| Page | ||
|---|---|---|
| Legal andA~tive | Information | |
| Report ofthe Trustees | 2-8 | |
| Auditors' Report |
9- 11 | |
| Statement ofFinancial Activities | 12 | |
| Balance Sheets | ||
| Statement ofCash Flows | ||
| Notes to the Financial Statements | 16-31 |
| Founder: | Squadron Leader Kenneth Kime OBE | Squadron Leader Kenneth Kime OBE | Squadron Leader Kenneth Kime OBE | |||
|---|---|---|---|---|---|---|
| President: | Sir Ronald Norman OBE | |||||
| Vice President: | Dr Tony Gillham MBE | |||||
| Trustees: | Neil Kenley | |||||
| Keith Smith | ||||||
| Jeffiey Taylor | ||||||
| Heather O'Driscoll | ||||||
| Nigel Williams | ||||||
| Wendy John | Resigned 21/01/2022 | |||||
| Emma Read | ||||||
| Company | Secretary | Peter Rowley OBE | ||||
| Chief Executive | Hugh McGouran | |||||
| Registered | Company | number | 05478088 (England and | Wales) | ||
| Registered | Charity number | 1111222 | ||||
| Bankers | Handelsbanken | |||||
| Ground Floor | ||||||
| Winder House | ||||||
| Kingfisher Way |
||||||
| Stockton on Tees | ||||||
| TS183EX | ||||||
| Investment | Advisor | Investec Wealth dt Investment | Limited | |||
| 4th Floor | ||||||
| 3 Wellington Place |
||||||
| Leeds | ||||||
| LS14AP | ||||||
| Solicitors | Shakespeare Martineau |
LLP | ||||
| No 11Colmore Square | ||||||
| Birmingham | ||||||
| B46AA | ||||||
| Auditors | Anderson Barrowcliff LLP |
|||||
| 3 Kingfisher Court |
||||||
| Bowesfield Park | ||||||
| Stockton on Tees | ||||||
| TS183EX | ||||||
| Address | I"Floor | |||||
| Corvette House | ||||||
| Falcon Court | ||||||
| Preston Farm | ||||||
| Stockton on Tees | ||||||
| TS183TX |
| 8oQC ct l |
8oQC ct l |
v | QQ OO CC CQ |
QQ OO CC CQ |
O O |
D CQ CQ 01 I |
Vl 0 O |
CQ t'D |
10 01 Vl |
I | Vi | M | Vl0 CQ |
||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| CC | M | Vl | |||||||||||||||||||||||||
| CC w Vt O Pt W '0 10 XQO CI |
QQ g |
Ill | '0 01 |
O CC4 Vt |
0 | 4 l |
|||||||||||||||||||||
| Vl | |||||||||||||||||||||||||||
| 0a Z .54 |
& IL |
XZ w Ct V4 Q |
' | QQ QQ0 |
0 M |
W | $R M ICI |
0 'll O Ch |
|||||||||||||||||||
| 2 0 |
0 | Dl | 0 M |
10 C CF |
|||||||||||||||||||||||
| CL | |||||||||||||||||||||||||||
| 5L | 0 | ||||||||||||||||||||||||||
| 4l | Ct IC |
0 M 01 |
Vl | C | Vt | 5a | |||||||||||||||||||||
| W | ~I | Cl, | M'0 | tll | i | ||||||||||||||||||||||
| 'a | 04 | .26 | |||||||||||||||||||||||||
| 40 0 |
QSa g 0~ a 0 |
40 a i2 0 CJ |
Ctt 'O4 |
0 0 |
O | Vl ot |
CS M O |
VtI Ot |
Cl '8 L |
||||||||||||||||||
| i2 | |||||||||||||||||||||||||||
| 'a 1I |
I Ol CCS Ct |
'O 0 IQ sa0 |
I Ql |
CI44 | O | Vl O tll |
Q Ct |
M | O | ~0 | |||||||||||||||||
| I0 | 4 | 4 | Cl0a | ||||||||||||||||||||||||
| '4 | Vt | O | Vl | ||||||||||||||||||||||||
| 0044 | t | CQ | CC0 'O |
||||||||||||||||||||||||
| e0 | 240 | O Cit |
VI |
Vl | Vt | O |
'0 gM CQ Dl Vm" 0 |
O | D R. M Ch |
||||||||||||||||||
| CQ | 41 | ||||||||||||||||||||||||||
| M | I | ||||||||||||||||||||||||||
| Z | O | CC | |||||||||||||||||||||||||
| Ct | |||||||||||||||||||||||||||
| ta | |||||||||||||||||||||||||||
| 0L ~I Q ~I '0 2jj2[ 84o8 |
0 'Cl0 'Cl Ql 0 F |
Qll I xg |
CS 0 |
QC g Ei It 0 14 o& |
41 0 IC |
i 0 |
4t 2o Cl 0 0 |
0 L 4 wa 14 |
0 Cl 0 2 z |
'5 0 0 ~I 0 |
'0 L JS CC o '0 71 |
I il LO L |
| Consolidated | Balance Sheet | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| At 31March 2022 | |||||||||
| 2022 | 2021 | ||||||||
| Note | |||||||||
| Fixed assets | |||||||||
| Tangible assets |
13 | 3,879 | 9,496 | ||||||
| Investment | property | 14 | 495,000 | 495,000 | |||||
| Investments | 15 | 15/52,932 | 14,880,052 | ||||||
| 15,751,811 | 15,384,548 | ||||||||
| Current assets |
|||||||||
| Debtors | 16 | 113,035 | 25,941 | ||||||
| Cash at bank | and in | hand | 17 | 573,738 | 495,340 | ||||
| 686,773 | 521481 | ||||||||
| Creditors: | amounts | falling due within one | |||||||
| year | 18 | 125470 | 35458 | ||||||
| Net current | assets | 561/03 | 486,023 | ||||||
| Net assets | 16/13,014 | 15,870,571 | |||||||
| Financed by: | |||||||||
| Restricted | funds: | ||||||||
| Permanent | Endowment | Fund | 20 | 10,775,956 | 10,672,430 | ||||
| Expendable | Endowment | Fund | 22 | 2/18,155 | 2,240,413 | ||||
| Distribution | Fund | 23 | 1/49,762 | 1,051,146 | |||||
| Peat Rigg | 14 | 495,000 | 495,000 | ||||||
| 14,838,873 | 14,458,989 | ||||||||
| Unrestricted | funds: | ||||||||
| Incotne 6b Expenditure | Fund | 24 | 243,360 | 193,336 | |||||
| Designated | Distribution | Fund | 25 | 628,006 | 623,658 | ||||
| Designated | Administration | Fund | 21 | 602,775 | 594,588 | ||||
| 1,474,141 | 1,411,582 | ||||||||
| Total funds | 27 | 16413,014 | 15,870,571 |
| 2022 | 2021 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Note | ||||||||||
| Fixed assets | ||||||||||
| Tangible assets | 13 | 3,879 | 9,496 | |||||||
| Investment | property | 14 | 495,000 | 495,000 | ||||||
| Investments | 15 | 602,775 | 594,589 | |||||||
| 1,101,654 | 1,099,085 | |||||||||
| Current assets | ||||||||||
| Debtors | 16 | 111,878 | 20,034 | |||||||
| Cash at bank | and in | hand | 17 | 491472 | 440,871 | |||||
| 603,450 | 460,905 | |||||||||
| Creditors: | amounts | falling | due withm one | 18 | ||||||
| year | 110,925 | 18/96 | ||||||||
| Net current | assets | 492,525 | 442,609 | |||||||
| Net assets | 1,594,179 | 1,541,694 | ||||||||
| Financed by: | ||||||||||
| Restricted fundst | ||||||||||
| Distril&ation | Fund | 23 | 253,044 | 258,770 | ||||||
| Peat Rigg | 14 | 495,000 | 495,000 | |||||||
| 748,044 | 753,770 | |||||||||
| Unrestricted | funds: | |||||||||
| Income &Expenditure | Account | 24 | 243,360 | 193,336 | ||||||
| Designated | Administration | Fund | 21 | 602,775 | 594,588 | |||||
| Total funds | 1494,179 | 1,541,694 |
| 2022 | 2021 | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| Charith | ~Grou | Chah | ~Grou | ||||||
| Note | |||||||||
| Net cash provided by (used in) |
33 | 9417 | (595,675) | 44,102 | (410,434) | ||||
| operating | activities | ||||||||
| Cash flow | from investing | activities | |||||||
| Payments | to acquire tangible | Qxed | |||||||
| assets | (7,363) | (7,363) | |||||||
| Interest, dividends aud rent |
Z1,055 | 310,616 | 11,553 | 291,792 | |||||
| Net proceeds on purchase | and sale of | ||||||||
| investments | 20,429 | 342~9 | 18,687 | 193,325 | |||||
| Net cash flow used in investing | |||||||||
| activities | 41)484 | 653,165 | 22,877 | 477,754 | |||||
| Cash flow | from fmanctng | activities | |||||||
| Receipt ofendowment | 20,908 | 14,907 | |||||||
| Net cash flow provided by |
|||||||||
| fmancing | activities | 20,908 | 14,907 | ||||||
| Change in | cash and cash | ||||||||
| equivalents | in the year | 50,701 | 78498 | 66,979 | 82,227 | ||||
| Cash and | cash equivalents | at the | |||||||
| beginning | ofthe year | 440,871 | 495,340 | 373,892 | 413,113 | ||||
| Cash and cash equivalents | at the | 491472 | 573,738 | 440,871 | 495,340 | ||||
| end ofthe | year |
| onations and |
Legacies | ||||||
|---|---|---|---|---|---|---|---|
| Un- | Total | ||||||
| Restricted | Restricted f |
Endowment | 2022f | 2021 | |||
| Intelligent Investment |
5,900 | ||||||
| Miscellaneous | Donations | 660 | 19g08 | 20,568 | 22,225 | ||
| Redcar Borough Council | 10,000 | ||||||
| Sirius Minerals | 10,000 | ||||||
| Valerie Jones Music Fund | 80,338 | ||||||
| The Prochorus | Fund | 1,000 | 1,000 | 1,500 | |||
| Cowie Technology Group |
12,000 | 12,000 | 22,000 | ||||
| Middlesbrough | Community | Fund | 2434 | 2,534 | |||
| 15,194 | 20,908 | 36,102 | 151,963 |
| Raising Funds | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Un- | |||||||||
| restricted | Restricted | Endowment | Total | ||||||
| 2022f | 2022f | 2022 | 2022 | 2021 | |||||
| Salaries | 12,678 | 12,678 | 12,485 | ||||||
| Investment management |
|||||||||
| costs | 6,034 | 60,448 | 66,482 | 61,827 | |||||
| General offfce costs | 2,583 | 2/83 | 5,692 | ||||||
| Other costs | 1,695 | 1,695 | 790 | ||||||
| 22890 | 60,448 | 83,438 | 80,794 | ||||||
| 2021 | 24,586 | 56308 | 80,794 | ||||||
| Charitable Activities - Grant |
Making | ||||||||
| Unrestricted | funds | Restricted | funds | Total | |||||
| 2022 f |
2021 f. |
2022 f |
2021 | 2022 f. |
2021 | ||||
| Direct Costs | |||||||||
| Salaries | 13,491 | 10,724 | 13,491 | 10,724 | |||||
| Grants awarded | 25,025 | 17,900 | 392,723 | 340,636 | 417,748 | 358,536 | |||
| Grants returned/written | |||||||||
| back Support Costs |
(295) | (3,885) | (295) | (3,885) | |||||
| Salaries Marketing &advertising |
108,102 9~2 |
106,448 7,895 |
108,102 9442 |
106,448 7,895 |
|||||
| Insurance | 7,521 | 7,061 | 7,521 | 7,061 | |||||
| Heat & light | 114 | 467 | 114 | 467 | |||||
| Telephone | 242 | 1,518 | 242 | 1,518 | |||||
| Prmtmg, stationery |
& | 267 | 1,024 | 267 | 1,024 | ||||
| postage | |||||||||
| Office equipment | and rental | 280 | 1,189 | 280 | 1,189 | ||||
| Computer expenses |
2,336 | 7,843 | 2436 | 7,843 | |||||
| Bank charges | 340 | 352 | 340 | 352 | |||||
| Rent &rates | 70132 | 14,262 | 7„0132 | 14362 | |||||
| Sundry expenses |
1,382 | 1,155 | 1482 | 1,155 | |||||
| Depreciation | 4,550 | 5,158 | 4,550 | 5,158 | |||||
| Subscriptions | I@25 | 1,582 | I/25 | 1,582 | |||||
| TIaunng | 648 | 648 | |||||||
| Premises expenses | 5,767 | 5,767 | |||||||
| Governance costs |
(note 7) | 35,926 | 52,790 | 350926 | 52,790 | ||||
| 205,532 | 232,411 | 405,919 | 347,475 | 611,451 | 579,886 |
| nalysis | ofGovern | ance Costs |
||||||
|---|---|---|---|---|---|---|---|---|
| Unrestricted | funds | Restricted | funds | Total | ||||
| 2022 | 2021 | 2022 | 2021 | 2022 | 2021 | |||
| 5 | ||||||||
| Sahries General office costs |
12,678 2483 |
12,485 5,692 |
12,678 2~ |
12,485 5,685 |
||||
| Auditors | remuneration | 5,000 | 4,800 | 5,000 | 4,800 | |||
| Other accountancy | fees | 12,031 | 12,368 | 12,031 | 12,368 | |||
| Legal 6? | professional | 1,939 | 16,655 | 2,139 | 16,655 | |||
| Other costs | 1,695 | 790 | 1,695 | 790 | ||||
| 35rt26 | 52,790 | 35rt26 | 52,790 | |||||
| Charitable Activities - Advice |
and Guidance | |||||||
| Unrestricted | funds | Restricted | funds | Total | ||||
| 2022 | 2021 | 2022 | 2021 | 2022 | 2021 | |||
| f | ||||||||
| Direct Costs | ||||||||
| Salaries | 4,476 | 5,270 | 4,476 | 5470 | ||||
| Grants awarded | 45,914 | 43,400 | 45rt14 | 43,400 | ||||
| Intelligent | Investment | |||||||
| external | costs | 5,900 | 5,900 | |||||
| Power to | Change external | |||||||
| cosfs | 70,521 | 51,965 | 70,521 | 51,965 | ||||
| VONNE | (LARCH | |||||||
| Partnership Program) |
6485 | 6485 | ||||||
| 127,496 | 106,535 | 127,496 | 106,535 |
| Number | ofEmployees | ||||||
|---|---|---|---|---|---|---|---|
| 2022 | 2021 | ||||||
| A minisiration | |||||||
| Grant making | support | costs | |||||
| Fundraising | |||||||
| Total | |||||||
| 11 | Staff costs and | Trustees' | remuneration | ||||
| 2022 | 2021 | ||||||
| f. | |||||||
| Salaries | 136,175 | 132,485 | |||||
| Employer's | National | Insurance | 8,402 | 8,200 | |||
| Pension Contributions | 6,848 | 6,726 | |||||
| Total | 151,425 | 147,411 |
| 2022 | 2021 |
|---|---|
| number | Number |
| Tangible Assets |
|||
|---|---|---|---|
| Computer | Fixtures dt | ||
| Equipment | Fittings | Total | |
| Cost | |||
| At 1April 2021 and 31March 2022 | 25,850 | 14,668 | 40,518 |
| Depreciation: | |||
| At I April 2021 | 16,550 | 14,472 | 31,022 |
| Charge for the year | 5,461 | 156 | 5,617 |
| At 31March 2022 | 22,011 | 14,628 | 36,640 |
| Net BookValue: | |||
| 31March 2022 | 3,839 | 40 | 3,879 |
| 31March 2021 | 9,300 | 196 | 9,496 |
| Investment property |
|||
| Total | |||
| f | |||
| Fair Value: | |||
| At 1 April 2021 and 31March 2022 | 495,000 | ||
| Net BookValue: | |||
| 31March 2022 | 495,000 | ||
| 31March 2021 | 495,000 |
| Investments | are state | d at f | air value as at 31Ma | rch 2022 and comprise t | he following:- | ||
|---|---|---|---|---|---|---|---|
| Company | Group | Company | Group | ||||
| 2022 | 2022 | 2021 | 2021 | ||||
| Government | stocks | 36,920 | 934+53 | 36,945 | 924,579 | ||
| Other fixed | mterest | stocks | 43,710 | 1,106,070 | 51,775 | 1495,716 | |
| UK equities | 156416 | 3,955,504 | 173,604 | 4,344,581 | |||
| Investment | trusts/funds | 106411 | 2&695+04 | 102302 | 2,557,679 | ||
| Overseas equities |
238,713 | 6,040409 | 219,329 | 5,488,869 | |||
| Deposit account | 20,605 | 521@92 | 10,734 | 268,628 | |||
| 602,775 | 15352&932 | 594,589 | 14,880,052 | ||||
| Analysed as follows:- |
|||||||
| Investment | assets in (UK) | 349,929 | 8,854,773 | 353,829 | 8,854,851 | ||
| Investment | assets outside | (UK) | 252,846 | 6498,159 | 240,760 | 6,025401 | |
| 602,775 | 15452932 | 594,589 | 14,880,052 | ||||
| 2022f | |||||||
| Balance as | at I April 2021 | 14,8S0,052 | |||||
| Additions | 910,711 | ||||||
| Increase in | market value | ofinvestments | 462418 | ||||
| Disposals | (1~6,024) | ||||||
| Profit on disposal ofinvestments | 253411 | ||||||
| Movement | on cash balances held | 252,764 | |||||
| Balance as | at 31March 2022 | 15452&932 | |||||
| Debtors | |||||||
| Company | Group | Company | Group | ||||
| 2022 | 2022 | 2021f | 2021 | ||||
| Grants &donations | receivable | 100,458 | 100,458 | ||||
| Prepayments | and accrued | income | 2,016 | 10,077 | 2,016 | 10,783 | |
| Other debtors | 9,404 | 18,018 | 5,946 | ||||
| Concessionary loans |
2,500 | 9312 | |||||
| 111,878 | 113,035 | 20,034 | 25,941 | ||||
| Included in concessionary |
loans isfNil (2021:f3,333)due within more | than one year. | |||||
| Cash at bank and in | hand | ||||||
| Company | Group | Company | Group | ||||
| 2022 | 2022 | 20201 | 2021 | ||||
| Bank; Bank | accounts | &cash | 491,572 | 573,738 | 440,871 | 495,340 |
| reditors: | Amounts falling due within on |
e year | |||
|---|---|---|---|---|---|
| Company | Group | Company | Group | ||
| 2022 | 2022 | 2021 | 2021 | ||
| f. | |||||
| Grants payable | 666 | 3,332 | |||
| Trade creditors | 55 | 55 | 427 | 427 | |
| Accruals | and deferred income | 110,553 | 124,532 | 14,720 | 28,350 |
| Taxation | and social security | 317 | 317 | 3,149 | 3,149 |
| 110,925 | 125470 | 18796 | 35/58 |
| Measured | at | fair value through | mcome or expenditure. | ||||
|---|---|---|---|---|---|---|---|
| Company | Group | Company | Group | ||||
| 2022 | 2022 | 2021 | 2021 | ||||
| Investments | (note 15) | 602,775 | 15452,932 | 594,589 | 14,880,052 |
| Cl alC al |
L g 0 10 Cl |
c! 00 vt Ca ra 0! t Ca!or c oocoo omvt m" 00"w" tct" 0-"ot" m" m c!0- 00o tc c Co c' m ra ot m m |
c! 00 vt Ca ra 0! t Ca!or c oocoo omvt m" 00"w" tct" 0-"ot" m" m c!0- 00o tc c Co c' m ra ot m m |
c! 00 vt Ca ra 0! t Ca!or c oocoo omvt m" 00"w" tct" 0-"ot" m" m c!0- 00o tc c Co c' m ra ot m m |
c! 00 vt Ca ra 0! t Ca!or c oocoo omvt m" 00"w" tct" 0-"ot" m" m c!0- 00o tc c Co c' m ra ot m m |
c! 00 vt Ca ra 0! t Ca!or c oocoo omvt m" 00"w" tct" 0-"ot" m" m c!0- 00o tc c Co c' m ra ot m m |
Vt O |
O Ct |
||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| C I |
L | e | I at |
c r m" |
vt oo0rctvt r c o I " w" tc!"tct" m" vt IC! |
m m m ot" |
00 | |||||||||||||||||||
| hg | Ia | |||||||||||||||||||||||||
| C L wo |
C | 0!O V1 |
Vl Vt 'C Ca vt ar |
O o |
CO | yo Vt |
||||||||||||||||||||
| C | C! | Ct Ct |
II1 m Vt |
00 | ||||||||||||||||||||||
| A | Ct | C | ||||||||||||||||||||||||
| oN | ||||||||||||||||||||||||||
| 2 | Vt | |||||||||||||||||||||||||
| v 00 |
Ot | 00 vt |
ar o ra vt Ca pt m me!coo o oa o I O O |
Co 'cr 0!v1 Coo v\ I |
Ct m |
O t |
a yo |
0 Ct |
||||||||||||||||||
| C | ~ Ph |
C .2 |
Ila L 'C |
L al |
o vt W" |
ra O CO" |
o Ca r Co t m '0 ca lr1 IC ar 00 O" Ct!"I "m" |
m" | Ct | o | Ct | Itt | I0! mO Vt |
Vt | cl I |
r Ct O |
0! | CL o0 |
||||||||
| 2 | ||||||||||||||||||||||||||
| al | ||||||||||||||||||||||||||
| C | 00 L |
ctl | roc vt o |
Ptcoor-m r o ch O 00 0! CO |
al 00 |
|||||||||||||||||||||
| 0 | o | a0 | ||||||||||||||||||||||||
| C, | alL 'C |
0 Ir |
+t | O D |
m I CO D c ao coo m ot t |
m | 'Ct 0 00 |
Co | i' 2 5 |
O | Ot | 00! Vl |
M | m | W | toe | 0 | |||||||||
| 0 al |
O OO Co O |
00 m |
Ct | L | 8 | 8a | ||||||||||||||||||||
| al Ct al al |
Cl0 A al 0 |
Vi tt1 Vt0! I Co m I Coc |
'C Qo t C! Vl D m 00 co o Covtmoa |
Vl VI vt |
g .2 8a 'C |
.8 | C ate ~ C |
0 a Ct |
i | |||||||||||||||||
| ra | m m | Ul | ||||||||||||||||||||||||
| .2 | o Le |
|||||||||||||||||||||||||
| IC e 4 Cl |
a Il |
at | 00 | C | 8C I Ct |
g .e'e |
Ct | at | 9~ | ) | I 2 |
j I |
D O |
|||||||||||||
| cae! | ~o | |||||||||||||||||||||||||
| ICt | 00 | Q I |
Cj | |||||||||||||||||||||||
| 0, | rlt ttt | V trt a Ql | m | C | So8+ |
| at 0 ~I0 |
L 00 |
Ch Oc VI |
0 Ca |
CO VI QQMO M CQ Ch Ch |
CO VI QQMO M CQ Ch Ch |
4C 0 Ca |
I 00 10 0 |
0 CQ O |
VI Vt 00"l |
|||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cl | ||||||||||||||||||||
| hatt | ||||||||||||||||||||
| L 40 |
0 L |
g | 8 | tL | CQ | Ch | 0 | 00 | V1 | Cfl | ||||||||||
| cc | ||||||||||||||||||||
| 0 L Wal |
'0 3 Cl |
0 g 40 |
~ | 0 0 |
Ca VI |
44 M Ch |
CQ M Oc '0 ca |
0 CO O V1 |
Ch O CQ |
01 | VI | |||||||||
| .5 A |
o cc |
|||||||||||||||||||
| 44 | 5 v |
0 m |
I0 cC g |
C 41 |
Olt '0 |
L at |
O 0 aa |
t M |
0'0 I COCOCOM O M 04 O ca |
00 Cl |
Ca oh |
|||||||||
| IC1 | ||||||||||||||||||||
| Cl0 | Cl0 | ~I 'L |
0 | 00 | 4 Vl |
Ch O |
O 00 f |
OICQ OCI |
||||||||||||
| 'Cl | ||||||||||||||||||||
| at'0 | L | |||||||||||||||||||
| 0 | I al |
8 | S~ | I | O | O | Vl | |||||||||||||
| 00 | ||||||||||||||||||||
| II | Zt ICt |
S | 0 | |||||||||||||||||
| V | '0 | W | 40 | =4 | Ch | '0 | Cc | vt | i' | |||||||||||
| at | 8 CII 0 |
41 | '0 | 0 '00 4I |
L0 aa |
VI | QCI O t |
C | 8 | |||||||||||
| tac | 0 '+! | Cl Cl CD |
00 QO Cl |
|||||||||||||||||
| 0 | ||||||||||||||||||||
| 0z | ~l CJ al |
00 g~ 00 41 Sl |
Ct at w 0 |
ChO Ch |
O M |
MOCO O M CQ M ~44 cat o I 0 |
rt O 44 |
j | ||||||||||||
| EI | ||||||||||||||||||||
| 8 | ||||||||||||||||||||
| CI | ||||||||||||||||||||
| '0 | ||||||||||||||||||||
| I | fb i' |
410 | ||||||||||||||||||
| 0 | .Cl P. |
Kg | Cl | Cl | 0 | |||||||||||||||
| Zt al'0 Cl 0 |
0 0 Cl |
0 | 0 '& CQ 5P |
00 | ||||||||||||||||
| 0, | M | M |
| Val 7I |
w ™ | w ™ | 00 D O I |
ct l 40 |
cn In ta |
t- cn o at |
cn co '0 00 |
Ch In | CD Vl AOVIO'0 Inaocnt corn 'cl 04 04 vl m Qt Inntm 04 |
CD Vl AOVIO'0 Inaocnt corn 'cl 04 04 vl m Qt Inntm 04 |
CD Vl AOVIO'0 Inaocnt corn 'cl 04 04 vl m Qt Inntm 04 |
CD Vl AOVIO'0 Inaocnt corn 'cl 04 04 vl m Qt Inntm 04 |
CD Vl AOVIO'0 Inaocnt corn 'cl 04 04 vl m Qt Inntm 04 |
CD Vl AOVIO'0 Inaocnt corn 'cl 04 04 vl m Qt Inntm 04 |
CD Vl AOVIO'0 Inaocnt corn 'cl 04 04 vl m Qt Inntm 04 |
m | I CI N 01ntt ao o at Ch 40 |
I CI N 01ntt ao o at Ch 40 |
I CI N 01ntt ao o at Ch 40 |
I CI N 01ntt ao o at Ch 40 |
CD at o |
Ch do |
t vl |
0 | I0 CD |
||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ct | m | ||||||||||||||||||||||||||||||||||||
| I~I0 | e0 | 0 | Cl 41 |
CO at cn Ch ca Ch Ch vI CO 04 at m '0 0 t-Inmdhoo Ch40 ACE In |
t 00 |
||||||||||||||||||||||||||||||||
| I | |||||||||||||||||||||||||||||||||||||
| I ~0 al |
e0 Q |
p e |
0 4l 0 |
ChO V1 Vl nj Ch IS Vl 0 |
40 vl ch |
VID40 CD 0 CD In CO |
|||||||||||||||||||||||||||||||
| ~I | ~ | ||||||||||||||||||||||||||||||||||||
| In | |||||||||||||||||||||||||||||||||||||
| e | tea | V1 | 00 In |
AI | |||||||||||||||||||||||||||||||||
| O | |||||||||||||||||||||||||||||||||||||
| 04 | |||||||||||||||||||||||||||||||||||||
| D I |
CDI 'ct 00 |
Oat I ODO 00hOAODO Ch '0 ca Ch O D V1 ch vl ao ca ch '0 Ch t 'Vl |
OC I |
O Ch t |
In 0 O |
O O CD |
O O Itl |
'0 00 m |
CD CO |
||||||||||||||||||||||||||||
| CI0 | '0 | 0 | |||||||||||||||||||||||||||||||||||
| '0 Ct |
I | 2 | ) | ||||||||||||||||||||||||||||||||||
| 0 | O | m | |||||||||||||||||||||||||||||||||||
| A | cd | L0 | al | 0 | '+l | CD | 0 00 |
0 | |||||||||||||||||||||||||||||
| ee | M | ||||||||||||||||||||||||||||||||||||
| Cl | |||||||||||||||||||||||||||||||||||||
| O | Cl | e ~I |
0 | ODO | 0 | ||||||||||||||||||||||||||||||||
| M | al0 | VI | |||||||||||||||||||||||||||||||||||
| A | |||||||||||||||||||||||||||||||||||||
| al cl CI |
0 I |
I | Chmt-at v1m 04 '0 ta O 'Ct 'Vl |
CDO | Vl O |
0 CSO 41 m CI |
CO t |
0 o |
In l OOVI cht IncD O VI 'n |
Ch 00 Vl Vl |
D 04 Vl |
00 D Ca |
|||||||||||||||||||||||||
| 0 | ~I | taO | |||||||||||||||||||||||||||||||||||
| 5 | |||||||||||||||||||||||||||||||||||||
| aj | al | ||||||||||||||||||||||||||||||||||||
| ee 0 0 |
E C4 |
||||||||||||||||||||||||||||||||||||
| 8 | |||||||||||||||||||||||||||||||||||||
| 0 4l 0 C4 I0 04 |
hh0 IA g 8 0 C4 0, |
hbkkeA jA jtj ICt ~0 8 82- C4 C4 04j |
H.. RRe 00 00 A O 0 CS cg Ie OBO |
0 'A |
C4 4 S |
||||||||||||||||||||||||||||||||
| 'lS | n | cD | |||||||||||||||||||||||||||||||||||
| 5 | ~I | al | A | ||||||||||||||||||||||||||||||||||
| A0 | 'IS | COM | 0 | ||||||||||||||||||||||||||||||||||
| 40 A .5 A |
0 | cctD | e | P | o 4 0) M |
CA 0 0 |
'~M lee 0)~00 g' ~0) 9 .js~i(' M 2 O M CL |
]0„ n 4 CC |
SI l CLD M CA |
ca tL |
Ctl 0 O CA( |
41 | m | O A0 |
g 0 |
| CI | '+l | 01 Ctt 00 |
'Ct O |
|||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| aug | Ctt Ift |
00O | 00 | |||||||||||||||||||
| 00 | Q 00 I |
0-! | VC Ct |
OO Ct |
||||||||||||||||||
| Q | ||||||||||||||||||||||
| L | ||||||||||||||||||||||
| O | L | O | Ifl | 'D Vt |
ICt CL |
|||||||||||||||||
| a$ | l | Ct | Vt | |||||||||||||||||||
| O | (4O | |||||||||||||||||||||
| 4 a |
Ct a |
O | 00 | 00 | ||||||||||||||||||
| Ct ol CC Ct |
'0 4 C I 5 |
O O Co |
00 I OC |
00 00O CC |
A D ~ Ol |
I CI Ol |
Cl 4 ~ |
ID ot a 00 |
CI | +l | O | CLg | ||||||||||
| I ol |
Q | IO | ||||||||||||||||||||
| a | I Ct |
|||||||||||||||||||||
| Cft | C | 4 | O | 1 01 |
I | CO I |
O Vt CC |
00 | O Ift |
|||||||||||||
| ol | Vl | 00 O |
ctt | Ot VI +VI Ot O 0 |
CO 0 OI |
Cft Ctt |
Ift | olI | O | |||||||||||||
| Cl ol |
ICJ | O 0 |
'D Ct |
i' | ||||||||||||||||||
| CC | ||||||||||||||||||||||
| Q | ||||||||||||||||||||||
| Ej | ||||||||||||||||||||||
| I | ||||||||||||||||||||||
| 8 | '+l | |||||||||||||||||||||
| ol | ||||||||||||||||||||||
| A | ||||||||||||||||||||||
| 00 | ||||||||||||||||||||||
| +l | VI | |||||||||||||||||||||
| L | ol ~I |
Ctt O | Ct Ift |
|||||||||||||||||||
| Ct | '0 | I0 | CL | |||||||||||||||||||
| CI | ||||||||||||||||||||||
| OC Cl |
4 | |||||||||||||||||||||
| Cl0 | Et | |||||||||||||||||||||
| L | 8 | |||||||||||||||||||||
| Ct | ||||||||||||||||||||||
| 00 | L | |||||||||||||||||||||
| Cl | ||||||||||||||||||||||
| C4 | A | ftO | '5 | |||||||||||||||||||
| 00 | ||||||||||||||||||||||
| Ct | a0 | |||||||||||||||||||||
| Io | ||||||||||||||||||||||
| 00 | ||||||||||||||||||||||
| OS | O | |||||||||||||||||||||
| A | m |
| dj | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| I Ql |
Cl | 00 00 |
I O |
||||||||||||||
| 5 | 2 | ||||||||||||||||
| CQ | f | ||||||||||||||||
| X g g |
52 g, 8 0 |
@RE 00 |
t I 00 |
%'m Ifl |
' | Cl | |||||||||||
| Oc,'QD | |||||||||||||||||
| g4 | 0 000 |
cD | CO O |
' | Wt O V '0 m Cfl |
C o |
O | Vl | ctm | ||||||||
| fC! W0 | Ql | Ch CI |
|||||||||||||||
| g 0 | |||||||||||||||||
| g 'd + gh |
rt 00 0 |
O Vi |
Qt w |
Ill | QO CO |
00 Ifl |
I | g | m m |
||||||||
| L | ID | cV | Ch Ch Cl |
' | I IACho Ch Ch "QO |
Ch Vi |
O O CQ |
Ci CD |
m | ||||||||
| gC a M g |
|||||||||||||||||
| po | 0! | m O |
o | ~ | o V |
00 Vi |
VI t |
g 0 |
' | O O Vcm |
|||||||
| Ch | |||||||||||||||||
| $ .Cl | QO | ||||||||||||||||
| 00 dD .4',j gw ci cd cQ |
~ A0 0 Ql 4 00 |
fl Ci |
'+! | I m O c0 m Vl C0 C0 & &d I„CQ Ci |
vl ch Vl VI |
Ch q O CQ |
Ch CD |
Vl QO '0 |
O O VI |
CQ O h |
Cc | ||||||
| g 0 0 0 CI-8 |
C | 0 | 00O 00 Ch I 00 |
t V Vl m |
Ifi Ifl VI |
O 0 |
'0 Ifl |
00 | O m 00 |
I | 00 Ch |
m | |||||
| Ii0 Cl |
|||||||||||||||||
| ,5 | 5% D 6 |
8 | 8 | ||||||||||||||
| 0 | |||||||||||||||||
| 8;-i-' | El | ||||||||||||||||
| g~ | 0 | 0Ii | Q! | 8 Cj |
4 | ||||||||||||
| fc | |||||||||||||||||
| CI | |||||||||||||||||
| Il | Ql | 0 | 0 | 0 Ej |
0 0 0 |
g | 0X) | ||||||||||
| c3 | |||||||||||||||||
| 08 CL M |
0C! | A0 A |
8 A o ~A | '0 | f | CL | ~~or |
| Net | ||||||||
|---|---|---|---|---|---|---|---|---|
| Investment | Tangible | Current | ||||||
| Property | Investments | Assets | Assets | Total | ||||
| Permanent | Endowment | Fund | 10,775,956 | 10,775H6 | ||||
| Designated | Administration | Fund | 602,775 | 602,775 | ||||
| Expendable | Endowment | Fund | 2,318,155 | 2,318,155 | ||||
| Restricted | Distribution | Fund | 928,040 | 321,722 | 1~9,762 | |||
| Peat Rigg Unrestricted |
Income 4 | 495,000 | 495,000 | |||||
| Expenditure | Fund | 3,879 | 239,481 | 243,360 | ||||
| Designated | Distribution | Fund | 628,006 | 628,006 | ||||
| At 31March 2022 | 495,000 | 15452,932 | 3,879 | 561/03 | 16413,014 | |||
| At 31March 2021 | 495,000 | 14,880,052 | 9,496 | 486,023 | 15,870,571 | |||
| Control Relationships |
| leveland Community Foundation:- |
|||
|---|---|---|---|
| 2022 | 2021 | ||
| Admin charge transferred from Cleveland |
Community | ||
| Foundation to Tees Valley Community |
Foundation | 236P36 | 208,386 |
| Grants awarded from Cleveland Community Foundation |
|||
| to Tees Valley Community Foundation |
5,900 |
| Tees Valley | Community | Foundation | Foundation | Foundation | operates | a total return | a total return | mvestment | strategy | and transfers | income fiom its |
|---|---|---|---|---|---|---|---|---|---|---|---|
| funds to pay | for grants and running | costs. The | movements | on | Unapplied | Total Return inrespect | ofthe Permanent | ||||
| Endowment | Funds are:- | ||||||||||
| 2022f | |||||||||||
| Balance as | at 1 April 2021 | 2,130,688 | |||||||||
| Transferred | to Income | &Expenditure | Fund | fmm Permanent | |||||||
| Endowment | Funds | (163,892) | |||||||||
| Transferred | to Distribution | Funds | (425342) | ||||||||
| Total Return for the period | (income, | realised | gains/losses | ||||||||
| snd changes in market | value) | 678,940 | |||||||||
| Closing balance carried | forward at 31March | 2022 | 2,220@94 | ||||||||
| Operating Lease Commitments |
|||||||||||
| Total future mmimum lease |
payments | under non-cancellable | operating | leases are | as follows: | ||||||
| 2022 | 2021 | ||||||||||
| Land &buildings | |||||||||||
| Expiry: | |||||||||||
| Within one |
year | 2,500 | 2,500 | ||||||||
| 2,500 | 2,500 |
| Company | Group | Company | Group | |
|---|---|---|---|---|
| 2022 | 2022f | 2021 | 2021 f, |
|
| Net income/(expenditure) for year |
52,485 | 442,443 | 161,269 | 2,475,648 |
| Interest, dividends and rent shown in |
||||
| invesfillg acnvifies Depreciation oftangible fixed assets Loss on disposal offixed assets |
(21,055) 5,617 |
(310,616) 5&617 |
(11,553) 6,197 170 |
(291,792) 6,197 170 |
| Receipt ofendowment | (20,908) | (14,907) | ||
| (Gahs)/losses on investments |
(28,615) | (715,429) | (109,301) | (2,591,101) |
| (increase)/decrease m debtors |
(91,844) | (87,094) | (4,458) | 7,527 |
| Increase/(decrease) in creditors |
92,629 | 90@12 | 1,778 | (2,176) |
| 9417 | (595,675) | 44,102 | (410,434) |
| Total | G | ra a for the Year En |
I arch 2022 |
|
|---|---|---|---|---|
| Bedplmts ofinstitutional | grant(s) | Amount Awarded |
||
| 9th Hartlepool Scout Group |
f2,500 | |||
| AWay Out | f2,500 | |||
| Advice atHeart | f2,000 | |||
| Age UK Teesside | f1,000 | |||
| Artisans | f2,000 | |||
| Asthma Relief | f2,950 | |||
| BCTAspire CIC | f10,000 | |||
| Billingham Boxing Club |
f1,000 | |||
| Billinghsm Environmental |
Link | Programme | f9,414 | |
| Billingham GolfClub |
fg40 | |||
| Billingham Legacy Foundation Billingham Rugby Club |
f11,460 f900 |
|||
| Billingham Synthonia Juniors (Under gs) |
f2,500 | |||
| BloominArt CIC |
f2,000 | |||
| Catalyst Stockton | f11,000 | |||
| Christ Church Mission | f2,500 | |||
| Cleveland Alzheimer's Residential |
Centre | f2,500 | ||
| Cleveland Classics Netball | f1,000 | |||
| Cleveland Golf Club | f2,000 | |||
| Cleveland Mountain Rescue Team |
f2,500 | |||
| Cleveland Orienteering Klub (CLOK) |
f2,000 | |||
| Cleveland School Cricket |
Association | f.1,000 | ||
| Close-Knit CIC | f.1,600 | |||
| Coastwatch Redcar | f665 | |||
| Corner House Youth Pmj | act | f1,000 | ||
| Cowpen Bewley Residents | f,1,000 | |||
| Diversity Inside Us | f700 | |||
| Dots n Spots Day Nursery | and Out | ofSchool Club LTD | f2,000 | |
| DS43 Community Defib |
f2/00 | |||
| Durham University | f765 | |||
| Egglescliffe School | f761 | |||
| Eldon Gmve Tennis Club | f1,000 | |||
| Elmtree dt Fairfeild WI |
f.1,000 | |||
| Embrsce4support | f2,500 | |||
| Eva Womens Aid | f,1400 | |||
| Festival ofThrill | f5,000 | |||
| Friday Friends | f.l,950 | |||
| Future Regeneration ofGrangetown | (FROG) | f950 | ||
| Great Broughton Film Society | f,l,000 | |||
| Green Sky Fitness CIC | f.1,000 | |||
| Guisborough and East Cleveland |
Sea Cadets | f1,000 | ||
| Guisborough in Bloom |
f900 | |||
| Happy Days Children's Charity |
f1,000 | |||
| Harbour Support Services |
f2,000 | |||
| Hsrtlepool Coastal Survelliance |
Station | f2,000 | ||
| Hsrtlepool Hawks Cheerleading |
Academy | f1,000 |
| ta | ran | arded for the Year E 1 |
||||
|---|---|---|---|---|---|---|
| Recipients ofinstitutional | grant(s) | Amount Awarded |
||||
| Hartlepool People |
f.1,000 | |||||
| Havelock Park Residents | Association | f,1,000 | ||||
| Hopefields Education |
CIC | f936 | ||||
| JPC Community Farm |
f500 | |||||
| Kathryn Wetherley | f250 | |||||
| KHS Friends (supporting | Kirkleatham | Hall Special School) | f.1,000 | |||
| Kirkleatbam Parish |
f1,000 | |||||
| Lakota Hub CIC | f1,900 | |||||
| Leo's Neonatal | f13+50 | |||||
| LilyAnne's C.I.C. |
f,1,000 | |||||
| Liverton Parochial Church Council | f.1,000 | |||||
| Low Grange Community | Centre | f1,000 | ||||
| Marske Sports and Recreational | Parinership | f1,000 | ||||
| Middlesbrough FCFoundation |
f5,000 | |||||
| Middlesbrough Mela |
f5,000 | |||||
| Middlesbrough NHW |
(Neighbourhood | Welfare Middlesbrough) | f,1,000 | |||
| Middlesbrough Roller |
Hockey | f1,000 | ||||
| Nite Light CIC | f.1,000 | |||||
| North East Autism Society | f1,000 | |||||
| Norton Bowling Club | f1,000 | |||||
| Norton Hockey Club | f.1,000 | |||||
| Norton Squash Club | f700 | |||||
| Norton Tennis Club | f1,000 | |||||
| Nuvo Wellbeing | f1,000 | |||||
| Oaksway Netball Club | f.1,000 | |||||
| Orchard Eagles | f385 | |||||
| Peat Rigg | f65,000 | |||||
| Pilot Theatre | f950 | |||||
| RCVDA | f12,500 | |||||
| RDA Centre in Cleveland | Ltd | f.1,000 | ||||
| RDA Group Teesside Reachout Ministries |
Xi+50 f5,000 |
|||||
| Redcar and Cleveland | Council | f5,500 | ||||
| Redcsr And Cleveland | Mind | f960 | ||||
| Redcar Literary Institute | f,12/75 | |||||
| Redcar Mind | f850 | |||||
| Ropner Park Bowling | f500 | |||||
| Rosebeny Community | Consoriium | &l50 | ||||
| Safer Communities | f7,000 | |||||
| Saltbum Folk Festival | f1,000 | |||||
| Saltbum Friends ofthe | Valley | f1,500 | ||||
| Sew4Linus | f.1,000 | |||||
| SirWilliam Turner Hospital Residents | Association | f500 | ||||
| Skelton Bowls Club | f2,000 | |||||
| Skelton Cricket Club | f36,500 | |||||
| Sowing Seeds Ministries | f5,000 |
| Reelplents oftnsttluttonal grant(s) |
Reelplents oftnsttluttonal grant(s) |
Awarded | |
|---|---|---|---|
| StColumba's United Reformed |
Church | f1,000 | |
| STMarks Church | f.1,000 | ||
| Stockton Council | f790 | ||
| Submit 2 Success | f.1,000 | ||
| TEES | f1,000 | ||
| Tees Ability Support Centre | f2,500 | ||
| Tees Active | f880 | ||
| Tees Active (Thomaby Indoor | bowls) | f1,480 | |
| Tees and Hartlepool Yacht Club | f2,500 | ||
| Tees VaHey Community Project |
f7,460 | ||
| Tees Valley Wildlife Trust | f5,475 | ||
| Tees Valley Women's Centre |
f1,600 | ||
| Teesside Ability Support Centre Teesside Community Action Group |
f750 f1,000 |
||
| Teesside Dementia Link | f.750 | ||
| Teesside Hospice | f5,161 | ||
| Teesside Stroke Club | f750 | ||
| Teesside University | f24,000 | ||
| Tfin Cash for Kids | f50,932 | ||
| The Chrislmas Dinner Middlesbrough |
and Teesside | f,1,000 | |
| The Five Lamps Organisation | f1,000 | ||
| The Genesis Project Middlesbrough | f2,440 | ||
| The Link Charitable Trust |
f,1,000 | ||
| The Loflus Community Special Event |
Group | f1,000 | |
| The Marske Centre | f864 | ||
| The Moses Project | f5,000 | ||
| The Russ Devereux Headlight | Project | f.1,000 | |
| The Seasonal Singers | f1,865 | ||
| The Wharton Trust | f,10,000 | ||
| Ubuntu Multicultural Centre CIC |
f1,000 | ||
| Vision 25 | f750 | ||
| Volunteering Matters |
f575 | ||
| Yarm Youth dtCommunity | f2,500 | ||
| Yearby Resident's Association | f979 | ||
| Youth Focus North East | f2,500 | ||
| Zoe's Place Baby Hospice | f,750 | ||
| Total grdndr trr insNtu&ns |
&l$9,662 | ||
| Tstrrl grants tb IrlrflvfrfnnIs |