| Page | ||||
|---|---|---|---|---|
| Reference and Administrative Details |
||||
| Report ofthe Trustees | 2 | to | 6 | |
| Report ofthe Independent Auditors |
7 | to | 9 | |
| Statement of Flnanclal | Activities | 10 | ||
| Balance Sheet | ||||
| Cash Flow Statement | 12 | |||
| Notes to the Financial | Statements | 13 | lo | 18 |
| Trustees | Mrs M Evans | ||||||
|---|---|---|---|---|---|---|---|
| Ms W P Laybourn | |||||||
| Ms TThompson | |||||||
| Ms L Bechelet (appointed | 15/9/2021) | ||||||
| Company | secretary | Ms W P Laybourn | |||||
| Registered | office | 207 Regent Street | |||||
| London | |||||||
| W1B 3HH | |||||||
| Registered | company | number | 08236220 (England | and | Wales) | ||
| Registered | charity number | 1154143(England | and Wales) | ||||
| SG045615 (Scotland) | |||||||
| Auditors | Haines Watts | ||||||
| Chartered Accountants and Statutory |
Auditor | ||||||
| 178 Buckingham | Avenue | ||||||
| Slough | |||||||
| Berkshire | |||||||
| SL1 4RD | |||||||
| Bankers | Unity Trust Bank | ||||||
| 4 Brindley Place | |||||||
| Birmingham | |||||||
| B12JB | |||||||
| Solicitors | Bates Wells | ||||||
| 10Queen Street | Place | ||||||
| London | |||||||
| EC4R 1BE |
| 2021 | 2020 | |||||
|---|---|---|---|---|---|---|
| Unrestricted | ||||||
| fund | Total funds | |||||
| Notes | f | 8 | ||||
| Income and | endowments | from | ||||
| Donations snd legacies |
691,267 | 295,227 | ||||
| Expenditure | on | |||||
| Raising funds | 160,374 | 122,647 | ||||
| Charitable sctlvltlas |
||||||
| Governance | costs | 18,687 | 4,644 | |||
| Charitable activities |
284,946 | 162,673 | ||||
| Total | 483,907 | 290,164 | ||||
| NET INCOME | 227,360 | 5,063 | ||||
| Reconclllatlon offunds |
||||||
| Total funds | brought | forward | 10,045 | 4,982 | ||
| Total funds | carried | forward | 237,405 | 10,046 |
| 2021 | 2020 | |||
|---|---|---|---|---|
| Unrestricted | ||||
| fund | Total funds | |||
| Notes | E | E | ||
| Current assets | ||||
| Debtors | 10 | 26,120 | 17,845 | |
| Cash In hand | 237,793 | 26,768 | ||
| 263,913 | 44,613 | |||
| Creditors | ||||
| Amounts falling due within one year |
(26,508) | (34,568) | ||
| Net current | assets | 237,405 | 10,046 | |
| Total assets | less current liabilities | 237,405 | 10,045 | |
| NET ASSET'6/(LIABILITIES) | 237,405 | 10,045 | ||
| Funds | 12 | |||
| Unrestricted | funds | 237,405 | 10,045 | |
| Total funds | 237,405 | 10,045 |
| 2021 | 2020 | |||
|---|---|---|---|---|
| Notes | 6 | |||
| Cash flows from operating | activities | |||
| Cash generated from operations |
14 | 211,025 | (20,332) | |
| Nst cash provided by/(used |
in) operating | activities | 211,025 | (20,332) |
| Change in cash and cash |
equivalents | In | ||
| the reporting period |
211,025 | (20,332) | ||
| Cash and cash equivalents | at the | |||
| beginning ofthe reporting |
period | 26,7BB | 47,100 | |
| Cash and cash equivalents | at the end | of | ||
| the reporting period |
237,793 | 26,768 |
| Donations and legacies |
||
|---|---|---|
| 2021f | 2020 F. |
|
| Donations | 231,053 | 135,377 |
| Legacies | 480,214 | 159,850 |
| 891,267 | 295,227 |
| 2021 8 |
2020f | |||
|---|---|---|---|---|
| Direct | mall | costs | 160,374 | 122,847 |
| Charitable | activities costs | ||||
|---|---|---|---|---|---|
| Grant | |||||
| funding of |
|||||
| Direct | activities | Support | |||
| Costs (see | (see note | costs (see | |||
| note 5)f | 6) 8 |
note 7) 8 |
Totals F. |
||
| Governance | costs | 18,587 | 18,587 | ||
| Charitable | activities | 21,198 | 230,000 | 33,750 | 284,946 |
| 21,196 | 230,000 | 52,337 | 303,533 |
| Direct cos | ts of | charitable |
activiti | es | |||
|---|---|---|---|---|---|---|---|
| 2021 | 2020 | ||||||
| E | E | ||||||
| Sundries | 3,377 | 1,664 | |||||
| Education | 17,819 | 13,906 | |||||
| 21,198 | 15,590 | ||||||
| Grants payabls | |||||||
| 2021 | 2020 | ||||||
| E | E | ||||||
| Charitable | activities | 230,000 | 144,000 | ||||
| The total grants | paid to Institutions | during the year was as follows: | |||||
| 2021 | 2020 | ||||||
| E | E | ||||||
| Grants to Institutions | 230,000 | 144,000 | |||||
| Supportcosts | |||||||
| Governance | |||||||
| Finance | Other | costs | Totals | ||||
| E | E | E | |||||
| Governance | costs | 18,587 | 18,587 | ||||
| Charitable | activities | 1,283 | 32,487 | 33,760 | |||
| 1,283 | 32,487 | 18,587 | 62,337 | ||||
| Auditors' | remuneration | ||||||
| 2021 | 2020 | ||||||
| E | E | ||||||
| Fees payable to | the charity's | auditors for the audit of the charity's | financial | ||||
| statements | 6,000 |
| 2021 | 2020 | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 6 | 6 | ||||||||||||
| Other debtors | 26,120 | 17,845 | |||||||||||
| 11. | Creditors: amounts | falling | due | within one | year | ||||||||
| 2021f | 2020 6 |
||||||||||||
| Trade creditors | 26,508 | 34,568 | |||||||||||
| 12. | Movement In |
funds | |||||||||||
| Net | |||||||||||||
| movement | At | ||||||||||||
| At 1/11/20 | In funds | 31/10/21 | |||||||||||
| 6 | 6 | 6 | |||||||||||
| Unrestricted | funds | ||||||||||||
| General | fund | 10,045 | 227,380 | 237,405 | |||||||||
| TOTAL | FUNDS | 10,045 | 227,360 | 237,405 | |||||||||
| Net movement | In funds, | included | In the above | are as follows: | |||||||||
| Incoming | Resources | Movement | |||||||||||
| resources 6 |
expendedf | In funds 6 |
|||||||||||
| Unrestricted | funds | ||||||||||||
| General | fund | 691,287 | (483,907) | 227,380 | |||||||||
| TOTAL | FUNDS | 891,267 | (463,907) | 227,360 | |||||||||
| Comparatlves | for movement | In | funds | ||||||||||
| Net | |||||||||||||
| movement | At | ||||||||||||
| At 1/11/19 6 |
In funds 6 |
31/10/20f | |||||||||||
| Unrestricted | funds | ||||||||||||
| General | fund | 4,982 | 5,063 | 10,045 | |||||||||
| TOTALFUNDS | 4,982 | 5,063 | 10,045 | ||||||||||
| Comparative net movement |
In | funds, | included | In lhe above are | as follows: | ||||||||
| Incoming | Resources | Movement | |||||||||||
| resources | expended | In funds | |||||||||||
| 8 | 6 | 6 | |||||||||||
| Unrestricted | funds | ||||||||||||
| General | fund | 295,227 | (290,164) | 5,063 | |||||||||
| TOTAL | FUNDS | 295,227 | (290,164) | 5,063 |
| A curren | t yea | r 12months snd prior year 1 |
2 months combined positio |
n Is as fol | lows: | |
|---|---|---|---|---|---|---|
| Net | ||||||
| movement | At | |||||
| At | 1/11/19f | in funds 6 |
31/10/21 | |||
| Unrestricted | funds | |||||
| General | fund | 4,982 | 232,423 | 237,405 | ||
| TOTAL | FUNDS | 4,982 | 232,423 | 237,405 |
| Incoming | Resources | Movement | |||
|---|---|---|---|---|---|
| resources | expended | In funds | |||
| 8 | 6 | 6 | |||
| Unrestricted | funds | ||||
| General | fund | 986,494 | (754,071) | 232,423 | |
| TOTAL | FUNDS | 986,494 | (754,071) | 232,423 |
| Reconciliation ofn |
et income | to net cash flow from operating activities |
||
|---|---|---|---|---|
| 2021 | 2020 | |||
| 6 | ||||
| Net Income for the | reporting | period (as per the Statement of | ||
| Financial Activities) | 227,380 | 5,063 | ||
| Adjustments for: |
||||
| (Increase)/decrease | in debtors | (8,275) | 55,339 | |
| Decrease In creditors |
(B,ooo) | (80,734) | ||
| Net cash provided | by/(used | In) operations | 211,025 | (20,332) |
| Analysis ofchan | ges In net funds |
|||
|---|---|---|---|---|
| At 1/11/20f | Cash flow 8 |
At 31/10/21 6 |
||
| Net cash | ||||
| Cash at bank and | in hand | 28,768 | 211,025 | 237,793 |
| 28,788 | 211,025 | 237,793 | ||
| Total | 28,768 | 211,025 | 237,793 |