OpenCharities

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

2021-12-31-accounts

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