OpenCharities

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

2023-01-10-accounts

Page
Officers and Professional Advisers
Trustees'
Report
Trustees'
Responsibilities
Statement
Independent
Auditor's
Report 6-9
Statement ofFinancial Activities 10
Balance Sheet
Cash Flow Statement 12
Notes to the Financial Statements 13-15

Trustee and Chief Anthony
John Green
Executive
Trustees The Honourable
Yorke
Joseph John Eaton
Angela Judith McAteer
Anthony
John Green
Andrew James Green
Registered and principal Addleshaw
Goddard
LLP
office One St Peter's Square
Manchester
M2 3DE
Registered charity number 1151195
Auditor Royce Peeling Green I imited
The Copper Room
Deva City Office Park
Trinity Way
Manchester
M3 7BG
Accountant Addleshaw
Goddard
LLP
One St Peter's Square
Manchester
M2 3DE
Investment managers Brown Shipley
3 Hardman
Street
Manchester
M3 3HR
Bankers Coutts &Co
440 Strand
London
WC2R OQS

Unrestricted funds Unrestricted funds
2023 2022
Note 6
INCOME FROM:
Donations 453,125 573,510
Investments 207,486 198,547
TOTAL INCOME 660,611 772,057
TOTAL EXPENDITURE ON
CHARITABLE ACTIVITIES 517,603 471 535
Net income before investment 143,008 300.522
Net (loss) / gain on investments 6 83543 ~343.0~23
Revaluation
of investments
Net (loss) / income for the year 226 551 542,501
NET MOVEMENT IN FUNDS 226,551 542,501
RECONCILIATION OF FUNDS:
Total funds brought forward 7,995,202 8,537,703
Net movement
in funds for the
year 226,551 542 501
TOTAL FUNDS CARRIED
FORWARD 8,221,753 7,995,202

2023 2022
F E
Note
FIXEDASSETS
Investments 7,155,213 7,036,033
CURRENT ASSETS
Debtors 242,192
Cash at bank and in hand 1 081.465 728,617
1,081,465 970,809
CREDITORS
Amounts
falling due within one year
8 ~14,925 ~14,640
NET CURRENT ASSETS 1,066,540 959,169
TOTAL ASSETS LESSCURRENT
LIABILITIES BEING NET ASSETS 8,221,753 7,995,202
FUNDS
Unrestricted funds 9 221 753 7,995,202

2023 2022
8 8
Note
Cash flows from operating
activities
Cash generated
from operations
388,485 204,507
Net cash from operating
activities
388,485 204,507
Cash flows from investing
activities
Purchase offixed asset investments (353,570) (165,182)
Proceeds from sale of investments 317,933 79,858
Net cash used
in investing
activities
~35,637 ~85,324
increase I(decrease) in cash and cash equivalents 352,848 119,183
Cash and Cash equivalents
at beginning
ofyear 728,617 609,434
Cash and Cash equivalents
at end ofyear
1,081,465 728,617

1.ANALYSIS OF INCOME FROM DONATIONS 1.ANALYSIS OF INCOME FROM DONATIONS 1.ANALYSIS OF INCOME FROM DONATIONS 2023 2022
6 6
Donations
including
gift
aid 453,125 573,125
Interest on gift aid payments 385
453,125 573,510
2.ANALYSIS OF EXPENDITURE ON CHARITABLE ACTIVITIES
2023 2022
Activity - general
grant
awards F 5
Grant award expenditure (see note 3) 486,041 438,966
Support costs (see note 4) 31,562 32,569
517,603 471,535
3.ANALYSIS OF GRANT AWARD EXPENDITURE 2023 2022
F
Grants awarded 486,041 438,966
2023 2022
6 6
Royal Forestry Society 200,041 160,875
Shallowford
Farm Trust
50,000 50,000
John Muir Trust 47,023
Manchester
Young Lives
Ltd (Addy YPC) 30,000 30,000
Yorkshire
Children's
Trust
30,000
Durham
Wildlife Trust
24,000 14,143
Wheely Boat Trust 20,000
Kingley Primary Special School 20,000
The Newman
Holiday Trust
17,500 17,500
Go Beyond (Chicks) 17,500 10,000
Snowdon
Trust
17,500
Happy Days Children's Charity 17,500 17,500
Swindon
Trust
17,500
Future Trees Trust 9,000
Climbing
Out
5,000
Green Light Trust 5,000 5,000
Warrington
Youth Club
5,000
Norfolk Young Carers 5,000
Clervaux
Trust
5,000
Glasgow Children's
Holiday Scheme
5,000
Glasgow Childrens
Hospital
5,000
Morcambe
Road School
4,500
Walthew
House
4,425

Martineau Gardens 4,000 4,000
Buddys 3,000
Autism
Inclusive
3,000
Birmingham PHAG 3,000
Kingswood Trust 3,000
Live 3,000
Northwich Multisports 3,000
Frodsham Youth Club 3,000
Happy and Healthy Trust 3,000
Peter Le Merchant Trust 3,000
Refreshing Minds 3,000
Grants ofF2,500 and below 1,500 19000
486,041 438,966
4.ANALYSIS OF SUPPORT COSTS 2023 2022
6
Investment managers fees 9,690 8,989
Legal fees 11,325 13,980
Professional
fees
8,400 8,400
Independent
auditor's fee
1,200 1,200
Other expenses 947
31,562 32,569

6.FIXEDASSET INVESTMENTS 2023 2022
F E
Market value brought forward at 11 January
2022 7,036,033 7,793,732
Additions
purchased
I gains 353,570 165,182
Disposal at carrying value (317.933) (79,858)
Net investment losses (50,448) (843,023)
Revaluation 133,991
Market value at 10January 2023 7,155,213 7.036,033
2023 2022
6 8
7.Debtors
Accrued income 60,557
Tax recoverable 181,635
242,192

2023 2022
6
8.Creditors
Accrued expenses 14,925 11,640
9.NOTE TO CASH FLOW STATEMENT
Net (loss)
Net (loss)
/ income for the year
/ gains on investments
226,551
~83,543
(542,501)
843,023
143,008 300,522
Decrease / increase in debtors 242,192 (96,345)
Decrease / increase in creditors 3,285 330
Cash generated
from operations
388,485 204,507