| Page | ||||
|---|---|---|---|---|
| Report ofthe Trustees | 1 | to | 3 | |
| Independent Examiner's |
Report | |||
| Statement of Financial | Activities | |||
| Balance Sheet | ||||
| Notes to the Financial Statements | 7 | to | 14 | |
| Detailed Statement of Financial Activities | 15 | to | 16 |
| for the Year E | nded 31 March | 2023 | ||||||
|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | |||||||
| Unrestricted | Restricted | Endowment | Total | Total | ||||
| Notes | fund f |
fund 8 |
fund 8 |
funds 8 |
funds E |
|||
| INCOME AND ENDOWMENTS | ||||||||
| FROM | ||||||||
| Donations | and legacies | 75,100 | 75,100 | 79,605 | ||||
| Investment | income | 3 | 24,234 | 24,234 | 8,474 | |||
| Total | 99,334 | 99,334 | 88,079 | |||||
| EXPENDITURE ON | ||||||||
| Raising funds | 4 | 21,471 | 21,471 | 29,788 | ||||
| Charitable | activities | |||||||
| Grant | 84,145 | 84,145 | 82,5ee | |||||
| Total | 105,616 | 105,616 | 112,374 | |||||
| Nel gains/(losses) | on | |||||||
| investments | (10,714) | (10,714) | 4,266 | |||||
| NET INCOME/(EXPENDITURE) | (16,996) | (16,996) | (20,029) | |||||
| RECONCILIATION | OF FUNDS | |||||||
| Total funds | brought | forward | 833,612 | 833,612 | 853,641 | |||
| TOTAL FUNDS CARRIED | ||||||||
| FORWARD | 816,616 | 816,616 | 833,612 |
| 2023 | 2022 | |||||
|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Endowment | Total | Total | ||
| Notes | fund | fund f |
fundf | funds f |
fundsf | |
| FIXEDASSETS | ||||||
| Intangible assets Tangible assets |
10 11 |
5,149 667 |
5,149 667 |
5,905 41 |
||
| Investments | ||||||
| Investments | 12 | 160,872 | 160,872 | 171,128 | ||
| Investment property |
13 | 270,000 | 270,000 | 270,000 | ||
| 436,688 | 436,688 | 447,074 | ||||
| CURRENT ASSETS | ||||||
| Debtors | 14 | 20,468 | 20,468 | 765 | ||
| Cash at bank | 362,434 | 9,000 | 371,434 | 397,462 | ||
| 382,902 | 9,000 | 391,902 | 398,227 | |||
| CREDITORS | ||||||
| Amounts falling due within one |
||||||
| year | 15 | (2,974) | (9,000) | (11,974) | (11,689) | |
| NET CURRENT ASSETS | 379,928 | 379,928 | 386,538 | |||
| TOTAL ASSETS LESS | ||||||
| CURRENT LIABILITIES | 816,616 | 816,616 | 833612 | |||
| NET ASSETS | 816,616 | 816,616 | 833,612 | |||
| FUNDS | ||||||
| Unrestricted funds |
816,616 | 833,612 | ||||
| TOTAL FUNDS | 816,616 | 833,612 |
| 2023 | 2022 | ||||
|---|---|---|---|---|---|
| 8 | |||||
| Rents received | 18,500 | 5,577 | |||
| Interest and | dividends | 2,837 | 2,585 | ||
| Interest | 1,468 | 312 | |||
| Sundry income | 1,429 | ||||
| 24,234 | 8,474 | ||||
| RAISING FUNDS | |||||
| Raising donations | and | legacies | |||
| 2023 | 2022 | ||||
| 8 | |||||
| Wages | 557 | ||||
| Accountancy Legal fees |
2,648 2,999 |
2,537 12,420 |
|||
| Insurance | 2,071 | 1,898 | |||
| Postage and | stationery | 666 | 740 | ||
| Travel costs | 349 | 755 | |||
| Sundries | 1,338 | 2,766 | |||
| Website design | 5,569 | 221 | |||
| Subsistence | 1,120 | ||||
| Amortisation | 755 | 644 | |||
| Depreciation | 174 | 70 | |||
| Repairs and | renewals | 785 | 5,161 | ||
| Portfolio management | 2,379 | 2,561 | |||
| Interest | 61 | 15 | |||
| 21,471 | 29,788 | ||||
| Investment | management | costs | |||
| 2023 | 2022 | ||||
| 8 | S | ||||
| Portfolio management | 2,379 | 2,561 | |||
| Aggregate amounts |
21,471 | 29,788 |
| 6. | GRANTS | PAYABLE |
|---|---|---|
| Grant |
| 2023 | 2022 |
|---|---|
| 8 | 6 |
| 84,145 | 82,586 |
| 2023 | 2022 | |||||
|---|---|---|---|---|---|---|
| 21 Together | 2,000 | |||||
| 3 hands | 1,000 | |||||
| Asthma relief |
950 | 1,900 | ||||
| Blesma | 1,500 | 1,500 | ||||
| Blind Veterans | 3,000 | |||||
| Blue Town Remembers | 1,200 | |||||
| Cruse Bereavement | 2,616 | |||||
| Calvert Trust Exmoor | 2,500 | |||||
| Carers UK Register | 3,000 | |||||
| Child Autism UK |
2,000 | |||||
| Combat Stress | 1,000 | |||||
| Deaf Blind | 1,700 | 1,761 | ||||
| Demelza Hospice |
2,800 | |||||
| Dogs For Good | 768 | |||||
| Ellenor Lions Hospice | 5,000 | |||||
| Fifth Trust | 3,400 | |||||
| Go Beyond | 2,200 | |||||
| Guide Dogs | 2,000 | |||||
| Happy Days Childrens | Charity | 3,500 | 3,250 | |||
| Heart of Kent Hospice | 2,580 | |||||
| Hl Kent | 5,000 | |||||
| Hospice in the Weald |
1,250 | |||||
| Independent Age |
1,500 | |||||
| Involve Kent | 5,000 | |||||
| Kent Multiple Sclerosis | 2,500 | 2,240 | ||||
| Learn &Thrive | 3,070 | |||||
| Lennox Childrens | 2,080 | |||||
| Life and Soul Youth | 1,500 | |||||
| Little Hearts Matter | 3,000 | 2,500 | ||||
| Macmillan Cancer Support |
1,701 | |||||
| Martha Trust | 4,595 | 1,000 | ||||
| Meningitis Now |
3,000 | |||||
| Mortimer Society |
3,200 | |||||
| MND Association | 2,000 | 2,000 | ||||
| Multiple System Atrophy |
5,000 | |||||
| New Life | 3,000 | 2,500 | ||||
| Orchid Cancer Appeal | 1,485 | 2,901 | ||||
| Pilgrims Hospice |
2,304 | 2,040 | ||||
| Red Eagle | 5,000 | |||||
| Revitalise | 1,386 | 1,650 | ||||
| Rising Sun DVAS | 2,000 | |||||
| R N I B |
1,080 | |||||
| Romney Resource Centre | 2,500 | |||||
| Sense | 2,128 | 2,000 | ||||
| Taylor Made Dreams | 5,000 | |||||
| The Movement for N (Whizz Kidz) |
6,000 | 3,700 | ||||
| Valley Hospital Charity |
700 | |||||
| Whitstable Lower Tennis |
Club | 780 | ||||
| 80,344 | 73,070 | |||||
| The following Individuals |
were the recipients | ofthe grants | made during the year: | |||
| 2023f | 2022 | |||||
| Debbie Chapman | 1,719 | |||||
| Emma Pearce | 2,788 | |||||
| Kings school —Choral scholarship |
1,013 | 983 | ||||
| Thomas Mumford |
4,815 | |||||
| Vicki Belfour | 1,999 | |||||
| 3,801 | 9,516 |
| The total fees paid in res |
pect ofthe independent examination |
were as follows: | |
|---|---|---|---|
| 2023 | 2022 | ||
| F | |||
| Independent examination |
fees | 1,650 | 1,445 |
| INTANGIBLE FIXEDASSETS | |||
| Website | |||
| costs | |||
| 8 | |||
| COST | |||
| At 1 April 2022 and 31 March 2023 | 7,555 | ||
| AMORTISATION | |||
| At 1 April 2022 | 1,650 | ||
| Charge for year | 756 | ||
| At 31 March 2023 | 2,406 | ||
| NET BOOK VALUE | |||
| At 31 March 2023 | 5,149 | ||
| At 31 March 2022 | 5,905 |
| Fixtures | |||||||
|---|---|---|---|---|---|---|---|
| and | Computer | ||||||
| fittings 8 |
equipment f |
Totals f |
|||||
| COST | |||||||
| At 1 April 2022 | 143 | 1,024 | 1,167 | ||||
| Additions | 800 | 800 | |||||
| At 31 March | 2023 | 143 | 1,824 | 1,967 | |||
| DEPRECIATION | |||||||
| At 1 April 2022 Charge for year |
143 | 983 174 |
1,126 174 |
||||
| At 31 March | 2023 | 143 | 1,157 | 1,300 | |||
| NET BOOK | VALUE | ||||||
| At 31 March | 2023 | 667 | 667 | ||||
| At 31 March | 2022 | 41 | 41 | ||||
| FIXEDASSET INVESTMENTS | |||||||
| Listed | |||||||
| investments | |||||||
| 8 | |||||||
| MARKET VALUE | |||||||
| At 1 April 2022 | 171,128 | ||||||
| Additions | 4,521 | ||||||
| Disposals Revaluations |
(2,379) (12,398) |
||||||
| At 31 March | 2023 | 160,872 | |||||
| NET BOOK | VALUE | ||||||
| At 31 March | 2023 | 160,872 | |||||
| At 31 March | 2022 | 171,128 | |||||
| There were no investment | assets outside the UK. | ||||||
| Investments | at market value | ||||||
| Comprised: | |||||||
| 2023 | 2022 | ||||||
| 6 | |||||||
| Equities | 53,060 | 57,122 | |||||
| Fixed interest securities Cash |
107,561 251 |
113,780 226 |
|||||
| 160,872 | 171,128 | ||||||
| Cost or valuation | at 31 March 2023 is represented | by: | |||||
| Listed | |||||||
| investments | |||||||
| 8 | |||||||
| Valuation in |
2023 | 12,998 | |||||
| Cost | 147,874 | ||||||
| 160,872 |
| FAIR VALUE | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| At 1 April 2022 | |||||||||
| and 31 March | 2023 | 270,000 | |||||||
| NET BOOK VALUE | |||||||||
| At 31 March 2023 | 270,000 | ||||||||
| At 31 March 2022 | 270,000 | ||||||||
| 14. | DEBTORS:AMOUNTS | FALLING | DUE WITHIN ONE YEAR | ||||||
| 2023 | 2022 | ||||||||
| 8 | |||||||||
| Other debtors | 15,000 | ||||||||
| Prepaymenls | and accrued | income | 5,468 | 765 | |||||
| 20,468 | 765 | ||||||||
| 16. | CREDITORS: | AMOUNTS | FALLING DUE WITHIN ONE YEAR | ||||||
| 2023 | 2022 | ||||||||
| 6 | 6 | ||||||||
| Other creditors | 11,974 | 11,689 | |||||||
| 16. | MOVEMENT | IN FUNDS | |||||||
| Net | |||||||||
| movement | At | ||||||||
| At 1.4.22 | in funds | 31.3.23 | |||||||
| 8 | 6 | 6 | |||||||
| Unrestricted | funds | ||||||||
| General fund | 833,612 | (16,996) | 816,616 | ||||||
| TOTAL FUNDS | 833,612 | (16,996) | 816,616 | ||||||
| Nei movement | in funds, | included | in the above are as follows: | ||||||
| Incoming | Resources | Gains and | Movement | ||||||
| resources f |
expended 6 |
losses 8 |
in funds 6 |
||||||
| Unrestricted | funds | ||||||||
| General fund | 99,334 | (105,616) | (10,714) | (16,996) | |||||
| TOTAL FUNDS | 99,334 | (105,616) | (10,714) | (16,996) | |||||
| Comparatives | for movement | in | funds | ||||||
| Net | |||||||||
| movement | At | ||||||||
| At 1.4.21 | in funds | 31.3.22 | |||||||
| 6 | 6 | ||||||||
| Unrestricted | funds | ||||||||
| General fund |
853,641 | (20,029) | 833,612 | ||||||
| TOTAL FUNDS | 853,641 | (20,029) | 833,612 |
| Compara | tive | net movement in fund |
s, included in the above are |
as follows: | ||
|---|---|---|---|---|---|---|
| Incoming | Resources | Gains and | Movement | |||
| resources | expended | losses | in funds | |||
| 8 | 8 | 8 | 6 | |||
| Unrestricted | funds | |||||
| General | fund | 88,079 | (112,374) | 4,266 | (20,029) | |
| TOTALFUNDS | 88,079 | (112,374) | 4,266 | (20,029) |
| Cantiacorum Foundation |
|||||
|---|---|---|---|---|---|
| Detailed Statement of Financial | Activities | ||||
| for the Year Ended 31 March | 2023 | ||||
| 2023 | 2022 | ||||
| 8 | E | ||||
| INCOME AND ENDOWNIENTS | |||||
| Donations and legacies |
|||||
| Founders donations |
60,100 | 65,855 | |||
| GIR aid | 15,000 | 13,750 | |||
| 75,100 | 79,605 | ||||
| Investment income |
|||||
| Rents received | 18,500 | 5,577 | |||
| Interest and dividends | 2,837 | 2,585 | |||
| Interest | 1,468 | 312 | |||
| Sundry income | 1,429 | ||||
| 24,234 | 8,474 | ||||
| Total incoming resources | 99,334 | 88,079 | |||
| EXPENDITURE | |||||
| Investment management |
costs | ||||
| Portfolio management | 2,379 | 2,561 | |||
| Charitable activities |
|||||
| Grants to institutions | 80,344 | 73,070 | |||
| Grants to individuals | 3,801 | 9,516 | |||
| 84,145 | 82,586 | ||||
| Support costs | |||||
| Management | |||||
| Wages | 557 | ||||
| Accountancy Legal fees |
2,648 2,999 |
2,537 12,420 |
|||
| Insurance Postage and stationery |
2,071 666 |
1,898 740 |
|||
| Travel costs | 349 | 755 | |||
| Sundnes Subsistence |
1,338 1,120 |
2,766 | |||
| Bank interest | 61 | 15 | |||
| 11,809 | 21,131 | ||||
| Finance | |||||
| Website design | 5,569 | 221 | |||
| Development costs |
755 | 644 | |||
| Fixtures and fittings | 13 | ||||
| Computer equipment |
174 | 57 | |||
| 6,498 | 935 | ||||
| Information technology |
|||||
| Repairs and renewals | 785 | 5,161 | |||
| Total resources expended | 105,616 | 112,374 | |||
| Net expenditure before gains and |
losses | (6,282) | (24,295) |