| Page | |||
|---|---|---|---|
| Report ofthe Trustees | I | Io | 3 |
| Report otthe Independent Auditors |
4 | tc | 6 |
| Statement ofFinancial Activtpes | |||
| Srdance Sheet Notes tothe Flnsnclal~ Detaaed~ofRnancld Actltles |
9 15 |
to to |
14 16 |
| FORTHE YEAR ENDED 31DE | CEMBER2022 | ||||
|---|---|---|---|---|---|
| 2022 | 2021 | ||||
| Unrestricted | Total | ||||
| funds | funds | ||||
| 6 | 6 | ||||
| INCOME AND ENDOWMENTS | FROM | ||||
| Donations and legacies | 550,191 | ||||
| Other trading acivities Investment income |
6,931 1,609 |
5,509 8 |
|||
| Other income | 17,728 | ||||
| Total | 558,731 | 327,814 | |||
| EXPENDITURE ON | |||||
| Raising funds | 58,986 | 52,840 | |||
| Charitable activnies Spiritual healing Governance costs |
36,905 102,279 |
36,113 66,694 |
|||
| 6,733 | |||||
| Total | 175,647 | ||||
| Net gains/gasses) | oil I/lveslinsrlls | (16) | |||
| NET INCOME | 354,097 | 152,151 | |||
| Other recognlrutd gable/(losses) Gains/(losses) on revaluation offixed assets |
36,531 | (2,640) | |||
| Net movement in |
funds | 390,628 | 149,511 | ||
| RECONCIUATION Total funds brought |
OF FUNDS foivrard |
4,101,321 | 3,951,810 | ||
| TOTAL FUNDS CARRIED | FORWARD | 4,491,949 | 4,101,321 |
| 31DECEMBER 2022 | |||
|---|---|---|---|
| 2022 | 2021 | ||
| Unrestricted | Total | ||
| funds | funds | ||
| FNED ASSETS Tangible assets Invssbnents |
10 11 |
1,105,452 2,826,371 |
1,155,748 2,897,431 |
| 3,931,823 | 4,063,179 | ||
| CURRENT ASSETS Stocks Debtors Cash et bank snd in hand |
12 13 |
10,364 18,729 544,550 |
10,453 18,092 25,115 |
| 573,643 | 53,660 | ||
| CREDITORS Amounts falling due within one year |
(13,517) | (5,518) | |
| NET CURRENT ASSETS | 580,126 | 48,142 | |
| TOTAL ASSETSLESS CURRENT LIANLIITES | 4,491,949 | 4,101,321 | |
| NETASSETS | 4,491,949 | 4,101,321 | |
| FUNDS UnrestrhM funds |
15 | 4,491,949 | 4,101,321 |
| TOTAL FUNDS | 4,491&9 | 4,101,321 |
| FORTHE YEAR ENDED 31D | FORTHE YEAR ENDED 31D | ECEMBER 2022 | |||||
|---|---|---|---|---|---|---|---|
| 2. | DONAllONS | AND | LEGACIES | ||||
| 2022 | 2021 | ||||||
| f. | |||||||
| Donahcns | 12,747 | 9,778 | |||||
| Legacies | 537,444 | 294,791 | |||||
| 550,191 | 304,569 | ||||||
| OTHER TRADING | ACTIVITIES | ||||||
| 2022 | 2021 | ||||||
| f. | |||||||
| Fundraising events Shop income Memhership fees Courses |
1,031 2,183 2,790 92T |
2,578 2,931 |
|||||
| 6,931 | 5,509 | ||||||
| 4. | INVESTMENT INCOME | ||||||
| 2022f | 2021f | ||||||
| Deposit account intenmt | 1,609 | 8 | |||||
| 5. | RAISING FUNDS | ||||||
| Rarsing tlonabolls | and Iegeciee | 2022 | 2021f | ||||
| 32,554 | 28,846 | ||||||
| 2022f | 2021f | ||||||
| Purchases Advertising |
660 7,912 |
543 5,740 |
|||||
| 8,5T2 | 6,283 | ||||||
| Investment | management | costs | 2022 | 2021 | |||
| f' | |||||||
| Portfolio management | 17,860 | 17,711 | |||||
| Aggregate | amounts | 52,840 |
| CHARITABlE ACTIVITIE | S COSlS | ||
|---|---|---|---|
| 2022f | 2021f | ||
| Spiritual Healing Costs |
|||
| Printing Travelling Subscrlptions Rates and water |
4,062 234 55 6,618 |
6,636 53 6,329 |
|
| Insuraltce | 6,899 | 7,400 | |
| Lrght and heat Telephone Equipment rental Sundnos |
6,335 2,386 4,056 323 |
6,106 1,717 2,071 625 |
|
| Repaim and maintenance | 5,937 | 4,596 | |
| 36,905 | 36,113 | ||
| Wages Pensions |
60,896 1,202 |
42,298 600 |
|
| Travelttng Auditors' remuneration |
3,297 4,500 |
360 | |
| Bookkeepstg Legal fees Accountancy fees Bank charges Depredation |
7,841 17,555 6,225 172 591 |
6,153 1,521 4,766 15 30,981 |
|
| 102,279 | 86,694 | ||
| NETINCOME)(E~E) | |||
| Net income/(expenditure) | is stated after chargktgr(rradltfng): | ||
| 2022f | 2021f | ||
| Auditors' remuneration |
4,500 | ||
| on —owrled assah | 591 | 30,981 | |
| Defidt on disposal offixed | assets | 6,733 |
| The average monthly number of |
np | naytxm durin |
g the year | was as | fcaows: | ||
|---|---|---|---|---|---|---|---|
| 2022 | 2021 | ||||||
| Administrative | 3 | 2 | |||||
| No emphyees received emduments |
in excess of660,000. | ||||||
| TANGIBLE FIXEDASSETS | |||||||
| Fixtures | |||||||
| FreeMd | Plant | and | and | Computer | |||
| machinery | httings | equipment | Totals | ||||
| 5 | f. | 5 | 6 | ||||
| COST | |||||||
| At 1 January 2022 Disposais |
1,182,932 (80,000) |
1,232 | 20,377 | 7,257 | 1211,798 {80,000) |
||
| At 31 December 2022 | 1,102,932 | I232 | 20,377 | 7,257 | 1,131,798 | ||
| DEPRECIATION | |||||||
| At 1 January 2022 Charge for year Eliminated on disposal |
(30,295) | 1,155 19 |
17,585 419 |
7.015 153 |
56,050 591 (30,295) |
||
| At 31 December 2022 | 1,174 | 18,004 | 7,168 | ||||
| NET BOOK VALUE | |||||||
| At 31 December 2022 | 1,102,932 | 58 | 2,373 | 89 | 1,105,452 | ||
| At 31 Decmnber 2021 | 1,152,637 | 77 | 2,792 | 242 | 1,155,748 |
| RXEDASSET INVESTMENTS | |
|---|---|
| Listwt | |
| investments | |
| MARKET VALUE At I January 2022 D is pasals Revaluations |
2,897,431 (107,591) 36,531 |
| At 31 December 2022 | 2,826,371 |
| NET BOOK VALUE | |
| At 31 December 2022 | 2,826,371 |
| At 31 December 2021 | 2,897,431 |
| Investments atfair value comprise: |
Investments atfair value comprise: |
Investments atfair value comprise: |
2022 | ||||
|---|---|---|---|---|---|---|---|
| Funds: Aberdeen Muls-Manager Fxfetsy Cash Fund |
Ethical Portfdio | 50 2,826,321 |
57 2,897,374 |
||||
| 2,826,371 | 2,897,431 | ||||||
| Cost or valuation at 31 | December | 2022 is eppessrrted | by: | ||||
| listed | |||||||
| investments | |||||||
| Valuation in 2022 |
2,826,371 | ||||||
| The histonc cost ofthe | invesbnents | was 22,754,657(2021-62,860,892). | |||||
| 12. | STOCKS | 2022 F. |
2021 f |
||||
| Finished goods | 10,364 | 10,453 | |||||
| 13. | DEBTORS:AMOUNTS FALUNG | DUE WITHIN ONE YEAR | 2022 | 2021 | |||
| 6 | |||||||
| Other debtors Prepayments |
3,980 14,749 |
4,582 13,510 |
|||||
| 18.729 | 18,092 | ||||||
| 14. | CRENTORS: AMOUNTS FALUNG DUE WITHIN ONE YEAR | 2022 | 2021 | ||||
| F | |||||||
| Trade aeditcrs Soctsl security and ofher taxes Accrusls and deferred income |
2,710 618 10,189 |
603 523 4,392 |
|||||
| 13,517 | 5,518 |
| Net | ||||||||
|---|---|---|---|---|---|---|---|---|
| movement | At | |||||||
| At 1.1.22 | in funds | 31.12.22 | ||||||
| E | E | E | ||||||
| Unrastctad General fund |
funds | 4,101,321 | 390,628 | 4,491,949 | ||||
| TOTAL FUNDS | 4,101,321 | 390,628 | 4,491,949 | |||||
| Net movement | in funds, indudsd | in the above | are | as follows: | ||||
| Incoming resources E |
Resources expend E |
Gains and losses E |
Movement in funds E |
|||||
| Unrestricted Gener@ fund |
funds | 558,731 | (204,903) | 36,800 | 390,628 | |||
| TOTAL FUNDS | 558,731 | (204,903) | 36,800 | 390,628 | ||||
| Compsratlves | for movement | in funds | ||||||
| Net | ||||||||
| movement | At | |||||||
| At 1.1.21 | in funds | 31.12.21 | ||||||
| Unrestricted General fund |
funds | 3,951,810 | 149,511 | 4,101,321 | ||||
| TOTAL FUNDS | 3,951,810 | 149,511 | 4,101,321 | |||||
| Comparative | net movement | in funds, induded | in the above are as follows: | |||||
| Gains and | Movemset | |||||||
| losses | in funds | |||||||
| E | E | |||||||
| UnrestrlcM General fund |
funds | 327,814 | (175,647) | (2,656) | 149,511 | |||
| TOTAL FUNDS | 327,814 | (175,647) | (2,656) | 149,511 |