OpenCharities

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

2020-12-01-accounts

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