OpenCharities

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

2021-07-31-accounts

Page
Report ofthe Trustees i to 4
Report ofthe Independent
Auditors
5 to 7
Statement ofFinancial Activities
Balance Sheet
Cash Flow Statement 10
Notes to the Cash Flow Statement
Notes to the Financial Statements l2 io 17
Detailed Statement efFinancial Activities 18

making. ss stated above, and meets the additional

unrestricted:
goal of 2'/e ofnet investment
assets.
Gnmts
wer
6
Nonh Paddingum
Food Bank
Henley Festival Trust
Medicins Sans Frontieres
May 2020
Feb 2021
Msr 2021
1300
3,000
25,000
Macmillan
Cancer Suppon
Nonh Paddington
Food Bunk
Mar 2021
Apr 2021
IO.NO
1,600

Assets a/o ofPortfolio
Bonds 31?/o
Equitics 50.2'/o
Alternatives 4.3/o
Cash 14.3%

ForThe Period 6April 2020t o31July 2021
Period
6.4.20
to Year Ended
31.7?I 5.4.20
Unrestricted Total
fund funds
as restated
f
INCOME AND ENDOWMENTS FROM
Donations and legacies 25,078 1,524837
investment
income
18%6
43.334 1,525,233
EXPENDITURE ON
Charitable
activities
Charitable
Governance costs
43,098 2,000
1,920
Total 43,098
Net gains on investmcnts 15382 209,458
NETINCOME 15JII8 1,730,771
RECONCILIATION QF FUNDS
Total funds brought
As previously
reported
Prior year adjustment
fortrard 2,403,802
(381,122)
291,909
2,022,68D 291,909
TOTALFUNDSCA RRIEDFORWARD 2,038,298 2,022,6SO

Balaace Sheet
31Jsly 2021
31.7.21 5.4.20
Unresnicted Total
lund funds
es fcsuncd
E
FIXKDASSETS
Invcsuncnts 10 1,749,083 1,734,043
CURRENT ABETS
Geh at bank 291,134 671,679
CREDITORS
Ammmts
falling due within one year
(1,919) l383,042)
289,21S 288,637
TOTAL ASSETSLESSCURRENT
l,lABILITIKS 2,038.298 2,0222010
NKT ASSETS 2,038.298 2,022,680
FLNDS
Unrestricwl
ftmds
12 2.038~ 2,022,680
TOTAI. FUNDS 2,038,298 2,022.680
Thc
fmwtcisi
suttcments warn apptuued by the Board of Trustees snd authorised for Issue on
..~....and were signed on its behalf by:

F orThe Period 6April 2020to31July 2021
Period
6,4.20
to Year Ended
31.721 5.4.20
as resuued
Notes
Cash Bows fr»m operating activities
Cash generated
fium operations
I (399,143) 1,903,659
Net cash (used in)/provided by operating activities (399,143) 1,903,659
Cash Bows from investing activides
Purchase oflixed asset investmtmts
(1.416293) (1824.485)
Saleoffixed asset invmunents 1,416,635
interest received 144
Dividends
received
18.112
Net cash pmvidcd
by/(used
in) investing activities 18,598 (1,523,789)
Change in cash aud cash equivalents
the reporting period
in (380445) 3793170
Cash and cash equivalents
beginning ofthe repordng
at tbe
period
671,679 291,809
Cash and cash equivalents
the reporting peried
at the end of 291,134 671J)79
Notes to the Cash Flow Statement
forThe Period 6April 2020to31July 2021
Notes to the Cash Flow Statement
forThe Period 6April 2020to31July 2021
Notes to the Cash Flow Statement
forThe Period 6April 2020to31July 2021
Notes to the Cash Flow Statement
forThe Period 6April 2020to31July 2021
RECONClLIATION OF NKT INCOME TO NKT CASH FLOW FROM OPERATING ACTIVITIES
Period
6.4.20
to Year Ended
7.21
31.
5.4.20
as Icsmted
8 8
Net income for the
Activities)
reporthtg period (asper the Statement ofFinancial 15,618 1,730.771
Adjustments
for:
Gain on investments
Intctest received
Dividends
received
(Decrease)/increase
in creditors (15,382)
(144)
(1$,112)
(381,123)
(209.458)
(696)
3$3,042
Net cash (used in)/providel hy operations (399.143) 1,903,659
2. ANALYSIS OF CHANGES IN NKT FUNDS
At6.4.20 Cash flow At 31.7.21
6 E 6
Net cash
Cash at bank
671,6/9 (380,545) 291,134
671,679 (380845) 291,134
Total 671.679 (380,545 ) 291,134

Period
6.4.20
to Ymr Ended
31.7.21 5.4.20
as restated
f
Donations 25,078 1,524,486
GIRaid 51
25,078 1.524,537
3. INVESTMENT INCOME
Period
6.4.20
Year Ended
31.7.21 5.4.20
as restated
f f
Dividends
rcccived
Deposit account interest
18,112
144
18,256
4. CHARITABLE ACfIVITIKS COSTS
Grant
funding of
actlvlttcs Support
Direct (see note costs (see
Costs
f
5)f note 6)
f
Totalsf
Charitable 78 41,100 1,920 43,098
5. GRANTS PAYABLK Pcriod
6.4.20
Year Ended
31.721 5.4.20
as restated
f f
Chariuthte 41,100 2.000
The total grants paid to institutions during the period was as follows: Period
6.4.20
lo Year Ended
31.7.21 5.4.20
as restated
f f,
Macmillan
Cancer Support
Henley Festival
Medicine Sans Fronticrcs
North Paddington
Food Bank
10,000
3,000
25,000
3,100
2,000
41,100

Tfllsteel
axpcllscs
There were no trustees' expenses paid for the period ended 31 July 2021 nor for the year ended 5 April 2020.
COMPARATIVES FOR THK STATEMENT OF FINANCIAL ACTIVITIES
Unrestricted
fund
as restatedf
INCOME AND ENDOWMENTS FROM
Donations and legacies
1,524,537
lnvestmem
income
Tousl 1.525,233
EXPENDITURE ON
Charitaide
activithn
Charitable
Governance costs
2,000
1,920
Tatal 3,920
Net gains on investments 209,458
NET INCOME 1,730,771
RECONCILIATION OF FUNDS
Total funds brought forward
TOTAL FUNDS CARRIED FORWARD 2,022,680

10. FIXEDA SSET INVESTMENTS
Listed
investments
MARKET VALUE
At6 April
Additions
2020 1,734,043
1,416,293
Disposals (1.416.635)
Revaluauons 15,382
At 31 July 2021 1,749,083
NKT BOOKVALUE
At 31 July 2021 1,749,083
At 5 April 2020 1,734,043
The investment assets are domiciled in Ireland.
Cost or valuation at 31July 2021 is represented by:
Listed
lnvcsnnents
8
Valuaticm
Valuation
Cost
in 2020
in 2021
97,421
15,382
1.636380
1,749,083
11. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR 31,7.21 5.4.20
as restated
8
Other creditors 1,919 383,042

It&OVEMKNT IN FUNDS
Prior Net
yOII' movenumt At
At 6.4.20 adjustment
f
in funds 31.7.21
Unrestricted
Generai
fund
funds 2,403.802 (381.122 ) 15,618 2,038&8
TOTAL FUNDS 2,403,802 (381,122) 15,61$ 2,038498
Net movement in funds, included in the above am ss follows:
incoming
resources
Gains and
losses
Movement
in funds
f E
Unrcstricted
General fund
funds 43,334 (43,098) 15,382 15,618
TOTALFUNDS 43,334 (43.09$) 15,3$2 15,618
Comparativcs for movement in funds
Net
movement At
At 6.4.19 in funds 5.4.20
E E E
Unrestricted
General
fund
funds 291,909 1,730,771 2,022,6&0
TOTAL FUNDS 291.909 1,730,771 2,022,6$0
Comparative net movement in funds. included in the above are as follows:
Incoming
resources
Resomccs
expended
Gains and
losses
Movement
in funds
f E E
Unrestricted
General
fund
funds I&25&3 (3.920) 209,458 1,730,771
TOTAL FUNDS I„525233 (3,920) 209,458 1,730,771