| Page | |||
|---|---|---|---|
| General information |
|||
| Report ofthe trustees | 3-4 | ||
| Statement oftrustees' | responsibilities | ||
| Independent examiner's |
report | ||
| Statement offinancial |
activities | ||
| Balance sheet | |||
| Accounting policies |
9-10 | ||
| Notes to the financial | statements | 11-12 |
==> picture [138 x 13] intentionally omitted <==
| Unrestricted | Expendable | Total | Total | |||||
|---|---|---|---|---|---|---|---|---|
| Note | Income Fund |
endowment Fund |
this year 2023 |
last year 2022 |
||||
| E. | E | E | E | |||||
| Income resources | ||||||||
| Ilo/untary Income |
||||||||
| Donations | 500,000 | 500,000 | ||||||
| Tax refund due on gift aid | 125,000 | 125,000 | ||||||
| Investment income |
||||||||
| Total incoming recourses |
625,000 | 625,000 | ||||||
| Resources expended | ||||||||
| Cost ofgenerating funds |
||||||||
| Investment management |
costs | |||||||
| Charitable activities |
||||||||
| Grants made | 469,000 | 469,000 | 705,000 | |||||
| Governance cost |
||||||||
| Audit/independent examination |
fees | 450 | 450 | 400 | ||||
| Trust accounting/Annual | report/Annual | return | 2,106 | 2,106 | 2,004 | |||
| Tax return and claims preparation | 234 | 234 | ||||||
| Total resources expended | 471,790 | 471,790 | 707,404 | |||||
| Net incoming/(outgoing) | resources | 153,210 | 153,210 | (707,404) | ||||
| before transfers | ||||||||
| Gross transfers between |
funds | |||||||
| 153,210 | 153,210 | (707,404) | ||||||
| Net income/(outgoing) | resources before | |||||||
| other recognised gains |
and | losses | ||||||
| Other recognised gains |
and | losses | ||||||
| (I osses)/gains on investment |
assets | |||||||
| Net movements in funds |
153,210 | 153,210 | (707,404) | |||||
| Fund balance brought forward |
at 6April | 2022 | 345,228 | 1,030,966 | 1,376,194 | 2,083,598 | ||
| Fund balance at 5April | 2023 | 498438 | 1,030,966 | 1,829404 | 1,376,194 |
| Total | Total | |||||||
|---|---|---|---|---|---|---|---|---|
| Note | this year | last year | ||||||
| 2023 | 2022 | |||||||
| Fixed assets | ||||||||
| Investment | at market value | |||||||
| Current assets | ||||||||
| Debtors | ||||||||
| Cash at bank | 1,532,194 | 1,378,598 | ||||||
| Creditors: amounts | falling | due within one year | (2,790) | (2,404) | ||||
| Net current | assets | 1 5294D4 | 1,376,194 | |||||
| Total assets | less current | liabilities | 1,529,404 | 1,376,194 | ||||
| Funds | ||||||||
| Expendable | endowment | fund (page 7) | 1,030,966 | 1,030,966 | ||||
| Unrestricted | income | fund | (page 7) | 498,438 | 345,228 | |||
| 1,529,4D4 | 1,376,194 |
| 2023 | 2022 | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| E | E | |||||||||||
| 1 | Investment income |
|||||||||||
| Handelsbanken interest |
||||||||||||
| 2 | Grants made | |||||||||||
| Sunflower Relief |
20,000 | |||||||||||
| Greenhouse | 100,000 | 200,000 | ||||||||||
| Demelza House | 25,000 | |||||||||||
| Step by Step | 10,000 | 15,000 | ||||||||||
| Caxton Youth Organisation | 30,000 | |||||||||||
| School Home Support | 150,000 | 100,000 | ||||||||||
| Nourish Community |
20,000 | |||||||||||
| Digital Advantage | 9,000 | |||||||||||
| Porchlight | 10,000 | 5,000 | ||||||||||
| StWilfred's Hospice |
30,000 | |||||||||||
| Arts Emergency Trust |
40,000 | 10,000 | ||||||||||
| The 999Club | 25,000 | |||||||||||
| Care | for Veterans | 10,000 | ||||||||||
| Soundabout | 10,000 | |||||||||||
| Fight | for Sight | 25,000 | ||||||||||
| Air Ambulance | 10,000 | |||||||||||
| War | Child | 200,000 | ||||||||||
| Enabling | Enterprise | 10,000 | ||||||||||
| Multiple Sclerosis | 100,000 | |||||||||||
| The | Upper | Room | 10,000 | |||||||||
| 469,000 | 705,000 | |||||||||||
| 3 | Governance fees | |||||||||||
| Independent examination fees to 5/4/23 |
450 | |||||||||||
| Accountancy fees (Handelsbanken) |
to 5/4/23 | 1410 | ||||||||||
| Charity Commission | annual | return | and report | (Handelsbanken) | to 5/4/23 | 696 | ||||||
| HMRC tax claims (Handelsbanken) | to 5/4/23 | 234 | ||||||||||
| Independent | examination | fees to | 5/4/22 | 400 | ||||||||
| Accountancy | fees (Handelsbanken) | to 5/4/22 | 1,344 | |||||||||
| Charity Commission | annual | return | and report (Handelsbanken) | to 5/4/22 | 660 | |||||||
| 2,790 | 2,404 |
| 2023 | 2022 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| E | F | |||||||||
| 4 | Fixed asset | investments | ||||||||
| Market value | ||||||||||
| Carry (market) | value at beginning | ofyear | ||||||||
| Add Additions | at cost | |||||||||
| Less disposals | at carry value | |||||||||
| Add/(deduct) | net gain/(loss) | on revaluation | ||||||||
| Carry (market) | value at end ofyear | |||||||||
| Analysis of | Investment | |||||||||
| Mkt Value | Mkt Value | |||||||||
| at year end | at year end | |||||||||
| Fixed Assets | ||||||||||
| Not applicable | ||||||||||
| Total | ||||||||||
| Analysis of | Funds | |||||||||
| At | Income | Expenditure | Gains/losses | At | ||||||
| 06-Apr-22 | &transfers | 05-Apr-23 | ||||||||
| 6 | 6 | |||||||||
| Expendable | endowment | funds | 1,030,966 | 1,030,966 | ||||||
| Unrestricted | funds | 345,228 | 625,000 | (471,790) | 498,438 | |||||
| 1,376,194 | 825 DDD | (471,790) | 1,529494 | |||||||
| At | Income | Expenditure | Gains/losses | At | ||||||
| 06-Apr-21 | &transfers | 05-Apr-22 | ||||||||
| E | ||||||||||
| Expendable | endowment | funds | 1,030,966 | 1,030,966 | ||||||
| Unrestricted | funds | 1,052,632 | (707,404) | 345,228 | ||||||
| 2,D83,598 | 70?404 | 1,376,194 |
| 2023 | 2022 | |||||
|---|---|---|---|---|---|---|
| E | ||||||
| Debtors | ||||||
| HMRC Gift | aid tax refund | |||||
| Creditors: amount falling due within |
one year | |||||
| Independent | examination fees to 5/4/23 |
450 | ||||
| Accountancy | fees (Handelsbanken) to |
5/4/23 | 1,410 | |||
| Charity Commission annual return and |
report | (Handelsbanken) | to 5/4/23 | 696 | ||
| HMRC tax claims (Handelsbanken) to 5/4/23 |
234 | |||||
| Independent examination fees to |
5/4/22 | 400 | ||||
| Accountancy fees (Handelsbanken) |
to 5/4/22 | 1,344 | ||||
| Charity Commission annual |
return | and report (Handelsbanken) | to 5/4/22 | 660 | ||
| 2, 700 | 2,404 |