| 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 |