OpenCharities

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

2021-09-30-accounts

Page
Trustees'
annual
report
1-5
Independent
examiner's
report
to the trustees
Statement
of financial
activities
Statement
of financial
position
Notes to the financial statements 9-18
The following
pages do not form part of
the financial statements
Detailed statement
of financial
activities 20
Notes to the detailed statement of financial activities 21

~ Duncan
Burton donation
Duncan
Burton donation
Duncan
Burton donation
2150,000
~ Other donations F20,168 (25,348)
~ Tax recovered
on
Gift Aid F776
~ Arnold Stevenson Legacy F43,931
~ Fundraising sales Ft1,230 (226,104)
~ Investment income 870,31t (F68,637)
~ TOTAL 8296,416 (9100,089)
nd iture
during
the year was 299,906 (2020: F68,277) and comprised the followin
~ Grants
and
donations 245,000 (228,540)
~ Prizes F500 (F15,000)
~ Fundraising costs 88,156 (F18,461)
~ Governance and administrative costs F46,250 (F6,276)
~ TOTAL 899,906 (868,277)

2021 2021 2020
Unrestricted Restricted Endowment
funds funds funds Total funds Total funds
Note 8 8 8 6 2
Income and endowments
Donations
and legacies
4 214,875 214,875 5,348
Charity
Fundraising
Event 5 11,230 11,230 26,104
Investment income 6 70,311 70,311 68,637
Total Income 296,416 296,416 100,089
Expenditure
Expenditure on
charitable
activities
7,8 99,906 99,906 68,277
Total expenditure 99,906 99,906 68,277
Gains/(losses)
on Impairment
or disposal ofoperations 168,121 168,121 (25,884)
Net Income and net
movement In funds 364,631 364,631 5,928
Reconciliation
offunds
Total funds brought forward 1,686,086 25,000 85,000 1,796,086 1,790,158
Total funds carried forward 2,050,717 25,000 85,000 2,160,717 1,796,086

2021 2020
Note 2
Ftxed assets
Heritage assets 13 85,000 85,000
Investments 14 2,088,200 1,690,065
2,173,200 1,775,065
Current assets
Debtors 15 13,307
Cash at bank and in hand 24,355 31,353
24,355 44,660
Creditors: amounts falling due within one year 16 36,838 23,639
Net current ltlablllties)/assets (12,483) 21,021
Total assets less current liabilities 2,160,717 1,796,086
Net assets 2,160,717 1,796,086
Funds ofthe charity
Endowment
funds
85,000 85,000
Restricted funds 25,000 25,000
Unrestricted funds 2,050,717 1,686,086
Total charity funds 17 2,160,717 1,796,086

Donations and leg aci es
Unrestricted Total Funds Unrestricted Total Funds
Funds 2021 Funds 2020
F 2 2 2
Donations
Donations 20,168 20,168 5,348 5,348
Tax recovered on gift aid 776 776
Donation Duncan Burton 150,000 150,000
Legacies
Arnold Stevenson
Legacy 43,931 43,931
214,875 214,875 5,348 5,348
Charity fundraislng event
Unrestricted Total Funds Unrestricted Total Funds
Funds 2021 Funds 2020
2 2 8 2
Sale of goods/services as part of
direct charitable activities 11,230 11,230 26,104 26,104

nvestment
Income
Unrestricted Total Funds Unrestricted Total Funds
Funds 2021 Funds 2020
2 2 2
Income from cash investments 70,309 70,309 68,560 68,560
Bank interest receivable 2 2 77 77
70,311 70,311 68,637 68,637

Expenditur e
on charitable
ac
tivities by fund type
Unrestricted Total Funds Unrestricted Total Funds
Funds 2021 Funds 2020
F 2 f 2
Charitable activities 53,797 53,797 62,142 62,142
Support costs 46,109 46,109 6,135 6,135
99,906 99,906 68,277 68,277

Activities
undertaken Grant funding Support Total funds Total fund
directly of activities costs 2021 2020
2 F 2 2 6
Charitable activities 8,297 500 8,797 37,142
Governance
costs
46,109 46,109 6,135
8,297 500 46,109 54,906 43,277
9. Analysis of grants
2021 2020
2
Grants to institutions
Grants to institutions 45,000 25,000
Other Grants and donations 640
Grant Lynn Painter-Stainers Prize 15,000
45,000 40,640
Grants to individuals
Grants to Individuals 500 2,900
Total grants 45,500 43,540
10. Auditors remuneration
2021 2020
2 2
Fees payable for the audit ofthe financial statements 1,680

Independent examination 1'ees
2021 2020
2 2
Fees payable to the Independent examiner for:
Independent examination ofthe financial statements 720

The Bennett Bequest represents
three Charles
II silver tankards
w
obtained
by the previous
charity.
hich are included atthe valuation
The Bennett
Bequest
Cost or valuation
At 1 October 2020 and 30September 2021 85,000
Accumulated
depreciation
At 1 October 2020 and 30September 2021
Carrying
amount
At 30September 2021 85,000
At 30September 2020 85,000

Investments
Cash or
cash
equivalents
2
Cost or valuation
At 1 October 2020 1,690,065
Additions 230,014
Fair value movements 168,121
At 30September 2021 2,088,200
Impairment
At 1 October 2020 and 30September 2021
Carrying
amount
At 30September 2021 2,088,200
At 30September 2020 1,690,065

15. Debtors
2021 2020
2 F
Other debtors 13,307
16. Creditors: amounts falling due within one year
2021 2020
2 2
Trade creditors 959 402
Accruals and deferred income 8,456 19,514
Other creditors 27,423 3,723
36,838 23,639
17. Analysis of charitable funds
Unrestricted funds
At 30
At 1 Gains and September
October 2020 Income Expenditure losses 2021
F F F F.
General funds 1,336,086 102,485 (99,906) 168,121 1,506,786
Designated Funds—
Arnold Stevenson 350,000 43,931 393,931
Duncan
Burton
150,000 150,000
1,686,086 296,416 (99,906) 168,121 2,050,717
At 30
At 1 Gains and September
October 2019 Income Expenditure losses 2020
2 2 F 2 F
General funds 1,330,158 100,089 (68,277) (25,884) 1,336,086
Designated Fund 350,000 350,000
1,680,158 100,089 (68,277) (25,884) 1,686,086

At 30
At 1 Gains and September
October 2020 Income Expenditure losses 2021
2 2 2 2 2
Brian Bottlng Prize 25,000 25,000
At 30
At 1 Gains and September
October 2019 Income Expenditure losses 2020
2 2 2 2
Brian Bottlng Prize 25,000 25,000

At 30
At 1 Gains and September
October 2020 Income Expenditure losses 2021
2 2 2
Permanent Endowment
Fund 85,000 85,000
At 30
At 1 Gains and September
October 2019 Income Expenditure losses 2020
2 2 2 2
Permanent Endowment
Fund 85,000 85,000

Analysis of net as sets between funds
Unrestricted Restricted Endowment Total Funds
Funds Funds Funds 2021
2 2 2
Heritage assets 85,000 85,000
Investments 2,063,200 25,000 2,088,200
Current assets 24,355 24,355
Creditors less than 1 year (36,838) (36,838)
Net assets 2,050,717 25,000 85,000 2,160,717
Unrestricted Restricted Endowment Total Funds
Funds Funds Funds 2020
2 2
Heritage assets 85,000 85,000
Investments 1,665,065 25,000 1,690,065
Current assets 44,660 44,660
Creditors less than 1 year (23,639) (23,639)
Net assets 1,686,086 25,000 85,000 1,796,086

Year ended 30Septem be r 2021
2021 2020
2
Income and endowments
Donations
and legacies
Donations
20,168 5,348
Tax recovered
on gift aid
776
Donation
Duncan
Burton
150,000
Arnold Stevenson
Legacy
43,931
214,875 5,348
Charity Fundralslng
Event
Sale ofgoods/services
as part
of direct charitable activities 11,230 26,104
Investment
Income
Income from cash investments 70,309 68,560
Bank interest receivable 2 77
70,311 68,637
Total Income 296,416 100,089
Expenditure
Expenditure
on charitable
activities
Purchases 8,156 18,461
Insurance 141 141
Legal and professional
fees
5,421 3,191
Other expenses 4,688 2,944
Grant for Educational
Purposes
- Institutions 45,000 25,000
Grant for Educational
Purposes
- Individuals 500 2,900
Management
and administrative
services 36,000
Other Grants and Donations 640
Grant Lynn Painter-Stainer Prize 15,000
99,906 68,277
Total expenditure 99,906 68,277
Gains/posses)
on Impairment
or disposal of operations
Gains/(losses)
on impairment
or disposal of operations 168,121 (25,884)
Net income 364,631 5,928

Notes to the Detailed Stat
Year ended 30September
e
ment
of Fln
2021
ancl al
Activities
2021 2020
2 2
Expenditure
on charitable
activities
Activity type 1
Actlvltles
undertaken
directly
Direct charitable
activity
1 - purchases
8,156 18,461
Direct charitable
activity
1 - insurance
141 141
8,297 18,602
Grant funding
activities
Grant for Educational
Purposes
- Institutions 45,000 25,000
Grant for Educational
Purposes
- Individuals 500 2,900
Other Grants and Donations 640
Grant
Lynn Painter-Stainers
Prize
15,000
45,500 43,540
Governance costs
Governance
costs - accountancy
fees 2,662 1,511
Governance
costs - audit fees
1,680
Governance
costs - legal and other professional
fees 2,759
Governance
costs —Cazenove and bank charges
4,688 2,944
Governance
costs - management
and administrative services 36,000
46,109 6,135
Expenditure
on charitable
activities
99,906 68,277