| Page | |||
|---|---|---|---|
| Report ofthe Trustees | 1 | to | 3 |
| Report ofthe Independent Auditors |
4 | to | 5 |
| Statement ofFinancial Activities | |||
| Balance Sheet | |||
| Cash Flow Statement | |||
| Notes to the Cash Flow Statement | |||
| Notes to the Financial Statements | 10 | to | 13 |
| Columbia UK Fund Limited |
Columbia UK Fund Limited |
Columbia UK Fund Limited |
|||||||
|---|---|---|---|---|---|---|---|---|---|
| Statement ofFinancial Activities | |||||||||
| Incor | oratin | an Income and Ex enditure | Account | ||||||
| for the | Year Ended 30November | 2022 | |||||||
| 30.11.22 | 30.11.21 | ||||||||
| Unrestricted | Total | ||||||||
| funds | funds | ||||||||
| Notes | |||||||||
| INCOME | AND ENDOWMENTS FROM | ||||||||
| Donations | and legacies | 1,267,154 | 937,649 | ||||||
| Other income | 189,250 | ||||||||
| Total | 1,456,404 | 937,649 | |||||||
| EXPENDITURE ON | |||||||||
| Charitable | activities | ||||||||
| Educational | grants | 1,437,623 | 1,856,632 | ||||||
| Other | 7,054 | 107,336 | |||||||
| Total | 1 444,677 | 1,963,968 | |||||||
| NET INCOME/(EXPENDITURE) | 11,727 | (1,026,319) | |||||||
| RECONCILIATION | OF FUNDS | ||||||||
| Total funds | brought | forward | 629,149 | 1,655,468 | |||||
| TOTAL FUNDS CARRIED FORWARD | 640,876 | 629,149 |
| Balance Sheet 30November 2022 |
||||
|---|---|---|---|---|
| 30.11.22 | 30.11.21 | |||
| Unrestricted | Total | |||
| funds | funds | |||
| Notes | ||||
| CURRENT | ASSETS | |||
| Debtors | 20,650 | 44,622 | ||
| Cash at bank | 620,226 | 584,527 | ||
| 640,876 | 629,149 | |||
| NET CURRENT ASSETS | 640,876 | 629,149 | ||
| TOTAL ASSETSLESSCURRENT | ||||
| LIABILITIES | 640,876 | 629,149 | ||
| NET ASSETS | 640,876 | 629,149 | ||
| FUNDS | ||||
| Unrestricted | funds | 640,876 | 629,149 | |
| TOTAL FUNDS | 640,876 | 629,149 |
| fo | r the Year Ended 3 | 0November 2022 |
|||
|---|---|---|---|---|---|
| 30.11.22 | 30.11.21 | ||||
| Notes | |||||
| Cash flows from operating | activities | ||||
| Cash generated from operations Tax paid |
11,727 23,972 |
(1,026,319) ~8,837) |
|||
| Net cash provided by/(used |
in) operating | activities | 35,699 | ~1,035,356) | |
| Change in cash and cash equivalents |
in | ||||
| the reporting period |
35,699 | (1,035,156) | |||
| Cash and cash equivalents | at the | ||||
| beginning ofthe reporting |
period | 584,527 | 1,619,683 | ||
| Cash and cash equivalents | at the end | of | |||
| the reporting period |
620,226 | 584,527 |
| OPERATING ACTIVITI | ES | |||
|---|---|---|---|---|
| 30.11.22 | 30.11.21 | |||
| Net income/(expenditure) | for the reporting | period (as per the | ||
| Statement ofFinancial Activities) | 11,727 | (1,026,319) | ||
| Adjustments for: |
||||
| Net cash provided by/(used |
in) operations | 11,727 | ~3,026,3397 |
| ANALYSIS OF CHANGES IN NET | FUNDS | ||
|---|---|---|---|
| At 1.12.21 | Cash flow | At 30.11.22 | |
| Net cash | |||
| Cash at bank | 584,527 | 35,699 | 620,226 |
| 584,527 | 35,699 | 620,226 | |
| Total | 584,527 | 35,699 | 620,226 |
| 2. | DONATIONS AND LEGACIES |
DONATIONS AND LEGACIES |
DONATIONS AND LEGACIES |
DONATIONS AND LEGACIES |
||||
|---|---|---|---|---|---|---|---|---|
| 30.11.22 | 30.11.21 | |||||||
| Gifts | 3,030 | 7,213 | ||||||
| Donations | 1,093,599 | 768,499 | ||||||
| Gift aid | 170,525 | 161,937 | ||||||
| 1,267,154 | 937,649 | |||||||
| 3. | CHARITABLE ACTIVITIES COSTS | |||||||
| All grants | are payable to | educational | institutions. | |||||
| 4. | GRANTS | PAYABLE | ||||||
| 30.11.22 | 30.11.21 | |||||||
| Educational grants |
1,437,623 | 1,856,632 | ||||||
| 5. | SUPPORT COSTS | |||||||
| Governance | ||||||||
| Finance | costs | Totals | ||||||
| Other resources expended | 4,024 | 3,030 | 7,054 | |||||
| 6. | NET INCOME/(EXPENDITURE) | |||||||
| Net income/(expenditure) | is stated after charging/(crediting): | |||||||
| 30.11.22 | 30.11.21 | |||||||
| Auditors' | remuneration | 1,230 | ||||||
| Auditors' | remuneration | for non-audit | work | 1,800 | 1,800 |
| Notes to the Financial Statements - continued for the Year Ended 30November 2022 |
Notes to the Financial Statements - continued for the Year Ended 30November 2022 |
Notes to the Financial Statements - continued for the Year Ended 30November 2022 |
Notes to the Financial Statements - continued for the Year Ended 30November 2022 |
Notes to the Financial Statements - continued for the Year Ended 30November 2022 |
Notes to the Financial Statements - continued for the Year Ended 30November 2022 |
Notes to the Financial Statements - continued for the Year Ended 30November 2022 |
|||
|---|---|---|---|---|---|---|---|---|---|
| S. | DEBTORS:AMOUNTS FALLING DUE WITHIN ONE YEAR | ||||||||
| 30.11.22 | 30.11.21 | ||||||||
| Tax | 20,650 | 44,622 | |||||||
| 9. | MOVEMENT IN FUNDS | ||||||||
| Net | |||||||||
| At | movement | At | |||||||
| 1.12.21 | in funds | 30.11.22 | |||||||
| Unrestricted | funds | ||||||||
| General fund | 629,149 | 11,727 | 640,876 | ||||||
| TOTAL FUNDS | 629 149 | 11,727 | 640,876 | ||||||
| Net movement | in funds, included | in the above | are as follows: | ||||||
| Incoming | Resources | Movement | |||||||
| resources | expended | in funds | |||||||
| f, | |||||||||
| Unrestricted | funds | ||||||||
| General fund | 1,456,404 | (1,444,677) | 11,727 | ||||||
| TOTAL FUNDS | |||||||||
| Comparatives | for movement | in | funds | ||||||
| Net | |||||||||
| At | movement | At | |||||||
| 1.12.20 | in funds | 30.11.21 | |||||||
| Unrestricted | funds | ||||||||
| General fund | 1,655,468 | (1,026,319) | 629,149 | ||||||
| TOTAL FUNDS | 1,655,468 | ~1,026,319) | 629,149 | ||||||
| Comparative | net movement | in | funds, included | in the above are | as follows: | ||||
| Incoming | Resources | Movement | |||||||
| resources | expended | in funds | |||||||
| Unrestricted | funds | ||||||||
| General fund |
937,649 | (1,963,968) | (1,026,319) | ||||||
| TOTAL FUNDS | 937,649 | ~1,963,968) | ~1,026,319) |
| for the Year Ended 30Nov | ember 2022 |
||
|---|---|---|---|
| 30.11.22 | 30.11.21 | ||
| INCOME AND ENDOWMENTS | |||
| Donations and legacies |
|||
| Gifts | 3,030 | 7,213 | |
| Donations | 1,093,599 | 768,499 | |
| Gift aid | 170,525 | 161,937 | |
| 1,267,154 | 937,649 | ||
| Other income | |||
| Exchange rate differences | 189,250 | ||
| Total incoming resources |
1,456,404 | 937,649 | |
| EXPENDITURE | |||
| Charitable activities |
|||
| Grants to institutions | 1,437,623 | 1,856,632 | |
| Support costs | |||
| Finance | |||
| Bank charges | 4,024 | 4,580 | |
| Exchange rate differences | 100,956 | ||
| 4,024 | 105,536 | ||
| Governance costs |
|||
| Auditors' remuneration |
1,230 | ||
| Auditors' remuneration |
for non audit work | 1,800 | 1,800 |
| 3,030 | 1,800 | ||
| Total resources expended |
1,444,677 | 1,963,968 | |
| Net income/(expenditure) | 11,727 | ~1,026,319) |