OpenCharities

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

2021-06-30-accounts

Page
Legal and administrative information
Report ofthe Trustees 4-10
independent
auditors'
report tothe Trustees 11-14
Statement offinancial activities 15
Balance sheet 16
Cashf low statement 17
Notes tothe financial statements 18-27

Note Unrestdicted Unrestricted Total Total
Income Fund Capital Fund Funds Funds
2021 2021 2021 2020
6 6 f E
Income from:
Donations
and legacies
15,000 3,898,449 3,913,449 29,596,328
Income from investments:
Investment
income
320,931 320,931 57,639
Total income 335,931 3,898,449 4,234.380 29,653,967
Expenditure
on:
Costs of raising funds 133,920 133,920 25,859
Expenditure
on charitable
activities 4 4602)87 3,490 464,377 531,897
Total expenditure 460,887 137,410 598,297 557,756
Net income for the year before
gains and losses (124,956) 3,761,039 3,636,083 29,096,211
Realised investment
gains/(losses):
— on foreign currency (182822) (182,422) 775,995
— on fixed asset investments 102,921 102,921 115,966
(182/I22) 102,921 (79,501) 891,961
Unrealised
investment
gains/(losses):
- on foreign currency 2,007 2,007 (500)
- on fixed asset investments (1,559,0211 (1,559,021) 569,935
2,007 (1,559p021) (1,557,014 569,435
Net gains/(losses)
on investments
(180/I15 (1/I56,100) (1,636,515) 1,461,396
Net income (305,371) 2 304939 1,999,568 30,557,607
Transfer between
funds
520,474 (520,474)
Net movement
in funds
215,103 1,784,465 1,999,568 30,557,607
Reconciliation
offunds
Balance brought
forward at 1July
2020 2/I56,868 30,323,387 32,780,255 2,222,648
Balance carried forward at 30June
2021
12 2,671,971 32,107,852 34,779,823 32,780,255

Note
2021 2020
6 6
Fixed assets
Investments 32,104,536 25,771,126
Tangible assets 3,316 6,806
32,107,852 25,777,932
Current assets
Cash at bank and in hand 2,715,804 7,112,354
Debtors 43,645 67,655
2,759,449 7,180,009
Current liabilities
Creditors: amounts falling due within one year- 10 (80,435) (177,686)
unrestricted
Net current assets 2,679,014 7,002,323
Total assets less current liabilities 34,786,866 32,780,255
Creditors: amounts falling due after more than one
Year - unrestricted (7,043)
Net assets 34,779,823 32,780,255
Funds
unrestricted capital fund 32,107,852 30,323,387
unrestricted income fund 2,671,971 2,456,868
Total unrestricted funds 12 34,779,823 32,780,255

2021 2021 2020 2020
f f f E
Net cash inflow from operating
activities (Note 14) 3,252,444 28,960,521
Returns on investment and servicing
offinance
Dividends
received
214,345 54,669
Interest received 106,586 2,970
320,931 57,639
Capital expenditure and financial
Investment
Proceeds from sale ofinvestments 7,649,983 3,018,034
Purchase offixed assets (4,933)
Purchase ofinvestments (28,187,227) (8,203,448)
(20~537~244) (5,190,347)
Effect ofcurrency translation on cash
and cash equivalents (1,676,367) 851,617
Net increase in cash (18,640,236) 24,679,430
Analysis ofnet funds
Net balance Cash increase Net balance
at 1July /(decrease)in at 30June
2020
f
the yearf 2021
f
Cash at bank 7,112,354 (4,396,550) 2,715,804
Investment
cash (see
note below) 17,775,087 (14,243,686) 3,531,400
24,887,441 (18,640,236) 6,247,204
Note
Iocreasef(decrease) in cash awaitinginvestment (oore 7) (12,747,734)
Unrealised
gains oo
cash held forinvestment (1,495,952)
(14,243,686)

2021 2020
6
Donations —unrestricted 3,898,449 29,581,328
Value ofservices received treated as a donation —unrestricted 15,000 15,000
3,913,449 29,596,328
estment income
2021 2020
6 6
Bank interest 101,992 2,700
Dividend income 214,345 54,669
Otherlnterest 4,594 270
320,931 57,639

2021 2020
6 f
Grant-making (see below) 203,423 248,251
Support costs 245,612 266,552
Governance costs 15,342 17,094
464,377 531,897

The following grants were made during the year:
2021 2020
6 E
Apricot Centre —Contribution
to support young people leaving
care 18,100
Association
of Rema Minority Representatives
—Covid-19
relief grant 9,799
BAGazs Public Benefit Association —Covid-19 relief grant 3,016
Barefoot Kitchen —Support costs for new community
growing
site 9,000
Bike Stop —Covid-19 relief grant 1,295
Brookside Theatre —Contribution
toward
a youth production
10,450
Buddhist Heritage Project —Archive
building
repairs
5,386 45,399
Buddhist Heritage Project-Contribution
towards
operating costs
37,279
Buddhist Heritage project —Covid-19 emergency
funding
849
Buddhist Heritage Project —Overheads
2021
32,324
Buddhist Heritage Project —Workshop 5,094
Csodamuhely
Association —Support towards
adult education
16,896
programme
Devon Environment
Foundation
—Support for environmental
projects in 10,000
Devon
Earth Doctors Ltd "Big River Bakery" 15,150
Enactus
UK —Covid-19 relief grant
5,000
Ethnic Talents Nonprofit
Bt-Contribution
towards
labour
integration
of marginalised
communities
market (11,356)
Flow Foundation —Contribution
towards capacity building
work 10,643
Foundation
Futures —Contribution
towards
'Makes Stuff'
pilot 26,080
Giving Yoga Foundation —Contribution
towards development
2,577
jai Bhim Trirantna
Buddhist Community
—Support for financial
stabilisation
14,089
Let's Help Each Other Association —Contribution
towards
refurbishment
and opening ofa sandwich
factory
the 13,707
Live Consciously
Association —Contribution
towards
purchase
ofa van 613 5,798
Live Consciously Association —Covid-19 relief grant 3,684
Mahajana
Foundation —Covid-19 relief grant
4,885
Make Your Way CIC —Contribution
towards
external
business
support 3,000
Make Your Way CIC —Covid-19 relief grant 4,000
Multi-Faith
Centre —Covid-19 relief grant
700
Oswin Project —Contribution
toward
Cafe 16
26,000 25,700
Plastic Free North
Devon —'Protect our Playground'
project
8,995
SIMPACT —Support for social enterprise
development
programme
12,493
T-Tudok - Assiastance to introducing
a new methodology
in a school 4,645
Well Grounded —Covid-19 relief grant (24,500) 25,000
Wonderworkshop
Association —Support for Community
Assistants
Programme
35,256
Woodshed
Workshop
CIC —Contribution
to provide support for learners
17,630
Woodshed
Workshop CIC- Covid-19 relief grant
674 1,000
Youth Realities —Contribution
to meet increased service
demand 15,324
Total ofgrants awarded 203,423 248,251

received remuneration and ben efi ts amounting
to more than f60,00
0 in either year is nil.
2021 2020
f f
Salaries 104,711 104,269
Social Security Costs 11,296 12,295
Pension Costs 2p352 2,306
118,359 118,870
Net incoming
resources
2021 2020
f f
This is stated after charging:
Auditors'
remuneration
—audit of accounts 10,409 9,794
Auditors'
remuneration
—other services 2,023
Depreciation 3,490 2,985
Loss on disposal ofassets
Net incoming resources are shown after any foreign exchange movement.
nvestments
2021 2020
f f
Market value at 1July 2020 25,771,126 2,225,857
Purchases
made during
the year 28,187,227 3,078,188
Sales proceeds received (7,649,983) (3,018,034)
Increase/(decrease)
in
cash awaiting investment (12,747,734) 17,673,954
Securities transferred in specie 5,125,260
Gains and (losses) on investments for the year
— Realised 102,921 115,966
Unrealised (1~559p021) 569,935
Market value at 30June 2021 32,104,536 25,771,126

nalysis o fmar ket value at 30June 2021
2021 2020
f E
Equities —listed on a recognised Stock Exchange 5,108,726 581,263
Bonds 22,083,625 6,523,334
Absolute return funds 1,380,785 891,443
Cash awaiting investment 3,531,400 17,775,086
Market value at 30June 2021 32,104,536 25,771,126

Furniture, Website Total
fittings and design and
equipment development
E
Cost
At 1July 2020 22,209 5,956 28,165
Additions
during the year
Disposals
At 30June 2021 22,209 5,956 28,165
Depreciation
At 1July 2020 15,403 5,956 21,359
Charge for the year 3,490 3,490
Depreciation
on disposal
At 30June 2021 18,893 5,956 24,849
Net book value
At 30June 2021 3,316 3,316
At 30June 2020 6,806 6,806

2021 2020
6 6
Prepayments 23,073 30,283
Other debtors 20,572 37,372
43,645 67,655
reditors - Amounts falling due within one year
2021 2020
f 6
Trade creditors 3,581 5,423
Grant commitments 33,865 137,279
Accruals 42,699 34,700
Other creditors 290 284
80,435 177,686
reditors
-Amounts
falling due after more than one year
2021 2020
6 6
Grant commitments 7,043
7,043
nalysis ofnet assets between funds
Unrestricted Unrestricted 2021 2020
income fund capital fund
Total Total
Tangible fixed assets 3,316 3,316 6,806
Investments 32,104,536 32,104,536 25,771,126
Net current assets 2,679,014 2,679,014 7,002,323
Creditors due after one year (7,043) (7,043)
Net surplus 2,671,971 32,107,852 34,779,823 32,780,255

ovement
in fund
s
Unrestricted Unrestricted 2021 2020
income fund capital fund
Total Total
6 f
Balance at 1July 2020 2,456,868 30,323,387 32,780,255 2,222,648
Incoming resources 335,931 3,898,449 4,234,380 29,653,967
Resources expended (4602)87) (137,410) (598p297) (557,756)
Realised/unrealised gains and losses (180,415) (1,456,100) (1,636,515) 1,461,396
Transfer between
funds
520/74 (520,474)
Balance at 30June 2021 2,671,971 32,107,852 34,779,823 32,780,255

econciliation ofne t incoming resources to operating
act
ivities
2021 2020
f E
Net income for the year before gains/(losses) 3,636,083 29,096,211
Depreciation
charges
3,490 2,984
Loss on disposal ofassets
Dividend
and interest
receivable (320,931) (57,639)
Decrease/(increase) in debtors 24,010 2,015
Increase/(decrease) in creditors 6,163 (10,058)
Increase/(decrease) in grant commitments (96,371) (72,992)
Net cash inflow from operating activities 3,252,444 28,960,521

2021 2020
Within one year 19,483 34,115
After one year but within five years 9,742
After five years
Total 29,225 34,115