==> picture [23 x 11] intentionally omitted <==
==> picture [43 x 123] intentionally omitted <==
| 2023 | 2022 | ||||
|---|---|---|---|---|---|
| Unrestricted | Total | ||||
| fund | funds | ||||
| Notes | |||||
| INCOME AND ENDOWMENTS | FROM | ||||
| Investment income |
36086 | 34,096 | |||
| EXPENDITURE ON | |||||
| Raising funds | 6,904 | 7,829 | |||
| Charitable activities |
|||||
| Making Grants | 34,282 | 34,706 | |||
| Total | 41186 | 42535 | |||
| Net gains/(losses) | on investments | ~I3,173 | ~86,253 | ||
| NET INCOME/(EXPENDITURE) | (18,273) | (94,692) | |||
| RECONCILIATION | OF FUNDS | ||||
| Total funds brought |
forward | 908,239 | 1,002,931 | ||
| TOTAL FUNDS CARRIED FORWARD | 869,966 | 908 239 |
| 2023 | 2022 | ||
|---|---|---|---|
| Unrestricted | Total | ||
| fund | funds | ||
| Notes | |||
| FIXEDASSETS | |||
| Investments | 827,603 | 875,368 | |
| CURRENT ASSETS | |||
| Cash at bank | 65,644 | 36,661 | |
| CREDITORS | |||
| Amounts falling due within one year |
(3,281) | (3,790) | |
| NET CURRENT ASSETS | 62,363 | 32,871 | |
| TOTAL ASSETS LESSCURRENT | |||
| LIABILITIES | 889,966 | 908,239 | |
| NET ASSETS | 888,966 | 908,239 | |
| FUNDS | 10 | ||
| Unrestricted funds |
889,966 | 908,239 | |
| TOTALFUNDS | 889,966 | 906,239 |
| INVESTM | ENT INCOME | |||
|---|---|---|---|---|
| 2023 | 2022 | |||
| Investment | income | 35,668 | 33,926 | |
| Interest receivable | 418 | 170 | ||
| 36,086 | 34,096 | |||
| RAISING FUNDS | ||||
| Investment | management | costs | ||
| 2023 6 |
2022 f |
|||
| Portfolio management | 6,904 | 7,829 | ||
| GRANTS | PAYABLE | |||
| 2023 | 2022 | |||
| 6 | ||||
| Making Grants | 29,665 | 30,450 |
| 4. | GRANTS PAYABLE - | continued | continued | ||||
|---|---|---|---|---|---|---|---|
| The total grants paid to institutions |
during | the year was as follows: | 2023 | 2022 | |||
| 5 | |||||||
| The Manna House Trust | 6,000 | 3,000 | |||||
| Spencer Contact MNDA |
5,000 4,000 |
2,000 | |||||
| Northampton Saints Foundation |
3,000 | 3,000 | |||||
| Daventry Contact Northampton Street Pastors StGiles Guides |
3,000 2,500 2,165 |
2,000 | |||||
| Oakfield | 2,000 | ||||||
| Young Epilepsy Sywell and Overstone Mount Pleasant Church |
PCC | 1,000 500 |
6,000 | ||||
| Motor Neurone Disease |
3,000 | ||||||
| Warks & Northants Air |
Ambulanc | 1,750 | |||||
| Dogs for good Meningitis Now Accommodation Concern |
1,000 1,500 1,500 |
||||||
| Northamptonshire Association Daventry District Scout The Girl Guides |
of | Youth Clubs | 1,000 1,200 1,000 |
||||
| EN-FOLD | 1,500 | ||||||
| Epilepsy Action | 750 | ||||||
| 29,165 | 30,200 | ||||||
| The total grants paid to individuals |
during | the year was as follows: | 2023 | 2022 | |||
| 6 | |||||||
| Grants to individuals | 500 | 250 | |||||
| 5. | SUPPORT COSTS | ||||||
| Governance | |||||||
| Management f |
costs E |
Totals | |||||
| Making Grants | 3,072 | 1,545 | 4,617 |
| Support costs, includ | ed in the ab |
ove, a | re as follows: | |||||
|---|---|---|---|---|---|---|---|---|
| 2023 | 2022 | |||||||
| Making | Total | |||||||
| Grants | activities | |||||||
| f. | f | |||||||
| Clerks charges | 2,990 | 2,732 | ||||||
| Interest payable and | similar charges | 82 | 86 | |||||
| Trustees' expenses | 33 | |||||||
| Independent Examiners fee |
1,512 | 1,438 | ||||||
| 4,617 | 4,256 | |||||||
| TRUSTEES' REMUNERATION | AND BENEFITS | |||||||
| There were no trustees' remuneration |
or other benefits | for the | year ended | 31 December | 2023 nor for | |||
| the year ended 31 December 2022. | ||||||||
| Trustees' expenses | ||||||||
| There were trustees' | expenses off33 paid to 1 Trustee | during | the year ended 31 | December 2023. No | ||||
| expenses were paid | to Trustees | in the | year ended 31 December 2022. | |||||
| COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES | ||||||||
| Unrestricted | ||||||||
| fund | ||||||||
| f. | ||||||||
| INCOME AND ENDOWMENTS | FROM | |||||||
| Investment income |
34,096 | |||||||
| EXPENDITURE ON | ||||||||
| Raising funds | 7,829 | |||||||
| Charitable activities |
||||||||
| Making Grants | 34,706 | |||||||
| Total | 42,535 | |||||||
| Net gains/(losses) on investments |
86253 | |||||||
| NET INCOME/(EXPENDITURE) | (94,692) | |||||||
| RECONCILIATION | OF FUNDS | |||||||
| Total funds brought |
forward | 1,002,931 | ||||||
| TOTAL FUNDS CARRIED FORWARD | 999239 |
| FIXEDASSET INVESTMENTS | |
|---|---|
| Listed | |
| investments | |
| MARKET VALUE | |
| At 1 January 2023 Additions |
875,368 118,260 |
| Disposals Revaluations |
(152,852) ~13173) |
| At 31 December 2023 | 827,603 |
| NET BOOK VALUE | |
| At 31 December 2023 | ~827 603 |
| At 31 December 2022 | 875,368 |
| Cost or v | aluation at 31 |
De | cember 2023 is represented by |
||
|---|---|---|---|---|---|
| Listed | |||||
| investments | |||||
| Valuation | in 2023 | 62,025 | |||
| Cost | 765,578 | ||||
| ~827603 | |||||
| CREDITORS: AMOUNTS | FALLING DUE WITHIN ONE YEAR | ||||
| 2023 | 2022 | ||||
| F | F | ||||
| Other creditors | 1,350 | ||||
| Accruals | and deferred | income | 3,281 | 2,440 | |
| 3,281 | 3,790 |
| MOVEM | ENT | IN FUNDS | |||
|---|---|---|---|---|---|
| Net | |||||
| movement | At | ||||
| At 1/1/23 | in funds | 31/12/23 | |||
| 8 | 8 | F | |||
| Unrestricted | funds | ||||
| General | fund | 908,239 | (18,273) | 889,966 | |
| TOTAL | FUNDS | 908,239 | ~18 273) | 889,966 |
| Net mov | ement | in funds, included |
in the above are as follo | ws: | ||
|---|---|---|---|---|---|---|
| Incoming | Resources | Gains and | Movement | |||
| resources | expended 6 |
losses F |
in funds f |
|||
| Unrestricted | funds | |||||
| General | fund | 36,086 | (41,186) | (13,173) | (18,273) | |
| TOTAL | FUNDS | 36,086 | (41,186) | ~13,173) | (18,273) |
| Compar | atives | for movement in funds |
|||
|---|---|---|---|---|---|
| Net | |||||
| movement | At | ||||
| At 1/1/22 | in funds | 31/12/22 | |||
| C2. | E | ||||
| Unrestricted | funds | ||||
| General | fund | 1,002,931 | (94,692) | 908,239 | |
| TOTALFUNDS | 1,002,931 | ~94,692 | 1109,239 |
| Compara | tive | net movement in fu |
nds, included in the above |
are as follows: | ||
|---|---|---|---|---|---|---|
| Incoming | Resources | Gains and | Movement | |||
| resources | expended | losses | in funds | |||
| F | F | 6 | ||||
| Unrestricted | funds | |||||
| General | fund | 34,096 | (42,535) | (86,253) | (94,692) | |
| TOTAL | FUNDS | 34,096 | L42, 553355) | (86,253) | (94,692) |
| 2023 | 2022 | |||
|---|---|---|---|---|
| 6 | ||||
| INCOME AND ENDOWMENTS | ||||
| Investment income |
||||
| Investment income |
35,668 | 33,926 | ||
| Interest receivable | 418 | 170 | ||
| 36,086 | 34,096 | |||
| Total incoming resources |
36,086 | 34,096 | ||
| EXPENDITURE | ||||
| Investment management |
costs | |||
| Porffolio management | 6,904 | 7,829 | ||
| Charitable activities |
||||
| Grants to institutions | 29,165 | 30,200 | ||
| Grants to individuals | 500 | 250 | ||
| 29,665 | 30,450 | |||
| Supportcosts | ||||
| Management | ||||
| Clerks charges | 2,990 | 2,732 | ||
| Bank charges | 82 | 86 | ||
| 3,072 | 2,818 | |||
| Governance costs | ||||
| Trustees' expenses | 33 | |||
| Independent Examiners fee |
1,512 | 1,438 | ||
| 1,545 | 1,438 | |||
| Total resources expended | 41,186 | 42,535 | ||
| Net expenditure before gains and losses |
(5,100) | (8,439) | ||
| Realised recognised | gains and losses | |||
| Realised gains/(losses) | on | fixed asset | ||
| investments | (13,173) | (86,253) | ||
| Net expenditure | (18,273) | (94,692) |
| Receipts - investment | income | ||
|---|---|---|---|
| - investment payouts |
35,900.00 | ||
| -interest | 310.00 | ||
| Aviva | 17.00 | ||
| 36,227.00 | |||
| Payments— | |||
| -grants | (29,665.00) | ||
| —HCR fees | (3,572.00) | ||
| —DNG | (1,440.00) | ||
| —Bank charges | (82.00) | ||
| -Trustee expenses | (33.00) | ||
| (34,792.00) | |||
| Investments | |||
| - Ravenscroft increase |
in cash in dividends | (99.00) | |
| -Caves increase in cash in dividends |
(132.00) | ||
| —Interest received | 90.00 | ||
| -Caves charges | (3,331.00) | ||
| - Ravenscroft charges |
(3,573.00) | ||
| (7,045.00) | |||
| Creditors movement | 510.00 | ||
| Loss on investments | (13,173.00) | ||
| (18,273.00) |