**REGISTERED CHARITY NUMBER: 1155252** **REPORT OF THE TRUSTEES AND UNAUDITED FINANCIAL STATEMENTS FOR THE YEAR ENDED 5 APRIL 2022** ## **FOR** ## **BALMAIN ENVIRONMENTAL CONSERVATION TRUST** BSR Bespoke Chartered Accountants Linden House Linden Close Tunbridge Wells Kent TN4 8HH **BALMAIN ENVIRONMENTAL CONSERVATION TRUST** ## **CONTENTS OF THE FINANCIAL STATEMENTS for the year ended 5 April 2022** |||**Page**|| |---|---|---|---| |**Report of the Trustees**|1|to|3| |**Independent Examiner's Report**||4|| |**Statement of Financial Activities**||5|| |**Balance Sheet**||6|| |**Notes to the Financial Statements**|7|to|16| |**Detailed Statement of Financial Activities**|17|to|18| **BALMAIN ENVIRONMENTAL CONSERVATION TRUST** ## **REPORT OF THE TRUSTEES for the year ended 5 April 2022** The trustees present their report with the financial statements of the charity for the year ended 5 April 2022. The trustees have adopted the provisions of Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) (effective 1 January 2019). ## **OBJECTIVES AND ACTIVITIES** ## **Objectives and aims** The objects of the charity are: 1) to promote for the benefit of the public the conservation and protection and improvement of the physical and natural environment 2) to advance such charitable purposes (according to the law of England and Wales) as the Trustees see fit from time to time ## **Significant activities** The charity carries out these objects by: - making grants to registered charities and research bodies in accordance with the charity's constitution - undertaking research itself in accordance with the charity's constitution ## **Public benefit** The Trustees have regard to the Charity Commission's guidance on public benefit. Page 1 **BALMAIN ENVIRONMENTAL CONSERVATION TRUST** ## **REPORT OF THE TRUSTEES for the year ended 5 April 2022** ## **ACHIEVEMENT AND PERFORMANCE** During the period to 5 April 2022, the charity received income of £31,990 (2021: £38,238) from its investment portfolio and investment property as detailed in note 2 to the accounts. After allowing for the costs of administering the charity, the trustees made charitable grants in accordance with the terms of its constitution of £12,000 (2021: £21,000) from the income fund as detailed in notes 3 and 7 to the accounts. The charity donated charitable funds to 9 Charities, totalling £12,000 namely: Second Chance, Free Mind, The British Red Cross, Surfers Against Sewage, Kew, Conservation Zambezi, The Longford Scholars, The Trussell Trust, Help for Heroes. Feedback from the smaller listed Charities confirms their appreciation for the regular nature of the BECT donations over a number of years, which adds significant security to their operations. As the charity at present is in its early stages, the trustees do not consider it necessary to retain by way of ongoing reserves any of its income funds. However, the position will be reviewed at regular intervals to consider whether an amendment to this policy would be appropriate. Reserves at the year end totalled £3,172,165 (2021: £3,204,280). At the balance sheet date, the charity held considerable investments amounting to £739,494 (2021: £893,521) which have been retained before being applied for the charity's main purpose. Bournemouth University. BECT continues research collaboration with. Professor Ben Thomas, Senior Academic in Sustainable Design at the Faculty of Science And Technology. Ben put the BECT ideas as an option to the final year project students on Mechanical Engineering and Design Engineering which would involve the student completing a 9 month long design project to come up with a concept design that will meet the criteria. One student , Sam Webb , has taken up our project " Hydropower using Offshore Windfarm Infrastructure". The idea is to harness the tidal power in the legs of offshore wind turbines. The project is in it's infancy . Sam is due to hand in his feasibility study by the New Year. Work continues to develop the Eco Centre at Ashbrooke. Planting continues of the food plants of selected Butterflies and Moths. Many sightings of butterflies, moths and caterpillars are submitted to the Dorset branch of Butterfly Conservation. One notable sighting in October was of a Merveille du Jour moth which only flies September - October and is nocturnal. Very few people have seen one although they could not be described as rare. The breeding of the critically endangered Baer's Pochard was again successful. BECT now has 15 birds. The plan to distribute them to other breeders to expand the national population has been put on hold because of Avian Flu movement restrictions. We must hope that these will be lifted in the summer. ## **FINANCIAL REVIEW** ## **Going concern** The Trustees have reviewed the status of the Trust and concluded that based on the assets and reserves retained that the Trust will be able to continue to operate for the foreseeable future. ## **STRUCTURE, GOVERNANCE AND MANAGEMENT** ## **Governing document** The Balmain Environment Conservation Trust was established as a charitable incorporated organisation by a declaration of trust dated 29 November 2013 and amended 6 August 2015 and 25 June 2016. It was registered with the Charity Commission on 9 January 2014 with the Charity registration number 1155252. The charity's trust deed imposes no restrictions on the trustees' investment powers. ## **Recruitment and appointment of new trustees** The power of appointment of new trustees is by resolution passed at a properly convened meeting of trustees. ## **REFERENCE AND ADMINISTRATIVE DETAILS Registered Charity number** 1155252 Page 2 **BALMAIN ENVIRONMENTAL CONSERVATION TRUST** ## **REPORT OF THE TRUSTEES for the year ended 5 April 2022** **Principal address** Linden House Linden Close Tunbridge Wells Kent TN4 8HH ## **Trustees** I Balmain D S Balmain Chairman J Reeves G Morris (resigned 31.3.22) L Price ## **Independent Examiner** BSR Bespoke Chartered Accountants Linden House Linden Close Tunbridge Wells Kent TN4 8HH ## **Solicitors** Harris & Harris Solicitors Diocesan Registry 14 Market Place Wells Somerset BA5 2RE Approved by order of the board of trustees on 5 December 2022 and signed on its behalf by: D S Balmain - Trustee Page 3 **INDEPENDENT EXAMINER'S REPORT TO THE TRUSTEES OF BALMAIN ENVIRONMENTAL CONSERVATION TRUST** ## **Independent examiner's report to the trustees of Balmain Environmental Conservation Trust** I report to the charity trustees on my examination of the accounts of Balmain Environmental Conservation Trust (the Trust) for the year ended 5 April 2022. ## **Responsibilities and basis of report** As the charity trustees of the Trust you are responsible for the preparation of the accounts in accordance with the requirements of the Charities Act 2011 ('the Act'). I report in respect of my examination of the Trust's accounts carried out under section 145 of the Act and in carrying out my examination I have followed all applicable Directions given by the Charity Commission under section 145(5)(b) of the Act. ## **Independent examiner's statement** I have completed my examination. I confirm that no material matters have come to my attention in connection with the examination giving me cause to believe that in any material respect: 1. accounting records were not kept in respect of the Trust as required by section 130 of the Act; or 2. the accounts do not accord with those records; or 3. the accounts do not comply with the applicable requirements concerning the form and content of accounts set out in the Charities (Accounts and Reports) Regulations 2008 other than any requirement that the accounts give a true and fair view which is not a matter considered as part of an independent examination. I have no concerns and have come across no other matters in connection with the examination to which attention should be drawn in this report in order to enable a proper understanding of the accounts to be reached. S G POCOCK FCCA BSR Bespoke Chartered Accountants Linden House Linden Close Tunbridge Wells Kent TN4 8HH 21 December 2022 Page 4 ## **BALMAIN ENVIRONMENTAL CONSERVATION TRUST** ## **STATEMENT OF FINANCIAL ACTIVITIES for the year ended 5 April 2022** |Notes
**INCOME AND ENDOWMENTS FROM**
Investment income
2
**EXPENDITURE ON**
**Charitable activities**
3
Rental activities
Professional Fees
Finance costs
Overheads
Research
Second Chance
Free Mind
WWT
GWCT
The British Red Cross
Surfers Against Sewage
Kew
The Light Dragoons
Home-Start
Conservation Zambezi
The Longford Scholars
The RNLI
Conservation South Luangwa
The Trussell Trust
Help For Heroes
Other
**Total**
Net gains on investments
**NET INCOME/(EXPENDITURE)**
**RECONCILIATION OF FUNDS**
**Total funds brought forward**
**TOTAL FUNDS CARRIED FORWARD**|**5.4.22**
**Unrestricted**
**fund**
**£**
**31,990**
**1,842**
**15,223**
**3,603**
**31,164**
**15,443**
**3,000**
**1,000**
**-**
**-**
**2,000**
**1,000**
**1,000**
**-**
**-**
**1,000**
**1,000**
**-**
**-**
**1,000**
**1,000**
**3,244**
**82,519**
**18,414**
**(32,115)**
**3,204,280**
**3,172,165**|5.4.21
Total
funds
£
38,238| |---|---|---| |||1,266
19,996
5,167
26,694
4,088
3,000
2,000
3,000
1,000
2,000
1,000
1,000
1,000
1,000
2,000
2,000
1,000
1,000
-
-
3,055| |||81,266| |||191,857| |||148,829
3,055,451| |||3,204,280| The notes form part of these financial statements Page 5 ## **BALMAIN ENVIRONMENTAL CONSERVATION TRUST** ## **BALANCE SHEET 5 April 2022** |Notes
**FIXED ASSETS**
Tangible assets
9
Investments
10
**CURRENT ASSETS**
Prepayments and accrued income
Cash at bank
**CREDITORS**
Amounts falling due within one year
11
**NET CURRENT ASSETS**
**TOTAL ASSETS LESS CURRENT**
**LIABILITIES**
**NET ASSETS**
**FUNDS**
13
Unrestricted funds:
General fund
**TOTAL FUNDS**|**5.4.22**
**Unrestricted**
**fund**
**£**
**2,503,648**
**739,494**
**3,243,142**
**1,685**
**33,475**
**35,160**
**(106,137)**
**(70,977)**
**3,172,165**
**3,172,165**
**3,172,165**
**3,172,165**|5.4.21
Total
funds
£
2,217,734
893,521
3,111,255
1,169
108,599
109,768
(16,743)
93,025
3,204,280
3,204,280
3,204,280
3,204,280| |---|---|---| The financial statements were approved by the Board of Trustees and authorised for issue on 5 December 2022 and were signed on its behalf by: I Balmain - Trustee D S Balmain - Trustee The notes form part of these financial statements Page 6 **BALMAIN ENVIRONMENTAL CONSERVATION TRUST** ## **NOTES TO THE FINANCIAL STATEMENTS for the year ended 5 April 2022** ## **1. ACCOUNTING POLICIES** ## **Basis of preparing the financial statements** The financial statements of the charity, which is a public benefit entity under FRS 102, have been prepared in accordance with the Charities SORP (FRS 102) 'Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) (effective 1 January 2019)', Financial Reporting Standard 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland' and the Charities Act 2011. The financial statements have been prepared under the historical cost convention, with the exception of investments which are included at market value, as modified by the revaluation of certain assets. Balmain Environmental Conservation Trust is a charity which is a charitable incorporated organisation and is registered in England and Wales and with the Charity Commission. The principal places of business are Ashbrooke, West Bourton, Gillingham, Dorset SP8 5PF and 24 Potley Hill Road, Yateley, Hampshire, GU46 6AE. The charity is a public benefit entity. The financial statements cover only the charitable incorporated organisation. The presentation currency in these financial statements is pounds sterling. The charity has taken advantage of the following disclosure exemptions in preparing these financial statements, as permitted by FRS 102 'The Financial Reporting Standard applicable in the UK and Republic of Ireland': - the requirements of Section 7 Statement of Cash Flows; - the requirement of paragraph 3.17(d); - the requirements of paragraphs 11.42, 11.44, 11.45, 11.47, 11.48(a)(iii), 11.48(a)(iv), 11.48(b) and 11.48(c); - the requirements of paragraphs 12.26, 12.27, 12.29(a), 12.29(b) and 12.29A; - the requirement of paragraph 33.7. ## **Critical accounting judgements and key sources of estimation uncertainty** In the application of the accounting policies, which are described below, management is required to make judgements, estimates and assumptions about the carrying values of assets and liabilities that are not readily apparent from other sources. The estimates and underlying assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates. The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised if the revision affects only that period, or in the period of the revision and future periods if the revision affects both current and future periods. ## **Income** All income is recognised in the Statement of Financial Activities once the charity has entitlement to the funds, it is probable that the income will be received and the amount can be measured reliably. ## **Expenditure** Liabilities are recognised as expenditure as soon as there is a legal or constructive obligation committing the charity to that expenditure, it is probable that a transfer of economic benefits will be required in settlement and the amount of the obligation can be measured reliably. Expenditure is accounted for on an accruals basis and has been classified under headings that aggregate all cost related to the category. Where costs cannot be directly attributed to particular headings they have been allocated to activities on a basis consistent with the use of resources. continued... Page 7 **BALMAIN ENVIRONMENTAL CONSERVATION TRUST** **NOTES TO THE FINANCIAL STATEMENTS - continued for the year ended 5 April 2022** ## **1. ACCOUNTING POLICIES - continued** ## **Expenditure** Grants offered subject to conditions which have not been met at the year end date are noted as a commitment but not accrued as expenditure. ## **Tangible fixed assets** Depreciation is provided on the following in order to write off each asset over its estimated useful life. Improvements to property - 10% on straight line basis Plant & machinery - 20% on reducing balance basis ## **Investment property** Investment property is shown at its most recent valuation. Any aggregate surplus or deficit arising from changes in value including any impairment of the value of the investment property is transferred to Unrestricted Funds. ## **Taxation** The charity is exempt from tax on its charitable activities. ## **Fund accounting** Unrestricted funds can be used in accordance with the charitable objectives at the discretion of the trustees. Restricted funds can only be used for particular restricted purposes within the objects of the charity. Restrictions arise when specified by the donor or when funds are raised for particular restricted purposes. Further explanation of the nature and purpose of each fund is included in the notes to the financial statements. ## **Research and development** Expenditure on research and development is written off in the year in which it is incurred. ## **Pension costs and other post-retirement benefits** The charity operates a defined contribution pension scheme. Contributions payable to the charity's pension scheme are charged to the Statement of Financial Activities in the period to which they relate. ## **Financial instruments** The charity enters into basic financial instruments that give rise to financial assets and financial liabilities including trade and other debtors, trade and other creditors, bank account balances, bank loans and other loans and borrowings and investments in certain non puttable and non convertible equity instruments. Debt instruments which are not payable or receivable within one year are initially accounted for at the transaction price and are subsequently accounted for at amortised cost using the effective interest method. Debt instruments payable and receivable within one year are measured at their undiscounted cash amounts. Where the debt instruments are treated as a financing transaction, then the financial asset or liability is measured at the present value of future cash flows based on a market rate of interest. Debt instruments which are treated as financial assets and accounted for at amortised cost are also assessed for impairment. Equity instruments are initially accounted for at transaction price. They are subsequently accounted for at cost unless they can be accounted for at fair value based on a readily available market price or fair value. Equity instruments which are treated as financial assets and accounted for at cost are also assessed for impairment. ## **Going concern** The trustees have made their own assessment of going concern and have a reasonable expectation that the charity has adequate resources to continue in operational existence for the foreseeable future and there are no material uncertainties that cast significant doubt on the charity's ability to continue as a going concern. continued... Page 8 **BALMAIN ENVIRONMENTAL CONSERVATION TRUST** ## **NOTES TO THE FINANCIAL STATEMENTS - continued for the year ended 5 April 2022** ## **2. INVESTMENT INCOME** |**INVESTMENT INCOME**||| |---|---|---| |Rents received
Dividends per portfolio
Interest per portfolio|**5.4.22**
**£**
**700**
**29,683**
**1,607**
**31,990**|5.4.21
£
1,776
34,728
1,734| |||38,238| ## **3. CHARITABLE ACTIVITIES COSTS** |**CHARITABLE ACTIVITIES COSTS**||| |---|---|---| |Rental activities
Professional Fees
Finance costs
Overheads
Research
Second Chance
Free Mind
The British Red Cross
Surfers Against Sewage
Kew
Conservation Zambezi
The Longford Scholars
The Trussell Trust
Help For Heroes|Grant
Support
Direct
funding of
costs (see
Costs
activities
note 4)
£
£
£
**1,842**
**-**
**-**
**8,703**
**-**
**6,520**
**3,603**
**-**
**-**
**27,741**
**-**
**3,423**
**15,443**
**-**
**-**
**-**
**3,000**
**-**
**-**
**1,000**
**-**
**-**
**2,000**
**-**
**-**
**1,000**
**-**
**-**
**1,000**
**-**
**-**
**1,000**
**-**
**-**
**1,000**
**-**
**-**
**1,000**
**-**
**-**
**1,000**
**-**
**57,332**
**12,000**
**9,943**|Totals
£
**1,842**
**15,223**
**3,603**
**31,164**
**15,443**
**3,000**
**1,000**
**2,000**
**1,000**
**1,000**
**1,000**
**1,000**
**1,000**
**1,000**| |||**79,275**| **4. SUPPORT COSTS** ||Governance| |---|---| ||costs| ||£| |Professional Fees|**6,520**| |Overheads|**3,423**| ||**9,943**| continued... Page 9 **BALMAIN ENVIRONMENTAL CONSERVATION TRUST** ## **NOTES TO THE FINANCIAL STATEMENTS - continued for the year ended 5 April 2022** ## **5. TRUSTEES' REMUNERATION AND BENEFITS** ||**5.4.22**|5.4.21| |---|---|---| ||**£**|£| |Trustees' salaries|**43,804**|54,182| |Trustees' social security|**824**|2,265| |Trustees' pension contributions to defined benefit schemes|**3,000**|3,000| |||| ||**47,628**|59,447| |||| The charity paid IDS Balmain a salary of £43,804 in 2022 (2021: £54,182) and £3,000 (2021: £3,000) in respect of employer pension contribution for technical and alternative energy research and project management. The employment was permitted under the provisions of the Charity's trust deed. ## **Trustees' expenses** Meeting and travel expenses of £399 (2021: £nil) were paid to 4 Trustees. ## **6. STAFF COSTS** The average monthly number of employees during the year was as follows: ## **7.** |Trustee who is employed
No employees received emoluments in excess of £60,000.
**COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES**
**INCOME AND ENDOWMENTS FROM**
Investment income
**EXPENDITURE ON**
**Charitable activities**
Rental activities
Professional Fees
Finance costs
Overheads
Research
Second Chance
Free Mind
WWT
GWCT
The British Red Cross
Surfers Against Sewage
Kew
The Light Dragoons
Home-Start|**5.4.22**
**1**|5.4.21
1
Unrestricted
fund
£
38,238
1,266
19,996
5,167
26,694
4,088
3,000
2,000
3,000
1,000
2,000
1,000
1,000
1,000
1,000| |---|---|---| continued... Page 10 **BALMAIN ENVIRONMENTAL CONSERVATION TRUST** ## **NOTES TO THE FINANCIAL STATEMENTS - continued for the year ended 5 April 2022** ## **7. COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES - continued** |Conservation Zambezi
The Longford Scholars
The RNLI
Conservation South Luangwa
Other
**Total**
Net gains on investments
**NET INCOME**
**RECONCILIATION OF FUNDS**
**Total funds brought forward**
**TOTAL FUNDS CARRIED FORWARD**|Unrestricted
fund
£
2,000
2,000
1,000
1,000
3,055| |---|---| ||81,266| ||191,857| ||148,829
3,055,451| ||3,204,280| ## **8. INVESTMENT MANAGEMENT FEES** The following amounts were paid in respect of investment management fees: ||**5.4.22**|5.4.21| |---|---|---| ||**£**|£| |||| |Investment management fees|**8,703**|10,829| |||| continued... Page 11 **BALMAIN ENVIRONMENTAL CONSERVATION TRUST** ## **NOTES TO THE FINANCIAL STATEMENTS - continued for the year ended 5 April 2022** ## **9. TANGIBLE FIXED ASSETS** |**TANGIBLE FIXED ASSETS**|||| |---|---|---|---| |**COST**
At 6 April 2021
Additions
At 5 April 2022
**DEPRECIATION**
At 6 April 2021
Charge for year
At 5 April 2022
**NET BOOK VALUE**
At 5 April 2022
At 5 April 2021|Freehold
property
£
**2,215,777**
**289,158**
**2,504,935**
**3,783**
**2,096**
**5,879**
**2,499,056**
2,211,994|Plant and
machinery
£
**12,024**
**-**
**12,024**
**6,284**
**1,148**
**7,432**
**4,592**
5,740|Totals
£
**2,227,801**
**289,158**| ||||**2,516,959**| ||||**10,067**
**3,244**| ||||**13,311**| ||||**2,503,648**| ||||2,217,734| Ashbrooke, West Bourton, Dorset is being refurbished with both the cost of the purchase of £752,865 and refurbishment work of £699,312 being included as a tangible fixed asset. The market value in its unfinished state as at 5 April 2022 is not thought to be less than the amounts paid. A further property, 24 Potley Hill Road, Yateley is also being refurbished with both the cost of the purchase of £688,939 and refurbishment work of £357,940 being included as a tangible fixed asset. The market value in its unfinished state as at 5 April 2022 is not thought to be less than the amounts paid. ## **10. FIXED ASSET INVESTMENTS** |**FIXED ASSET INVESTMENTS**|| |---|---| ||Listed| ||investments| ||£| |**MARKET VALUE**|| |At 6 April 2021|**893,521**| |Additions|**200,009**| |Disposals|**(359,607)**| |Revaluations|**5,571**| |At 5 April 2022|**739,494**| |**NET BOOK VALUE**|| |At 5 April 2022|**739,494**| |At 5 April 2021|893,521| There were no investment assets outside the UK. continued... Page 12 **BALMAIN ENVIRONMENTAL CONSERVATION TRUST** ## **NOTES TO THE FINANCIAL STATEMENTS - continued for the year ended 5 April 2022** ## **10. FIXED ASSET INVESTMENTS - continued** Cost or valuation at 5 April 2022 is represented by: |||**Listed**| |---|---|---| |||**investments**| |||**£**| |Valuation in|2022|**96,936**| |Cost||**642,558**| |||**739,494**| If fixed asset investments had not been revalued they would have been included at the following historical cost: ||**5.4.22**|5.4.21| |---|---|---| ||**£**|£| |Cost|**642,558**|749,651| Fixed asset investments were valued on an open market basis on 5 April 2022 by Charles Stanley & Co. Limited. The Trust has a portfolio of equity and debt investments on which it receives investment management advice and which are exposed to stock market risk. ## **11. CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR** |**CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR**||| |---|---|---| |Bank loans and overdrafts (see note 12)
Trade creditors
Taxation and social security
Other creditors|**5.4.22**
**£**
**95,467**
**159**
**1,054**
**9,457**
**106,137**|5.4.21
£
-
6,845
4,738
5,160| |||16,743| Included within creditors is deferred income of £2,100 (2021: £nil) which relates to rental income received in advance. ## **12. LOANS** An analysis of the maturity of loans is given below: ||**5.4.22**|5.4.21|| |---|---|---|---| ||**£**|£|| |Amounts falling due within one year on demand:|||| |Bank overdrafts|**95,467**||-| continued... Page 13 ## **BALMAIN ENVIRONMENTAL CONSERVATION TRUST** ## **NOTES TO THE FINANCIAL STATEMENTS - continued for the year ended 5 April 2022** ## **13. MOVEMENT IN FUNDS** |**Unrestricted funds**
General fund
**TOTAL FUNDS**
Net movement in funds, included in the above are as follows:
Incoming
resources
£
**Unrestricted funds**
General fund
**31,990**
**TOTAL FUNDS**
**31,990**|At 6.4.21
£
**3,204,280**
**3,204,280**
Resources
expended
£
**(82,519)**
**(82,519)**|Net
movement
in funds
£
**(32,115)**
**(32,115)**
Gains and
losses
£
**18,414**
**18,414**|At
5.4.22
£
**3,172,165**
**3,172,165**
Movement
in funds
£
**(32,115)**
**(32,115)**| |---|---|---|---| ## **Comparatives for movement in funds** |At 6.4.20
£
**Unrestricted funds**
General fund
3,055,451
**TOTAL FUNDS**
3,055,451
Comparative net movement in funds, included in the above are as follows:
Incoming
Resources
resources
expended
£
£
**Unrestricted funds**
General fund
38,238
(81,266)
**TOTAL FUNDS**
38,238
(81,266)||Net
movement
in funds
£
148,829
148,829
Gains and
losses
£
191,857
191,857|At
5.4.21
£
3,204,280
3,204,280
Movement
in funds
£
148,829
148,829| |---|---|---|---| ||||| ||||| continued... Page 14 **BALMAIN ENVIRONMENTAL CONSERVATION TRUST** ## **NOTES TO THE FINANCIAL STATEMENTS - continued for the year ended 5 April 2022** ## **13. MOVEMENT IN FUNDS - continued** A current year 12 months and prior year 12 months combined position is as follows: |**Unrestricted funds**
General fund
**TOTAL FUNDS**|At 6.4.20
£
3,055,451
3,055,451|Net
movement
in funds
£
116,714
116,714|At
5.4.22
£
3,172,165
3,172,165| |---|---|---|---| A current year 12 months and prior year 12 months combined net movement in funds, included in the above are as follows: ||Incoming|Resources|Gains and|Movement| |---|---|---|---|---| ||resources|expended|losses|in funds| ||£|£|£|£| |**Unrestricted funds**||||| |General fund|70,228|(163,785)|210,271|116,714| |**TOTAL FUNDS**|70,228|(163,785)|210,271|116,714| ## **14. RELATED PARTY DISCLOSURES** In accordance with authority contained within the charity's constitution payments were made in respect of professional services provided by the charity by trustees and connected parties as follows: |||2022|2021| |---|---|---|---| |Name of Trustee or related party|||| |IDS Balmain|Salary|43,804|54,182| |IDS Balmain|Social Security|824|2,265| |IDS Balmain|Pension contributions|3,000|3,000| Page 15 continued... **BALMAIN ENVIRONMENTAL CONSERVATION TRUST** ## **NOTES TO THE FINANCIAL STATEMENTS - continued for the year ended 5 April 2022** ## **15. FINANCIAL INSTRUMENTS** The company has the following financial instruments: |||2022|||2021|| |---|---|---|---|---|---|---| ||Equity||Debt|Equity||Debt| |Financial assets measured at fair value|739,494|||893,521||| |Financial assets measured at amortised cost|||33,475|||108,599| |Financial liabilities measured at amortised||||||| |cost|||(95,626)|||(5,552)| Financial assets measured at fair value represent the charity's investment portfolio. The financial assets and liabilities at amortised cost represent the charity's short term assets and liabilities as the Charity's working capital requirements. Page 16 **BALMAIN ENVIRONMENTAL CONSERVATION TRUST** ## **DETAILED STATEMENT OF FINANCIAL ACTIVITIES for the year ended 5 April 2022** ||5.4.22|5.4.21| |---|---|---| ||£|£| |**INCOME AND ENDOWMENTS**||| |**Investment income**||| |Rents received|**700**|1,776| |Dividends per portfolio|**29,683**|34,728| |Interest per portfolio|**1,607**|1,734| ||**31,990**|38,238| |**Total incoming resources**|**31,990**|38,238| |**EXPENDITURE**||| |**Charitable activities**||| |Rates and water|**417**|312| |Insurance|**1,592**|1,668| |Light and heat|**5,601**|3,908| |Upkeep and repair|**20,131**|19,072| |Fees re rental property|**1,842**|-| |Research|**15,443**|4,088| |Portfolio management|**8,703**|10,829| |Bank interest|**3,603**|5,167| |Grants to institutions|**12,000**|21,000| ||**69,332**|66,044| |**Other**||| |Improvements to property|**2,096**|1,620| |Plant and machinery|**1,148**|1,435| ||**3,244**|3,055| |**Support costs**||| |**Governance costs**||| |Trustees' pension contributions|**3,000**|3,000| |Trustees' expenses|**399**|-| |Postage and stationery|**24**|-| |Legal fees|**592**|3,359| |Independent Examination|**800**|800| |Accountancy|**5,128**|5,008| ||**9,943**|12,167| |Total resources expended|**82,519**|81,266| |**Net expenditure before gains and losses**|**(50,529)**|(43,028)| This page does not form part of the statutory financial statements Page 17 **BALMAIN ENVIRONMENTAL CONSERVATION TRUST** ## **DETAILED STATEMENT OF FINANCIAL ACTIVITIES for the year ended 5 April 2022** ||5.4.22|5.4.21| |---|---|---| ||£|£| |**Realised recognised gains and losses**||| |Realised gains/(losses) on fixed asset investments|**12,843**|2,372| |Unrealised gains / (losses)|**5,571**|189,485| |**Net (expenditure)/income**|**(32,115)**|148,829| This page does not form part of the statutory financial statements Page 18