OpenCharities

This text was generated using OCR and may contain errors. Check the original PDF to see the document submitted to the regulator.

2022-06-30-accounts

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