| Page | ||||
|---|---|---|---|---|
| Reference and administrative details of |
the Charity, its Trustees and advisers | |||
| Trustees' report | 2-3 | |||
| Trustees' responsibilities statement |
||||
| Independent auditors' |
report on the financial statements | 5-8 | ||
| Statement offinancial | activities | |||
| Balance sheet | 10 | |||
| Notes to the financial | statements | 11-18 | ||
| The following pages do | not form part ofthe | statutory | financial statements: | |
| Charity Detailed income and expenditure | account | and summaries |
| Endowment | Unrestricted | Total | Total | |||
|---|---|---|---|---|---|---|
| funds | funds | funds | funds | |||
| 2020 | 2020 | 2020 | 2019 | |||
| Note | 8 | 8 | 6 | |||
| Income and endowments | from: | |||||
| Donations and legacies |
2 | 600,000 | 600,000 | 450,168 | ||
| Investments | 3 | 33,869 | 33,869 | 35,363 | ||
| Total income and endowments | 600,000 | 33,869 | 633,869 | 485,531 | ||
| Expenditure on: |
||||||
| Raising funds | 6,808 | 6,808 | 4,537 | |||
| Charitable activities |
30,530 | 30,530 | 27,444 | |||
| Total expenditure | 6,808 | 30,530 | 37,338 | 31,981 | ||
| Net income before net gains on | ||||||
| investments | 593,192 | 3,339 | 596,531 | 453,550 | ||
| Net gains on investments | 47,635 | 47,634 | 81,334 | |||
| Net movement in funds |
640,827 | 3,339 | 644,166 | 534,884 | ||
| Reconciliation offunds: |
||||||
| Total funds brought forward |
1,203,670 | 19,829 | 1,223,499 | 688,615 | ||
| Net movement in funds |
640,827 | 3,339 | 644,166 | 534,654 | ||
| Total funds carried forward | 1,844,497 | 23,168 | 1,867,665 | 1,223,499 |
| Endowment | Unrestricted | Total | |
|---|---|---|---|
| funds | funds | funds | |
| 2020 | 2020 | 2020 | |
| 6 | 6 | ||
| Donations | 600,000 | 600,000 | |
| Endowment | Unrestricted | Total | |
| funds | funds | funds | |
| 2019 | 2019 | 2019 | |
| Donations | 450,000 | 168 | 450,168 |
| Unrestricted | Total | |||
|---|---|---|---|---|
| funds | funds | |||
| 2020 | 2020 | |||
| 6 | ||||
| Other | investment | income | 33,669 | 33,669 |
| Unrestricted | Total | |||
|---|---|---|---|---|
| funds | funds | |||
| 2019f | 2019f | |||
| Investment | income - other local investments | 191 | 191 | |
| Other investment | income | 35,172 | 35,172 | |
| 35,363 | 35,353 |
| Endowment | Total | |||||
|---|---|---|---|---|---|---|
| funds | funds | |||||
| 2020 | 2020 | |||||
| 6 | 6 | |||||
| Portfolio | management | 6,808 | 6,808 | |||
| Endowment | Total | |||||
| funds | funds | |||||
| 2019 | 2019 | |||||
| 6 | 9 | |||||
| Portfolio | management | 4,537 | 4,537 | |||
| 5. | Auditors' | remuneration | ||||
| 2020 | 2019 | |||||
| 6 | E | |||||
| Fees payable to the Charity's | auditor for the audit ofthe Charity's | annual | ||||
| accounts | 2,000 | 2,000 |
| Listed | |
|---|---|
| investmentsf | |
| Cost or valuation | |
| At 1 January 2020 | 1,161,388 |
| Additions | 7671029 |
| Disposals | (323,438) |
| Revaluations | 47,634 |
| At 31 December 2020 | 1,652,615 |
| Net book value | |
| At 31 December 2020 | 1,652,615 |
| At 31December 2010 | 1,161,388 |
| 2020 | |
| 6 | |
| Fixed interest | 306,961 |
| UK Equities | 597,676 |
| Overseas equities | 747,978 |
| 1,652,615 |
| 2020f | 2019f | ||
|---|---|---|---|
| Due within | one year | ||
| Prepaymenls | and accrued income | 2,268 | 3,619 |
| 2,268 | 3,619 |
| 2020f | 2019 |
|---|---|
| 5,469 | 4,900 |
| Balance at | ||||||
|---|---|---|---|---|---|---|
| Balance at 1 | 31 | |||||
| January | Gainsl | December | ||||
| 2020 | Income | Expenditure | (Losses) | 2020 | ||
| 6 | K | 8 | 8 | 6 | ||
| Unrestricted | funds | |||||
| General Funds | 19,829 | 33,869 | (30,530) | 23,168 | ||
| Endowment | funds | |||||
| Endowment | Fund 1 | 1,203,670 | 600,000 | (6,808) | 47,635 | 1,844,497 |
| Statement offunds - prior year | ||||||
| Balance at | ||||||
| Balance at | 31 | |||||
| 1January | Gainer | December | ||||
| 2019f | Income | Expenditure | (Losses) | 2019 | ||
| Unrestricted | funds | |||||
| General Funds | 11,742 | 35,531 | (27,444) | 19,829 | ||
| Endowmentfunds | ||||||
| Endowment | Fund | 576,873 | 450,000 | (4,537) | 81,334 | 1,203,570 |
| Total offunds | 688,615 | 485,531 | (31,981) | 81,334 | 1,223,499 |
| Summary | offunds - current ye | ar | ||||
|---|---|---|---|---|---|---|
| Balance at | ||||||
| Balance at 1 | 31 | |||||
| January | Gsinsi | December | ||||
| 2020 6 |
Income 6 |
Expenditure f |
(Losses)f | 2020 6 |
||
| General funds | 19,829 | 33,869 | (30,530) | 23,168 | ||
| Endowment | funds | 1,203,670 | 600,000 | (6,808) | 47,635 | 1,844,497 |
| 1,223,499 | 633,869 | (37,338) | 47,635 | 1,867,665 | ||
| Summary | offunds - prior year | |||||
| Bsience at | ||||||
| Balance at | 31 | |||||
| 1January | Gainer | December | ||||
| 2019f | income f |
Expenditure | (Losses) | 2019f | ||
| General funds | 11,742 | 35,531 | (27,444) | 19,829 | ||
| Endowment | funds | 676,873 | 450,000 | (4,537) | 81,334 | 1,203,670 |
| 688,515 | 485,531 | (31,981) | 81,334 | 1,223,499 |
| Analysis ofnet assets between funds Analysis ofnet assets between funds -curr |
ent period | ||
|---|---|---|---|
| Endowment | Unrestricted | Total | |
| funds | funds | funds | |
| 2020 | 2020 | 2020 | |
| 6 | 6 | 6 | |
| Fixed asset investments | 1,552,615 | 1,652,615 | |
| Current assets | 197,351 | 23,168 | 220,519 |
| Creditors due within one year | (5,469) | (5,469) | |
| Total | 1,844,497 | 23,168 | 1,867,665 |
| Analysis of net assets between funds - prio | r period | ||
|---|---|---|---|
| Endowment | Unrestricted | Total | |
| funds | funds | funds | |
| 2019 f |
2019 | 2019 | |
| Fixed asset investments | 1,161,388 | 1,161,388 | |
| Current assets | 47,182 | 19,829 | 67,011 |
| Creditors due within one year | (4,900) | (4,900j | |
| Total | 1,203,670 | 19,829 | 1,223,499 |
| 2020 | 2020 | 2019 | 2019 | |||
|---|---|---|---|---|---|---|
| 8 | 5 | |||||
| Income | ||||||
| Donations | 600,000 | 450,158 | ||||
| Other investment income |
33,869 | 35,f72 | ||||
| Deposit account interest | 191 | |||||
| 633,869 | 485,531 | |||||
| Gains on investments | ||||||
| Gain/(Loss) on investment |
47,634 | 81,334 | ||||
| 47,634 | 81.334 | |||||
| Gross income in the reporting | period | 681,503 | 585,855 | |||
| Less: | ||||||
| Porffoiio management | 6,808 | 4,537 | ||||
| Grants to institutions | 25,000 | 12,000 | ||||
| 31,808 | 16,537 | |||||
| Support and governance | costs | |||||
| Bank charges | 60 | 60 | ||||
| Office costs | 470 | 10,470 | ||||
| Bookkeeping services |
2,500 | 2,500 | ||||
| Accountancy | 2,500 | 2,414 | ||||
| 5,530 | 15,444 | |||||
| Total expenditure | 37,338 | 31,981 | ||||
| Net income forthe reporting | period | 644,165 | 534,884 | |||
| Surplus for the reporting | period | 644,165 | 534,884 | |||
| The notes on pages 11to 18 | form part ofthese financial statements. |