| Page | |||
|---|---|---|---|
| Chair's Report | |||
| Report ofthe Trustees | 2 to | 4 | |
| Independent Examiner's Report |
|||
| Statement of Financial | Activities | ||
| Balance Sheet | |||
| Notes to the Financial | Statements | 8 to | 12 |
| Detailed Statement of | Financial Activities | 13 |
| Charity | Amount | Date Awar | ||||
| Passion Trust | 5,000 | 06/12/2019 | ||||
| Hope into Action UK |
9,200 | 05/01/2020 | ||||
| Imago Del Prison Military |
5,000 | 07/03/2020 | ||||
| NewStarts | 4,000 | 07/03/2020 | ||||
| Peter Le Marchant Trust |
5,000 | 07/03/2020 | ||||
| Frozen Light |
2,500 | 07/03/2020 | ||||
| Priors Park Neighbourhood | Project | 3,690 | 07/03/2020 | |||
| Plymouth Music Zone |
(PMZ) | 5,000 | 07/03/2020 | |||
| Southside Family Project |
4,950 | 07/03/2020 | ||||
| The Choir with No Name |
5,000 | 07/03/2020 | ||||
| The Vietnamese Mental |
Health | |||||
| Services Root 6 Branch |
4,484 3,000 |
07/03/2020 07/03/2020 |
||||
| Keep Playing (Trading |
as | Level | ||||
| Water) | 3,000 | 07/03/2020 | ||||
| Music For Youth | 3,000 | 07/03/2020 | ||||
| Kids Club Kampala | 3,000 | 07/03/2020 | ||||
| Trio Uganda | 3,000 | 07/03/2020 | ||||
| Westwood 2015 Itd | 3,000 | 07/03/2020 | ||||
| Worcester Snoezelen | 2,000 | 07/03/2020 | ||||
| The Mentor Ring | 2,695 | 07/03/2020 | ||||
| Hastings Furniture Service |
5,000 | 27/06/2020 | ||||
| Open Arms Malawi | 3,220 | 27/06/2020 | ||||
| Speakers for Schools | 5,000 | 27/06/2020 | ||||
| ZAMCOG | 5,000 | 27/06/2020 | ||||
| Helping Uganda Schools |
1,850 | 27/06/2020 | ||||
| Fertile Ground | 4,000 | 27/06/2020 | ||||
| British Disabled Angling |
Association | 5,000 | 27/06/2020 | |||
| Finding Rhythms |
4,560 | 27/06/2020 | ||||
| The Dash Charity | 5,000 | 27/06/2020 | ||||
| Counselling Plus Community |
(POC) | 5,000 | 27/06/2020 | |||
| Women on the Frontllne Scene 6 Heard Sunderland Women Lindon Church Trust |
Ministries | 2,500 4,992 I 10,000 I 10,000 |
27/06/2020 27/06/2020 31/07/2020 28/09/2020 |
|||
| The Garage Art Group | 4,000 | 03/10/2020 | ||||
| Congress Youth Theatre | 1,700 | 03/10/2020 | ||||
| Outside Edge Theatre |
Company | 4,000 | 03/10/2020 | |||
| The )MK Trust | 4,000 | 03/10/2020 | ||||
| Families United Network |
4,000 | 03/10/2020 | ||||
| Greentop Community |
Circus | Centre | 4,000 | 03/10/2020 | ||
| Building Futures East International |
4,000 | 03/10/2020 | ||||
| Team Kenya CIO | 4,000 | 03/10/2020 | ||||
| The Spark Arts for Children | 4,200 | 03/10/2020 | ||||
| Brain and Spine Foundation | 4,000 | 03/10/2020 | ||||
| RAW Workshop | 4,000 | 03/10/2020 | ||||
| Educators | 4,000 | 03/10/2020 | ||||
| First Story | 4,000 | 03/10/2020 |
| FOR THE YEAR EN | D | ED 1 DEC | EMBER 2 | 020 | ||||
|---|---|---|---|---|---|---|---|---|
| 2020 | 2019 | |||||||
| Unrestricted | Endowment | Tote I | Total | |||||
| fund | fund | funds | funds | |||||
| Notes | E | E | E | E | ||||
| INCOME AND ENDOWMENTS | FROM | |||||||
| Donations and legacies |
125,000 | 125,000 | 250,000 | 250,000 | ||||
| Investment income |
66,323 | 66,323 | 79,254 | |||||
| Total | 125,000 | 191,323 | 316,323 | 329,254 | ||||
| EXPENDITURE ON | ||||||||
| Raising funds | 3,793 | 3,793 | 4,158 | |||||
| Charitable activities |
||||||||
| General | 201,260 | 201,260 | 228,482 | |||||
| Other | 383 | 383 | 4,605 | |||||
| Total | 201,643 | 3,793 | 205,436 | 237,245 | ||||
| Net gains on investments | 176,628 | 176,628 | 38,223 | |||||
| NET INCOME/(EXPENDITURE) | (76,643) | 364,158 | 287,515 | 130,232 | ||||
| Transfers between | funds | 8 | 66,092 | (66,092) | ||||
| Net movement in |
funds | (10,551) | 298,066 | 287,515 | 130,232 | |||
| RECONCIIJATION | OF FUNDS | |||||||
| Total funds brought | forward | 56,628 | 2,423,767 | 2,480,395 | 2,350,163 | |||
| TOTAL FUNDS CARRIED FORWARD | 46,077 | 2,721,833 | 2,767,910 | 2,480,395 |
| BALANCE SHEET I DECEMBER 2020 |
|||||
|---|---|---|---|---|---|
| 2020 | 2019 | ||||
| Unrestricted | Endowment | Total | Total | ||
| fund | fund | funds | funds | ||
| Notes | E | E | E | E | |
| FIXEDASSETS | |||||
| Investments | 2,690,591 | 2,690,591 | 2,406,177 | ||
| CURRENT ASSETS | |||||
| Cash at bank | 46,797 | 31,242 | 78,039 | 74,938 | |
| CREDITORS | |||||
| Amounts falling due within one year |
7 | (720) | (720) | (720) | |
| NET CURRENT ASSETS | 46,077 | 31,242 | 77,319 | 74,218 | |
| TOTAL ASSETS LESSCURRENT | |||||
| LIABILITIES | 46,077 | 2,721,833 | 2,767,910 | 2,480,395 | |
| NET ASSETS | 46(077 | 2g721~833 | 2 767 910 | 2 480 395 | |
| FUNDS | |||||
| Unrestricted funds |
46,077 | 56,628 | |||
| Endowment funds |
2,721,833 | 2,423,767 | |||
| TOTAL FUNDS | 2,767,910 | 2,480,395 |
| Investment | management | costs | ||
|---|---|---|---|---|
| 2020 | 2019 | |||
| E | E | |||
| Portfolio management | 3,793 | 4,158 |
| There were no trustees' expenses paid for the year ended 1 Decemb ended 1December 2019. |
There were no trustees' expenses paid for the year ended 1 Decemb ended 1December 2019. |
There were no trustees' expenses paid for the year ended 1 Decemb ended 1December 2019. |
er 2020 nor |
for the ye |
|---|---|---|---|---|
| COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES |
||||
| Unrestricted | Endowment | Total | ||
| fund | fund | funds | ||
| E | E | E | ||
| INCOME AND ENDOWMENTS | FROM | |||
| Donations and legacies |
125,000 | 125,000 | 250,000 | |
| investment Income |
79,254 | 79,254 | ||
| Total | 125,000 | 204,254 | 329,254 | |
| EXPENDITURE ON | ||||
| Raising funds | 4,158 | 4,158 | ||
| Charitable activities |
||||
| General | 228,482 | 228,482 | ||
| Other | 4,605 | 4,605 | ||
| Total | 233,087 | 4,158 | 237,245 | |
| Net gains on investments | 38,223 | 38,223 | ||
| NET INCOME/(EXPENDITURE) | (108,087) | 238,319 | 130,232 | |
| Transfers between funds |
78,082 | (78,082) | ||
| Net movement in funds |
(30,005) | 160,237 | 130,232 | |
| RECONCILIATION OF FUNDS |
||||
| Total funds brought forward | 86,633 | 2,263,530 | 2,350,163 | |
| TOTAL FUNDS CARRIED FORWARD | 56,628 | 2,423,767 | 2,480,395 |
| FIXEDASSET INVESTMENTS | |
|---|---|
| Listed | |
| investments | |
| E | |
| MARKET VALUE | |
| At 2 December 2019 | 2,406,177 |
| Additions | 253,761 |
| Disposals | (160,590) |
| Revaluations | 191,243 |
| At 1 December 2020 | 2,690,591 |
| NET BOOK VALUE | |
| At 1 December 2020 | 2,690,591 |
| At 1 December 2019 | 2,406,177 |
| There were no | There were no | There were no | investment | assets | outside the UK. | ||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| 7. | CREDITORS: | AMOUNTS | FALLING DUE WITHIN ONE |
YEAR | |||||||
| 2020 | 2019 | ||||||||||
| E | E | ||||||||||
| Other creditors | 720 | 720 | |||||||||
| 8. | MOVEMENT | IN FUNDS | |||||||||
| Net | Transfers | ||||||||||
| At | movement | between | At | ||||||||
| 2.12.19 | In | funds | funds | 1.12.20 | |||||||
| E | E | E | E | ||||||||
| Unrestricted | funds | ||||||||||
| General | fund | 56,628 | (76,643) | 66,092 | 46,077 | ||||||
| Endowment | funds | ||||||||||
| Capital | fund | ||||||||||
| 2,423,767 | 364,158 | (66,092) | 2,721,833 | ||||||||
| TOTAL | FUNDS | 2,480,395 | 287,515 | 2,767,910 | |||||||
| Net movement | in funds, | Included | In the above are as follows: | ||||||||
| incoming | Resources | Gains and | Movement | ||||||||
| resources | expended | losses | In funds | ||||||||
| E | E | E | E | ||||||||
| Unrestricted | funds | ||||||||||
| General | fund | 125,000 | (201,643) | (76,643) | |||||||
| Endowment | funds | ||||||||||
| Capita I | fund | ||||||||||
| 191,323 | (3,793) | 176,628 | 364,158 | ||||||||
| TOTAL | FUNDS | 316,323 | (205,436) | 176,628 | 287,515 |
| Compa | ratlve | s for movem |
ent in fu |
nds | ||||
|---|---|---|---|---|---|---|---|---|
| Net | Transfers | |||||||
| At | movement | between | At | |||||
| 2.12.18 | In funds | funds | 1.12.19 | |||||
| E | E | E | E | |||||
| Unrestricted | funds | |||||||
| General | fund | 86,633 | (108,087) | 78,082 | 56,628 | |||
| Endowment | funds | |||||||
| Capital | fund | |||||||
| 2,263,530 | 238,319 | (78,082) | 2,423,767 | |||||
| TOTAL | FUNDS | 2,350,163 | 130,232 | 2,480,395 | ||||
| Comparative | net movement | in funds, | Included | In the above | are as follows: |
| Compar | ative |
net movemen | t in funds, Included In the abo |
ve are as follo | ws: | |
|---|---|---|---|---|---|---|
| Incoming | Resources | Gains and | Movement | |||
| resources | expended | losses | In funds | |||
| E | E | E | E | |||
| Unrestricted | funds | |||||
| General | fund | 125,000 | (233,087) | (108,087) | ||
| Endowment | funds | |||||
| Capital | fund | |||||
| 204,254 | (4,158) | 38,223 | 238,319 | |||
| TOTAL | FUNDS | 329,254 | (237,245) | 38,223 | 130,232 | |
| A current year | 12 months | and prior year 12 months combined position |
Is as follows: | |||
| Net | Transfers | |||||
| At | movement | between | At' | |||
| 2.12.18 | in funds | funds | 1.12.20 | |||
| E | E | E | E | |||
| Unrestricted | funds | |||||
| General | fund | 86,633 | (184,730) | 144,174 | 46,077 | |
| Endowment | funds | |||||
| Capital | fund | |||||
| 2,263,530 | 602,477 | (144,174) | 2,721,833 | |||
| TOTAL | FUNDS | 2,350,163 | 417,747 | 2,767,910 |
| the abo | ve are | as follows: | ||||
|---|---|---|---|---|---|---|
| incoming | Resources | Gains and | Movement | |||
| resources I |
expended I |
losses I |
in funds I |
|||
| Unrestricted | funds | |||||
| General | fund | 250,000 | (434,730) | (184,730) | ||
| Endowment | funds | |||||
| Capital | fund | |||||
| 395,577 | (7,951) | 214,851 | 602,477 | |||
| TOTAL | FUNDS | 645,577 | (442,681) | 214,851 | 417,747 |
| FOR THE YEAR END | E | D 1 D | ECEMBER 2020 | ||
|---|---|---|---|---|---|
| 2020 6 |
2019I | ||||
| INCOME AND ENDOWMENTS | |||||
| Donations and legacies | |||||
| Donations | 200,000 | 200,000 | |||
| Gift aid | 50,000 | 50,000 | |||
| 250,000 | 250,000 | ||||
| Investment income |
|||||
| Dividend income |
66,320 | 79,239 | |||
| Deposit account Interest | 3 | 15 | |||
| 66,323 | 79,254 | ||||
| Total incoming resources |
316,323 | 329,254 | |||
| EXPENDITURE | |||||
| Investment management |
costs | ||||
| Portfolio management | 3,793 | 4,158 | |||
| Charitable activities |
|||||
| Grants to Institutions | 197,541 | 228,482 | |||
| Support costs | |||||
| Governance costs |
|||||
| Accountancy and legal |
fees | 720 | 720 | ||
| Computer costs | 383 | 318 | |||
| Admln expenses | 2,999 | 3,567 | |||
| 4,102 | 4,605 | ||||
| Total resources expended | 205,436 | 237,245 | |||
| Net income before gains and losses | 110,887 | 92,009 | |||
| Realised recognised | gains | and losses | |||
| Realised gains/(losses) | on fixed asset | ||||
| Investments | 176,628 | 38,223 | |||
| Net income | 287,515 | 130,232 |