| Trustees | RA Fitzalan Howard esq. | |||
|---|---|---|---|---|
| Baron A Gvon Boeselager | ||||
| Count M LW F K Henckel von | Donnersmarck | |||
| Mrs LS-CSimpson | ||||
| Prince D L G J M de La Rochefoucauld-Montbel | ||||
| Charity number | 1148427 | |||
| Company | number | 08107614 | ||
| Registered | oNce | 30Upper High Street |
||
| Thame | ||||
| Oxfordshire | ||||
| OX9 3EZ | ||||
| Auditor | Richardsons | |||
| 30Upper High Street | ||||
| Thame | ||||
| Oxfordshire | ||||
| OX9 3EZ | ||||
| Bankers | C.Hoare &Co. | |||
| 37Fleet Street | ||||
| London | ||||
| EC4P 4DQ | ||||
| Solicitors | Bates Wells | |||
| 10Queen Street Place | ||||
| London | ||||
| EC4R 1BE | ||||
| Investment | advisors | Cazenove Capital Management | Ltd. | |
| 1London Wall Place | ||||
| London | ||||
| EC2Y SAU |
| Page | |
|---|---|
| Trustees' report | |
| Statement oftrustees' responsibilities | |
| Independent auditor's report |
7 —9 |
| Statement offinancial activities | 10 |
| Balance sheet | |
| Statement ofcash flows | 12 |
| Notes tothe financial statements | 13-23 |
| Unrestricted | Restricted | Endowment | Total | Total | |||||
|---|---|---|---|---|---|---|---|---|---|
| funds | funds | funds | |||||||
| 2021 | 2021 | 2021 | 2021 | 2020 | |||||
| Notes | $ | $ | $ | $ | $ | ||||
| n n |
wmn | frm: | |||||||
| Donations and | legacies | 617,786 | 2,554,838 | 3,172,624 | 3,235,658 | ||||
| Investments | 17,981 | 17,981 | 22,352 | ||||||
| Other income | 33,971 | 33,971 | 47,837 | ||||||
| Total income | 669,738 | 2,554,838 | 3,224,576 | 3,305,847 | |||||
| Raising funds | 116,563 | 116,563 | 151,046 | ||||||
| Charitable activities |
583,325 | 2,682,488 | 3,265,813 | 3,200,429 | |||||
| Total resources | expended | 699,888 | 2,682,488 | 3,382,376 | 3,351,475 | ||||
| Net gains/(Iossesj on investments |
12 | 35,359 | 35,359 | 255,923 | |||||
| Net incoming/(outgoing) | resources | ||||||||
| before transfers | 5,209 | (127,650) | (122,441) | 210,295 | |||||
| Gross transfers | between funds | 115,008 | (115,008) | ||||||
| Net movement | in funds | 120,217 | (127,650) | (115,008) | (122,441) | 210,295 | |||
| Fund balances | at 1January | 2021 | 1,566,872 | 596,682 | 1,473,888 | 3,637,442 | 3,427,147 | ||
| Fund balances | at31December 2021 | ||||||||
| 1,687,089 | 469,032 | 1,358,880 | 3,515,001 | 3,637,442 |
| 2021 | 2020 | ||||||
|---|---|---|---|---|---|---|---|
| Notes | |||||||
| Fixed assets | |||||||
| Tangible assets | 13 | 3,467 | 3,005 | ||||
| Investments | 14 | 1,859,424 | 1,780,582 | ||||
| 1,862,891 | 1,783,587 | ||||||
| Current assets | |||||||
| Debtors | 16 | 48,943 | 121,051 | ||||
| Cash at bank | and in | hand | 2,930,795 | 3,395,983 | |||
| 2,979,738 | 3,517,034 | ||||||
| Creditors: amounts | falling due within | 17 | |||||
| one year | (1,327,628) | (1,663,179) | |||||
| Net current assets | 1,652,110 | 1.,853,855 | |||||
| Total assets | less current liabilities | 3,515,001 | 3,637,442 | ||||
| Capital funds | |||||||
| Endowment | funds - | general | 1,358,880 | 1,473,888 | |||
| Income funds | |||||||
| Restricted funds | 18 | 469,032 | 596,682 | ||||
| Unrestricted | funds | 1,687,089 | 1,566,872 | ||||
| 3,515,001 | 3,637,442 |
| 2021 | 2020 | ||||||
|---|---|---|---|---|---|---|---|
| Notes | $ | $ | |||||
| Cash flows from operating activities | |||||||
| Cash (absorbed by)/generated from |
21 | ||||||
| operations | (463,847) | 194,247 | |||||
| Investing activities | |||||||
| Purchase oftangible fixed | assets | (2,304) | (916) | ||||
| Interest received | 963 | 7,586 | |||||
| Net cash (used in)/generated from |
|||||||
| investing activities | (1,341) | 6,670 | |||||
| Net cash used in financing activities | |||||||
| Net (decrease)/increase | in cash and | cash | |||||
| equivalents | (465,188) | 200,917 | |||||
| Cash and cash equivalents | at beginning | ofyear | 3,395,983 | 3,195,066 | |||
| Cash and cash equivalents | at end ofyear | 2,930,795 | 3,395,983 |
| Unrestricted | Restricted | Total | Total | ||
|---|---|---|---|---|---|
| funds | funds | ||||
| 2021 | 2021 | 2021 | 2020 | ||
| $ | $ | $ | $ | ||
| Donations | and gifts | 617,786 | 2,554,838 | 3,172,624 | 3,235,658 |
| Forthe year ended 31December 2020 | 764,325 | 2,471,333 | 3,235,658 |
| Unrestricted | Total | ||
|---|---|---|---|
| funds | |||
| 2021 | 2020 | ||
| $ | $ | ||
| Investment | income | 17,018 | 14,766 |
| Interest receivable | 963 | 7,586 | |
| 17,981 | 22,352 |
| Unrestricted | Total . | ||||
|---|---|---|---|---|---|
| funds | |||||
| 2021 | 2020 | ||||
| $ | $ | ||||
| Amounts | recharged | to other entities | 33,971 | 47,837 | |
| 6 | Raising | funds | |||
| Unrestricted | Total | ||||
| funds | |||||
| 2021 | 2020 | ||||
| $ | $ | ||||
| I'ci | |||||
| Support | costs | 101,205 | 138,272 | ||
| 15,358 | 12,774 | ||||
| 116,563 | 151,046 |
| 2021 | 2020 | ||||
|---|---|---|---|---|---|
| $ | $ | ||||
| Grant funding ofactivities | (see note 8) | 2,821,080 | 2,866,323 | ||
| Share ofsupport costs (see note 9) | 272,215 | 221,217 | |||
| Share ofgovernance | costs | (see note 9j | 172,519 | 112,889 | |
| 3,265,813 | 3,200,429 | ||||
| Analysis by fund | |||||
| Unrestricted funds |
583,325 | 415,096 | |||
| Restricted funds | 2,682,488 | 2,785,333 | |||
| 3,265,81.3 | 3,200,429 | ||||
| Forthe year ended | 31December 2020 | ||||
| Unrestricted funds |
415,096 | ||||
| Restricted funds | 2,785,333 | ||||
| 3,200,429 | |||||
| 8 | Grants payable | ||||
| 2021 | 2020 | ||||
| $ | $ | ||||
| Grants to institutions: | |||||
| Lebanese Association | 141,400 | 130,000 | |||
| Romanian Relief Service |
257,479 | 243,722 | |||
| Italian Association | 39,363 | 110,412 | |||
| Albanian Relief Service |
242,578 | 218,950 | |||
| Brazilian Association | 112,693 | 77,365 | |||
| Colombian Association | 42,558 | 75,000 | |||
| Lithuanian Relief Service |
159,779 | ||||
| BASMOM/ The Nehemiah | I*roject | 91,107 | 144,1.22 | ||
| French Association | 1,031,390 | 1,207,946 | |||
| Cuban Association | 140,000 | ||||
| Mexican Association | 120,388 | 132,813 | |||
| Slovakian Relief Service | 142,375 | ||||
| Polish Association | 83,554 | ||||
| Portuguese Association |
84,008 | ||||
| Other | 272,408 | 485,993 | |||
| 2,821,080 | 2,866,323 |
| Support costs | |||||
|---|---|---|---|---|---|
| Support | Governance | 2021 | 2020 | Basis ofallocation | |
| costs | costs | ||||
| $ | $ | ||||
| Staffcosts | 240,254 | 96,992 | 337,246 | 231,070 | |
| Depreciation | 1,842 | 1,842 | 1,339 | ||
| Exchange Losses | 2,022 | 2,022 | 12,732 | ||
| Communications | 1,041 | 421 | 1,462 | 2,346 | |
| Travel | 10,980 | 4,433 | 15,413 | 6,666 | |
| Sundry expenses | 4,308 | 1,739 | 6,047 | 3,392 | |
| Office costs | 89,313 | 36,057 | 125,370 | 126,760 | |
| Bad debts | (263) | ||||
| US recharge | 23,660 | 9,552 | 33,212 | 44,585 | |
| Audit fees | 9,914 | 9,914 | 10,368 | Governance | |
| Accountancy | 2,751 | 2,751 | 2,730 | Governance | |
| Legal and professional | 10,660 | 10,660 | 30,653 | Governance | |
| 373,420 | 172,519 | 545,939 | 472,378 | ||
| Analysed between | |||||
| Fundraising | 101,205 | 101,205 | 138,272 | ||
| Charitable activities |
272,215 | 172,519 | 444,734 | 334,106 | |
| 373,420 | 172,519 | 545,939 | 472,378 |
| 2021 | 2020 | ||
|---|---|---|---|
| Number | Number | ||
| Employment | costs | 2021 | 2020 |
| $ | $ | ||
| Wages and salaries | 300,010 | 204,342 | |
| Social security | costs | 29,780 | 21.,096 |
| Other pension | costs | 7,456 | 5,632 |
| 337,246 | 231,070 |
| 12 | Net gains/(losses) on investments |
||
|---|---|---|---|
| 2021 | 2020 | ||
| Revaluation ofinvestments |
19,506 | 254,199 | |
| Gain/(loss) on sale ofinvestments |
15,853 | 1,724 | |
| 35,359 | 255,923 | ||
| 13 | Tangible fixed assets | ||
| Computers | |||
| Cost | |||
| At 1January 2021 | 18,787 | ||
| Additions | 2,304 | ||
| Disposals | (12,501) | ||
| At 31December 2021 | 8,590 | ||
| Depreciation and impairment |
|||
| At 1January 2021 | 15,782 | ||
| Depreciation charged in the year |
1,842 | ||
| Eliminated in respect ofdisposals |
(12,501) | ||
| At 31December 2021 | 5,123 | ||
| Carrying amount | |||
| At 31December 2021 | 3,467 | ||
| At 31December 2020 | 3,005 | ||
| 14 | Fixed asset investments | ||
| Listed | |||
| investments | |||
| Cost orvaluation | |||
| At 1January 2021 | 1,780,582 | ||
| Additions | 317,086 | ||
| Valuation changes |
(34,719) | ||
| Gain on foreign exchange | 76,376 | ||
| Net income | 1,660 | ||
| Disposals | (281,561) | ||
| At 31December 2021 | 1,859,424 | ||
| Carrying amount | |||
| At 31December 2021 | 1,859,424 | ||
| At 31December 2020 | 1,780,582 |
| 15 | Financial instruments | 2021 | 2020 | ||
|---|---|---|---|---|---|
| $ | $ | ||||
| Carrying amount offinancial assets | |||||
| Instruments measured |
at fair value through | profit orloss | 1,859,424 | 1,780,582 | |
| 16 | Debtors | ||||
| 2021 | 2020 | ||||
| Amounts falling due |
within one year: | $ | $ | ||
| Other debtors | 41,445 | 114,986 | |||
| Prepayments and accrued income |
7,498 | 6,065 | |||
| 48,943 | 121,051 | ||||
| 17 | Cieditors: aniouiits taIIIng due wiilijn one year | ||||
| 2021 | 2020 | ||||
| $ | $ | ||||
| Other taxation and social security | 11,212 | 7,223 | |||
| Trade creditors | 2,807 | 371 | |||
| Other creditors | 1,294,886 | 1,636,473 | |||
| Accruals and deferred | income | 18,723 | 19,112 | ||
| 1,327,628 | 1,663,179 |
| 2020 Movement in funds |
2020 Movement in funds |
2020 Movement in funds |
|||||
|---|---|---|---|---|---|---|---|
| Balance at | incoming | Resources | Adjustment | Balance at | |||
| 1january 2020 | resources | expended | 31December | ||||
| 2020 | |||||||
| Prison ministry | fund | 594,177 | 17,475 | (167,083) | (37,727) | 406,842 | |
| Social and humanitarian | 242,425 | 1,338573 | (1,565,857) | 15,141 | |||
| COVID fund | 135,000 | (135,000) | |||||
| Elderly people | fund | 81,370 | 450,000 | (358,065) | 173,305 | ||
| Forgotten children | fund | (7,290) | 467,333 | (464,600) | 4,557 | ||
| Cuba | 1,394 | 1,394 | |||||
| Other restricted | funds | 61,558 | (61,336) | (222) | |||
| 910,682 | 2,471,333 | (2,751,941) | (33,392) | 596,682 |
| 2021Movement in funds |
2021Movement in funds |
2021Movement in funds |
||||||
|---|---|---|---|---|---|---|---|---|
| Balance at | Incoming | Resources | Adjustment | Balance at | ||||
| 1January ZOZ1 |
resources | expended | 31December | |||||
| 2021 | ||||||||
| Prison ministry | fund | 406,842 | (190,222) | 216,620 | ||||
| Social and humanitarian | 15,141 | 1,374,126 | (1,389,072) | 195 | ||||
| Elderly people fund | 173,305 | 360,000 | (410,512) | 122,793 | ||||
| Forgotten children | fund | 559,088 | (559,088) | |||||
| Cuba | 1,394 | (1,394) | ||||||
| Medicines for Lebanon | 104,087 | 104,087 | ||||||
| Other restricted | funds | 116,671 | (110,464) | 6,207 | ||||
| Vision 2050 | 40,866 | (21,736) | 19,130 | |||||
| 596,682 | 2,554,838 | (2,682,488) | 469,032 | |||||
| Analysis ofnet | assets | between funds | ||||||
| Unrestricted | Restricted | Endowment | Total | Total | ||||
| 2021 | 2021 | 2021 | 2021 | 2020 | ||||
| $ | $ | $ | $ | $ | ||||
| Fund balances at 31December | ||||||||
| 2021are represented | by: | |||||||
| Tangible assets | 3,467 | 3,467 | 3,005 | |||||
| Investments | 500,544 | 1,358,880 | 1,859,424 | 1,780,582 | ||||
| Current assets/(liabilities) | 1,183,078 | 469,032 | 1,652,110 | 1,853,855 | ||||
| 1,687,089 | 469,032 | 1,358,880 | 3,515,001 | 3,637,442 |
| 21 | Cash generated from operations |
Cash generated from operations |
2021 | 2020 | ||
|---|---|---|---|---|---|---|
| $ | $ | |||||
| (Deficit)/surplus for the year |
(122,441) | 210,295 | ||||
| Adjustments for: |
||||||
| Investment income recognised |
in | statement | offinancial activities | (17,981) | (22,352) | |
| Gain on disposal ofinvestments | (15,853) | (1,724) | ||||
| Fair value gains and losses on | investments | (61,329) | (242,299) | |||
| Depreciation and impairment |
oftangible fixed assets | 1,842 | 1,340 | |||
| Investment manager fees |
15,358 | 12,774 | ||||
| Movements in working capital: |
||||||
| Decrease in debtors | 72,108 | 135,210 | ||||
| (Decrease)/increase in creditors |
(335,551) | 101,003 | ||||
| Cash (absorbed by)/generated | from operations | (463,847) | 194,247 |