OpenCharities

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

2020-12-31-accounts

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.