|
|
|
|
|
|
5,000 |
Shannon Trust |
|
|
|
|
|
5,000 |
5,000 |
| The Heart ofKent |
Hospice |
|
|
|
|
7,000 |
7,000 |
| Cross Roads Care |
|
|
|
|
|
5,000 |
5,000 |
| Combat Stress |
|
|
|
|
|
5,000 |
5,000 |
| 3H Fund |
|
|
|
|
|
5,000 |
5,000 |
|
|
|
|
|
|
27,000 |
32,000 |
| Other grants to institutions |
|
|
|
|
|
10,500 |
8,000 |
|
|
|
|
|
|
37,500 |
40,000 |
|
|
Unrestricted |
|
|
|
|
funds |
Total |
Total |
|
|
2023 |
2023 |
2022 |
| Charitable |
expenditure |
45,150 |
45,150 |
44,085 |
| Analysis of2022 total |
|
44,085 |
44,085 |
|
|
|
Grant funding |
|
Total |
Total |
|
|
ofactivities |
Support costs |
funds |
funds |
|
|
2023 |
2023 |
2023 |
2022 |
|
|
0 |
|
|
|
| Charitable |
expenditure |
44,000 |
1,150 |
45,150 |
44,085 |
| Analysis |
of2022 total |
45,000 |
1,085 |
44,085 |
|
|
|
|
Total |
Total |
|
|
|
funds |
funds |
|
|
|
2023 |
2022 |
| Independent |
Examination |
fee |
1,075 |
1,025 |
| Bank charges |
|
|
75 |
60 |
|
|
|
1,150 |
1,085 |
|
Listed |
|
investments |
| Valuation |
|
| At I October 2022 |
1,989,668 |
| Additions |
626,538 |
| Disposals |
(596,732) |
| Revaluations |
46,254 |
| Foreign exchange movement |
(21,520) |
| At 30 September 2023 |
2,044,208 |
|
|
|
|
|
|
2023 |
2022 |
|
Other creditors |
|
|
|
|
1,075 |
1,025 |
| lb. |
Financial instruments |
|
|
|
|
|
|
|
|
|
|
|
|
2023 |
2022f |
|
Financial assets |
|
|
|
|
|
|
|
Financial assets measured |
|
at |
fair value through |
income and expenditure |
2,150,367 |
2,140,949 |
|
|
|
|
|
|
2023 |
2022 |
|
FInancial liabilities |
|
|
|
|
|
|
|
Financial liabilities |
measured |
|
at amortised cost |
|
1,075 |
(1,025) |
| Statement of |
funds - current year |
|
|
|
|
|
|
|
|
|
|
|
Balance at30 |
|
|
Balance at 1 |
|
|
Gains/ |
September |
|
|
October 2022 |
Income |
Expenditure |
(Losses) |
2023 |
| Unrestricted |
funds |
|
|
|
|
|
| General Funds |
|
2,139,924 |
40,262 |
(55,628) |
24,734 |
2,149,292 |
| Statement of |
funds - prior year |
|
|
|
|
|
|
|
|
|
|
|
Balance at |
|
|
Balance at |
|
|
Gatnst |
30September |
|
|
I October Z021f |
Income |
Expenditure |
(Lasses) |
2022 |
| Unrestricted |
funds |
|
|
|
|
|
| General Funds |
|
2,331,353 |
28,787 |
(55,082) |
(165,134) |
2,139,924 |
| Analysis |
ofnet assets between funds - current year |
|
|
|
|
Unrestricted |
Total |
|
|
funds |
funds |
|
|
2023 |
2023 |
|
|
|
8 |
| Fixed asset investments |
|
2,044,208 |
2,044,208 |
| Current assets |
|
106,159 |
106,159 |
| Creditors |
due within one year |
(1,075) |
(1,075) |
| Total |
|
2,149,292 |
2,149,292 |
Analysis ofnet assets between funds - prior year |
|
|
|
Unrestricted |
Tmnf |
|
funds |
funds |
|
2022 |
2022 |
| Fixed asset investments |
1,989,668 |
1,989,668 |
| Current assets |
151,281 |
151,281 |
| Creditors due within one year |
(1,025) |
(1,025) |
|
2,139,924 |
2,139,924 |