| Page | ||
|---|---|---|
| Report ofthe Trustees | 1to4 | |
| Independent Examiner's |
Report | |
| Statement of Financial |
Activities | |
| Balance Sheet | 7to 8 | |
| Notes to the Financial Statements | 9to 12 | |
| Detailed Statement of Financial Activities |
13 |
| 2022 | 2021 | |||||
|---|---|---|---|---|---|---|
| Unrestncted | Unrestricted | |||||
| funds | funds | |||||
| Notes | E | |||||
| INCOME FROM | ||||||
| Investment income |
36,930 | 35,513 | ||||
| Total | 36,930 | 35,513 | ||||
| EXPENDITURE ON | ||||||
| Raising funds | 12,060 | 10,917 | ||||
| Charitable activities |
||||||
| Grant making | 44,853 | 22,640 | ||||
| Total | 56,913 | 33,557 | ||||
| Unrealised (losses)/gains |
on investment | assets | (125,868) | 229,595 | ||
| Realised gains/(losses) | on investment | assets | (16,783) | 96,396 | ||
| NET (EXPENDITURE)/INCOME | (162,634) | 327,947 | ||||
| RECONCILIATION | OF | FUNDS | ||||
| Total funds brought | forward | 2,207,878 | 1,879,931 | |||
| TOTAL FUNDS CARRIED FORWARD | F2,045,244 | E2,207,878 |
| 2022 | 2021 | ||
|---|---|---|---|
| Unrestricted | Unrestricted | ||
| Notes | funds | fundsf | |
| FIXEDASSETS | |||
| Investments | 10 | 2,081,610 | 2,199,393 |
| CURRENT ASSETS | |||
| Cash at bank | 49,836 | 93,723 | |
| 49,836 | 93,723 | ||
| CREDITORS | |||
| Amounts faIling due within one year |
(86,202) | (85,238) | |
| NET CURRENT (LIABILITIES)/ASSETS | (36,366) | 8,485 | |
| TOTAL ASSETS LESSCURRENT LIABILITIES | 2,045,244 | 2,207,878 | |
| NET ASSETS | E2,045,244 | E2,207,878 | |
| FUNDS | |||
| Unrestricted funds |
12 | 2,045,244 | 2,207,878 |
| TOTAL FUNDS | E2,045,244 | K2,207,878 |
| RAISING FUNDS | ||||||
|---|---|---|---|---|---|---|
| Investment management |
costs | 2022 | 2021 | |||
| Porffolio management | f12,060 | 210,917 | ||||
| 5. | CHARITABLE ACTIVITIES COSTS | Grant funding | Support | |||
| of activities | costs | |||||
| (See note 6) | (See note 7) | |||||
| 2022 | 2022 | |||||
| Grant making | F41,400 | E3,453 | ||||
| 2021 | 2021 | |||||
| 620,000 | F2,640 | |||||
| 6. | GRANTS PAYABLE | |||||
| Grants approved for payment |
during | the year were as follows- | ||||
| 2022 | 2021 | |||||
| Other grants | ||||||
| Supporting education |
34,500 | |||||
| Care support | 3,900 | |||||
| Arandora Star London Trust |
3,000 | |||||
| Covid support | 20,000 | |||||
| Total Grants Payable | 241,400 | F20,000 | ||||
| 7. | SUPPORT COSTS | |||||
| Governance costs |
2022 F |
2021f | ||||
| Independent Examiner's |
fees | 2,850 | 2,640 | |||
| Bank charges | 603 | |||||
| F3,453 | 82,640 | |||||
| 8. | NET (EXPENDITURE)/INCOME | 2022 | 2021 | |||
| Net income is stated after charging/(crediting): | ||||||
| Independent Examiner's |
fees | E2,850 | F2,640 |
| FIXEDASSET INVESTMENTS (excluding cash) | Listed |
|---|---|
| Investments | |
| MARKET VALUE | |
| At 1 July 2021 | 2,162,950 |
| Additions | 1,538,594 |
| Disposals | (1,506,930) |
| Revaluations | (125,868) |
| Market value (excluding cash) | 2,068,746 |
| Cash held as part of investment | 12,864 |
| NET BOOK VALUE | |
| At 30June 2022 | E2,081,610 |
| At 30 June 2021 | F2,199,393 |
| 2022 | 2021 | ||||
|---|---|---|---|---|---|
| Equator | UK Sovereign | Bond Index | 271,703 | 281,249 | |
| Coutts | US Equity Fund | Index | 188,253 | 333,707 | |
| Coutts | Actively Managed |
UK Equities | 163,248 | 247,006 | |
| Coutts | Actively Managed |
US Equities | 193,805 | ||
| iShares | FTSE100 | 158,846 | |||
| Coutts | US Insight Fund |
409,899 | |||
| Coutts | UK Insight Fund |
371,050 |
| 11. | CREDITORS: | AMOUNTS | FALLING DUE WITHIN ONE YEAR | 2022 | 2021 | ||
| E | E | ||||||
| Accruals and | deferred | income | 86,202 | 85,238 | |||
| f86,202 | 285,238 | ||||||
| 12. | MOVEMENT | IN FUNDS | Net | ||||
| movement | |||||||
| At 1.7.21 | in funds | At 30,6.22 | |||||
| E | |||||||
| Unrestricted | funds | ||||||
| General fund | 2,207,878 | (162,634) | 2,045,244 | ||||
| TOTAL FUNDS | E2,207,878 | E(162,634) | E2,045,244 |
| Net mov | ement | in funds, included |
in the above are as follows | : | ||
|---|---|---|---|---|---|---|
| Incoming | Resources | Gains and | Movement in |
|||
| resources | expended | losses | funds | |||
| E | E | |||||
| Unrestricted | funds | |||||
| General | fund | 36,930 | 56,913 | (142,651) | (162,634) | |
| TOTAL | FUNDS | F36,930 | E56,913 | E(142,651) | E(162,634) |
| 2022 | 2021 | |||||
|---|---|---|---|---|---|---|
| E | E | |||||
| INCOME | ||||||
| Investment Income |
||||||
| Interest received | 141 | 56 | ||||
| Dividends | 36,789 | 35,457 | ||||
| Total incoming resources |
36,930 | 35,513 | ||||
| EXPENDITURE | ||||||
| Investment management |
costs | |||||
| Portfolio management | 12,060 | 10,917 | ||||
| Charitable activities |
||||||
| Grants | 41,400 | 20,000 | ||||
| Governance costs | ||||||
| Independent Examiner's |
Fees | 2,850 | 2,640 | |||
| Bank charges | 603 | |||||
| 44,853 | 22,640 | |||||
| Total resources expended | 56,913 | 33,557 | ||||
| Net (expenditure)/income | before movements | on | ||||
| unrealised gains and |
losses | (19,983) | 1,956 | |||
| Gains and losses | ||||||
| Unrealised gain/(losses) |
on | investment | assets | (125,868) | 96,396 | |
| Realised gains/(losses) | on | investment | assets | (16,783) | 229,585 | |
| Net (expenditure)/income | K(162,634) | F327,947 |