This text was generated using OCR and may contain errors. Check the original PDF to see the document submitted to the regulator.
2021-03-31-accounts
|
|
|
Unrestricted |
Total |
Total |
|
|
|
funds |
funds |
funds |
|
|
|
2021 |
2021 |
2020 |
|
|
Note |
|
|
F |
| Income from: |
|
|
|
|
|
| Investments |
|
|
154,072 |
154,072 |
141,757 |
| Total income |
|
|
154,072 |
154,072 |
141,757 |
Expenditure on: |
|
|
|
|
|
| Raising funds |
|
|
58,530 |
58,630 |
46,217 |
Charitable activities |
|
|
51,061 |
51,061 |
90,948 |
| Other expenditure |
|
|
53,822 |
53,822 |
(17,028) |
| Total expenditure |
|
|
163,413 |
163,413 |
120,137 |
| Net gains on investments |
|
|
9,189,001 |
9,189,001 |
2,937,376 |
Net movement in funds |
|
|
9,179,660 |
9,179,660 |
2,958,996 |
Reconciliation offunds: |
|
|
|
|
|
| Total funds brought |
forward |
|
17,453,344 |
17,453,344 |
14,494,348 |
Net movement in funds |
|
|
9,179,660 |
9,179,660 |
2,958,996 |
| Total funds carried forward |
|
|
26,633,004 |
26,633,004 |
17,453,344 |
|
|
|
|
Unrestricted |
Total |
Total |
|
|
|
|
funds |
funds |
funds |
|
|
|
|
2021 |
2021 |
2020 |
|
|
|
|
|
E |
|
| Investment |
income from foreign |
listed investments |
|
154,051 |
154,051 |
141,420 |
| Investment |
income from bank and liquidity |
|
fund |
21 |
21 |
337 |
|
|
|
|
154,072 |
154,072 |
141,757 |
| Total 2020 |
|
|
|
141,757 |
141,757 |
|
|
|
|
|
|
|
|
Unrestricted |
Total |
Total |
|
|
|
|
|
|
|
funds |
funds |
funds |
|
|
|
|
|
|
|
2021 |
2021 |
2020 |
|
|
|
|
|
|
|
K |
K |
R |
| Auditor's |
remuneration |
|
|
|
|
|
6,240 |
6,240 |
7,080 |
| Administrative |
|
support |
and |
corporate |
governance |
fees |
20,000 |
20,000 |
20,000 |
|
|
|
|
|
|
|
26,240 |
26,240 |
27,080 |
|
|
|
|
|
Other costs |
Total |
Total |
|
|
|
|
|
2021 |
2021 |
2020 |
|
|
|
|
|
E |
|
F |
| Legal fees |
|
|
|
|
1,031 |
1,031 |
2,106 |
| Investment |
management |
|
fees |
|
57,499 |
57,499 |
43,980 |
| Other expenses |
|
|
|
|
|
|
131 |
| Costs ofgenerating |
|
funds |
|
|
58,530 |
58,530 |
46,217 |
| Charitable |
activities |
- contributions |
|
to charities |
24,821 |
24,821 |
83,868 |
| Charitable |
activities |
|
|
|
24,821 |
24,821 |
83,868 |
| Expenditure |
on governance |
|
|
|
26,240 |
26,240 |
7,080 |
| Loss/ (gain) on foreign exchange |
|
|
|
|
53,822 |
53,822 |
(17,028) |
|
|
|
|
|
163,413 |
163,413 |
120,137 |
Auditors' remuneration |
|
|
|
|
|
|
|
2021 |
2020 |
| Fees payable to the Charity's |
auditor for the audit ofthe Charity's |
annual |
|
|
| accounts |
|
|
6,240 |
7,080 |
|
|
|
Listed |
|
|
|
securities |
| Market Value |
|
|
|
| At 1 April 2020 |
|
|
10,240,129 |
| Disposals |
|
|
(27,679) |
| Revaluations |
|
|
7,894,850 |
| At 31 March |
2021 |
|
18,107,300 |
| Investments |
at market value comprise: |
|
|
|
|
2021f |
2020 E |
| Listed investments |
|
18,107,300 |
10,240,129 |
|
|
|
%of |
%of |
|
|
|
portfolio |
portfolio |
|
|
|
2021 |
2020 |
|
|
|
|
F |
| Overseas |
equity funds - Apple Inc |
|
99 |
96 |
| JP Morgan |
Liquidity |
Funds |
1 |
4 |
|
|
|
100 |
100 |
|
|
|
2021 |
2020 |
|
|
|
E |
E |
| Profit on disposal of current asset investments |
|
|
240,878 |
136,853 |
| Revaluation |
gain/(loss) |
on current asset investments |
1,053,273 |
(156,676) |
| Revaluation |
gain on fixed asset investments |
|
7,894,850 |
2,957,199 |
| Total |
|
|
9,189,001 |
2,937,376 |
| 2021 |
2020 |
| E |
E |
| 8,375,144 |
6,957,654 |
| Analysis ofnet assets between funds - current ye |
ar |
|
|
Unrestricted |
Total |
|
funds |
funds |
|
2021 |
2021 |
|
|
E |
| Fixed asset investments |
18,107,300 |
18,107,300 |
| Current assets |
8,621,658 |
8,621,658 |
| Creditors due within one year |
(95,954) |
(95,954) |
| Total |
26,633,004 |
26,633,004 |
| Analysis ofnet assets between funds - prior year |
|
|
|
Unrestricted |
Total |
|
funds |
funds |
|
2020 |
2020 |
|
|
E |
| Fixed asset investments |
10,240,129 |
10,240,129 |
| Current assets |
7,342,669 |
7,342,669 |
| Creditors due within one year |
(81,058) |
(81,058) |
| Creditors due in more than one year |
(48,396) |
(48,396) |
| Ttl |
17,453,344 |
17,453,344 |