| ForT | he Year Ended 5 April 20 | 20 | ||||
|---|---|---|---|---|---|---|
| 5.4.20 | 5.4.19 | |||||
| Unrestricted | Total | |||||
| fund | funds | |||||
| Notes | ||||||
| INCOME | AND ENDOWMENTS | FROM | ||||
| Donations | and legacies | 1,905,659 | 100 | |||
| Investment | income | 696 | 545 | |||
| Total | 1,906,355 | |||||
| EXPENDITURE ON | ||||||
| Charitable | activities | |||||
| Charitable | 2,000 | 3,000 | ||||
| Governance | costs | 1,920 | ||||
| Total | 3,920 | 3,000 | ||||
| Net gains on invesnnents | 209,458 | |||||
| NET INCOME/(EXPENDITURE) | 2,111,893 | (2,355) | ||||
| RECONCILIATION | OF FUNDS | |||||
| Total funds brought | forsvard | 291,909 | 294,264 | |||
| TOTAL FUNDS CARRIED FORWARD | 2,403,802 | 291,909 |
| Rahrnee Sheet | |||
|---|---|---|---|
| 5April 2020 | |||
| 5.4.20 | 5,4.19 | ||
| Unrestricted | Total | ||
| fimd | funds | ||
| Notes | f | I | |
| FIXEDASSETS | |||
| Investments | 1,734,043 | ||
| CURREPK ASSETS Cash at bank |
671,679 | 291,809 | |
| CREDITORS | |||
| Amounts falliog due within one year |
10 | (1,920) | |
| NKT CURRENT ASSETS | 669,759 | 291,809 | |
| TOTAL ASSETSLESS CURRENT LIABILITIES |
2403 802 | 291909 | |
| NET ASSFTS | 2,403,802 | 291,909 | |
| FUNDS Unteslrtcted fllllds |
2,403,802 | 291,909 | |
| TOTAL FUNDS | 2,403,802 | 291,909 |
| For The Year Ende | d 5April 2020 | |||
|---|---|---|---|---|
| 5.4.20 | 5.4.19 | |||
| Notes | ||||
| Cash flows from operating | activities | |||
| Cash generated from operations |
I | 1,903,659 | (2,900) | |
| Net cash provided by/(used |
in) operating | activities | 1,903,659 | (2,900) |
| Cash flows from investing | activities | |||
| Purchase offlxed asset investments | (1,524,485 ) | (100) | ||
| Interest received | 696 | 545 | ||
| Net cash (used in)/provided | by investing | activities | (1,523,789 ) | |
| Change in cash and cash equivalents the reporting period |
in | 379,870 | (2,455) | |
| Cash and cash equivalents beginning ofthe reporting |
at the period |
291,809 | 294,264 | |
| Cash and cash equivalents the reporting period |
at the end | of | 671,679 | 291,809 |
| OPERATING ACTIVITI | ES | |||
|---|---|---|---|---|
| 5.4.20 | 5.4.19 | |||
| Net income/(expenditure) | for the reporting | period (ss per the | ||
| Statement ofFinancial Activities) | 2,111,893 | (2,355) | ||
| Adjustments for: |
||||
| Losses on investments | (209,458) | |||
| Interest received | (696) | (545) | ||
| Increase in creditors | 1,920 | |||
| Net cash provided by/(used |
in) operations | 1,903,659 | (2,900) |
| ANALYSIS OFCHANGES IN NET F | UNDS | ||
|---|---|---|---|
| At 6.4.19 | Cash flow | At 5.4.20 | |
| Net cash | |||
| Cash at bank | 291,809 | 379,870 | 671,679 |
| 291,809 | 379,870 | 671,679 | |
| Total | 291,809 | 379,870 | 671,679 |
| 2. | DONATIO | NS AND LEGACIES |
||||
|---|---|---|---|---|---|---|
| 5.4.20 | 5.4.19 | |||||
| Donations | 1,524,486 | 100 | ||||
| Gilt aid | 381,173 | |||||
| 1,905,659 | 100 | |||||
| 3. | INVESTMENT INCOME | |||||
| 5.4.20 | 5.4.19 | |||||
| Deposit account interest | 696 | 545 | ||||
| 4. | CHARITABLE ACTIVITIES COSTS | |||||
| Grant | ||||||
| funding of | ||||||
| activities | Support | |||||
| (see note | costs (see | |||||
| 5) | note 6) | Totals f |
||||
| Charitable | 2,000 | 2,000 | ||||
| Governance | costs | 1,920 | 1,920 | |||
| 2,000 | 1,920 | 3,920 | ||||
| 5. | GRANTS | PAYABLE | ||||
| 5.4.20 | 5.4.19 | |||||
| Charitable | 2,000 | 3,000 | ||||
| The total grants paid to institutions | during the year was as follows: | 5.4.20 | 5.4.19 | |||
| Macmillan | Cancer Support | 3,000 | ||||
| Henley Festival | 2,000 | |||||
| 2,000 | 3,000 |
| COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES | COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES | |
|---|---|---|
| Unrestricted | ||
| fund | ||
| 6 | ||
| INCOME AND ENDOWMEFITS FROM | ||
| Donations and legacies |
100 | |
| investment income |
545 | |
| Total | 645 | |
| EXPENDITURE ON | ||
| Charitable activities |
||
| Charitable | 3,000 | |
| NET INCOME/(EXPENDITURE) | (2,355) | |
| RECONCILIATION | OF FUNDS | |
| Total funds brought forward | 294,264 | |
| TOTAL FUNDS CARRIED FORWARD | 291,909 |
| Listed | ||||||||
|---|---|---|---|---|---|---|---|---|
| investments | ||||||||
| MARKET VALUE | ||||||||
| At 6 April 2019 | 100 | |||||||
| Additions | 1,524,485 | |||||||
| Revaluations | 209,458 | |||||||
| At 5 April 2020 | 1,734,043 | |||||||
| NET BOOK | VALUE | |||||||
| At 5 April 2020 | 1,734,043 | |||||||
| At 5 April 2019 | 100 | |||||||
| The investment | assets are domiciled | in Ireland. | ||||||
| 10. | CREDITORS: | AMOUNTS FALLING DUE WITHIN ONE | YEAR | |||||
| 5.4,20 | 5.4.19 | |||||||
| Other creditors | 1,920 | |||||||
| 11. | MOVEMENT | IN FUNDS | ||||||
| Net | ||||||||
| movement | At | |||||||
| At 6.4.19 | in funds | 5.4.20 | ||||||
| Unrestricted | funds | |||||||
| General fund | 291,909 | 2,111,893 | 2,403,802 | |||||
| TOTAL FUNDS | 291,909 | 2,111,893 | 2,403,802 | |||||
| Net movement | in funds, included | in | the above are as follows: | |||||
| Incoming | Resources | Gains and | Movement | |||||
| I'esoul'ces | expended | losses | in funds | |||||
| 8 | 8 | |||||||
| Unrestricted | funds | |||||||
| General fund |
1,906,355 | (3,920) | 209,458 | 2,111,893 | ||||
| TOTAL FUNDS | 1,906,355 | (3,920) | 209,458 | 2,111,893 |
| Compara | tives | for moveme | nt in funds |
|||
|---|---|---|---|---|---|---|
| Net | ||||||
| movement | At | |||||
| At 6.4.18 | in funds | 5.4.19 | ||||
| Unrestricted | funds | |||||
| General | fund | 294,264 | (2,355) | 291,909 | ||
| TOTAL | FUNDS | 294,264 | (2,355) | 291,909 | ||
| Comparative | net movement | in funds, included | in the above are as follows: | |||
| Incoming | Resources | Movement | ||||
| resources | expended | in funds | ||||
| Unrestricted | funds | |||||
| General | fund | 645 | (3,000) | (2,355) | ||
| TOTAL | FUNDS | 645 | (3,000) | (2,355) |