| Page | ||||
|---|---|---|---|---|
| Report ofthe | Trustees | 1 ic | 3 | |
| Independent | Examiner's | Report | ||
| Statement of | Financial | Activities | ||
| Balance Sheet | ||||
| Notes to the | Financial Statements | 7 io | 11 |
| for the year ended | 5th April 20 | 23 | |||
|---|---|---|---|---|---|
| 2023 | 2022 | ||||
| Unrestricted | Total | ||||
| Notes | fund E |
fundsf | |||
| INCOME AND ENDOWMENTS | FROM | ||||
| Donations and legacies |
67,839 | ||||
| Investment income |
170004 | 143,990 | |||
| Total | 170004 | 211,829 | |||
| EXPENDITURE ON | |||||
| Raising funds | 42,117 | 39,905 | |||
| Charitable activities |
|||||
| Medical Research | & Care | 161,000 | 10,000 | ||
| Vulnerable Children |
(116,007) | ||||
| Local Grants | 98,200 | 10,635 | |||
| Youth Support | 59,680 | ||||
| Other | 7,759 | 9,202 | |||
| Total | 368,706 | ~46,265) | |||
| Net gains/(losses) | on investments | ~574,902) | 781 475 | ||
| NET INCOME/(EXPENDITURE) | (773,564) | 439,569 | |||
| RECONCILIATION | OF FUNDS | ||||
| Total funds brought | forward | 8,976,768 | 8,5375199 | ||
| TOTAL FUNDS CARRIED FORWARD | 0,203204 | 8,976,768 |
| The J F Brignall Charita Balance Sheet 5th April 2023 |
ble Trust CIO |
||
|---|---|---|---|
| 2023 | 2022 | ||
| Unrestricted | Total | ||
| fund | funds | ||
| Notes | 6 | 6 | |
| FIXEDASSETS | |||
| Investments | 10 | 7,757,209 | 8,267,209 |
| CURRENT ASSETS | |||
| Debtors | 19,811 | 1,253 | |
| Cash at bank | 529,824 | 865,267 | |
| 549,635 | 866,520 | ||
| CREDITORS | |||
| Amounts falling due within one year |
12 | (103,640) | (156,961) |
| NET CURRENT ASSETS | 445,995 | 709,559 | |
| TOTAL ASSETSLESSCURRENT | |||
| LIABILITIES | 8,203,204 | 8,976,768 | |
| NET ASSETS | 8.282,264 | 8,876,768 | |
| FUNDS | 13 | ||
| Unrestricted funds |
8,203,204 | 8,976,768 | |
| TOTAL FUNDS | 8,203,204 | 8,976,768 |
| for t | he year ended | 5th April 2023 | 5th April 2023 | |||
|---|---|---|---|---|---|---|
| 2. | DONATIONS | AND LEGACIES | ||||
| 2023 | 2022 | |||||
| F | 8 | |||||
| Legacies | 67,839 | |||||
| 3. | INVESTMENT | INCOME | ||||
| 2023 | 2022 | |||||
| Fixed interest | 53,953 | 40,408 | ||||
| Dividends | 103,975 | 98,463 | ||||
| Other | 12,166 | 5,119 | ||||
| 170,094 | 143,990 | |||||
| 4. | RAISING FUNDS | |||||
| Investment | management | costs | ||||
| 2023 | 2022 | |||||
| 6 | E | |||||
| Portfolio management | 42,117 | 39,905 |
| GRANTS PAYABL | E | ||
|---|---|---|---|
| 2023 | 2022 | ||
| Medical Research | & Care | 161,000 | 10,000 |
| Vulnerable Children |
(1I6,007) | ||
| Local Grants | 98,200 | 10,635 | |
| Youth Support | 59,680 | ||
| 318,880 | ~95,372) |
| The total | grants paid to institutions |
during the yea | r was as | follows: | |||
|---|---|---|---|---|---|---|---|
| Committed | for | Total | |||||
| Committed | future periods | recognised in |
|||||
| brought | forward | Paid in year f |
f | year f |
|||
| Cat Zero | 38,200 | 38,200 | |||||
| Old School | 20,000 | 20,000 | 10,000 | 10,000 | |||
| Middle Child |
42,680 | 42,680 | |||||
| University | of Hull | 27,000 | 54,000 | 81,000 | |||
| Run With | It | 10,000 | 10,000 | ||||
| Laser Trust Fund Moghissi | 10,000 | 10,000 | |||||
| HDCA | 7,000 | 7,000 | |||||
| House of | Light | 35,000 | 35,000 | 70,000 | |||
| HEY Smile | 50,000 | 50,000 | |||||
| 20 000 | 239880 | 99 | 000 | 318880 |
| SUPPORT COSTS | ||||
|---|---|---|---|---|
| Governance | ||||
| Finance | costs | Totals | ||
| E | 6 | 6 | ||
| Other resources expended | 125 | ~7634 | 7,759 | |
| NET INCOME/(EXPENDITURE) | ||||
| Net income/(expenditure) | is stated after charging/(crediting): | |||
| 2023 6 |
2022f | |||
| Independent examiner's |
fee | ~3830 | 5,125 |
| FIXEDASSET INVESTMENTS | |||
|---|---|---|---|
| Equities | |||
| Fixed | and other | ||
| interest | holdings | Totals | |
| 8 | 8 | ||
| MARKET VALUE | |||
| At 6th April 2022 | 2,445,574 | 5,821,635 | 8,267,209 |
| Additions | 1,325,629 | 1,764,733 | 3,090,362 |
| Disposals Revaluations |
(1,360,982) 113,924 |
(1,780,690) ~572,6741 |
(3,141,672) ~458,688 |
| At 5th April 2023 | 2,524,145 | ~,233,064 | 7,757 299 |
| NET BOOK VALUE | |||
| At 5th April 2023 | 2524,145 | 0233984 | 7707,299 |
| At 5th April 2022 | 2445074 | 5, ,821,,636 | 8.267,209 |
| Investments at market value |
comprise: | |||
|---|---|---|---|---|
| UK | Overseas | 2022 | 2022 | |
| 6 | 6 | 6 | ||
| Equities | 1,712,627 | 3,520,437 | 5,233,064 | 5,621,635 |
| Securities | 425,145 | 2,099,000 | 2,524,145 | 2,445,574 |
| Total market value | 2,137,772 | 5,619,437 | 7,757,209 | 8,267,209 |
| for the | year ended | 5th April 2023 | 5th April 2023 | 5th April 2023 | 5th April 2023 | 5th April 2023 | |||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 11. | DEBTORS:AMOUNTS | FALLING DUE WITHIN ONE YEAR | |||||||||||
| 2023 | 2022 | ||||||||||||
| E | 5 | ||||||||||||
| Other debtors | 19,811 | 1,253 | |||||||||||
| 12. | CREDITORS: | AMOUNTS | FALLING DUE WITHIN | ONE | YEAR | ||||||||
| 2023 | 2022 | ||||||||||||
| 6 | |||||||||||||
| Grants committed | 99,000 | 20,000 | |||||||||||
| Other creditors | 4,640 | 136,961 | |||||||||||
| 103,640 | 156,961 | ||||||||||||
| Movement in |
recognised | grant commitments | during | the year: | |||||||||
| Charitable | |||||||||||||
| commitments | |||||||||||||
| accrued | |||||||||||||
| 6 | |||||||||||||
| Grant commitments | at 5 | April | 2022 | 20,000 | |||||||||
| Previous grant |
commitments | paid during the year | (20,000) | ||||||||||
| Grant commitment | made | during the year | 99,000 | ||||||||||
| Grant commitments | at 5 | April | 2023 | 99,000 | |||||||||
| 13. | MOVEMENT | IN FUNDS | |||||||||||
| Net | |||||||||||||
| movement | At | ||||||||||||
| At | 6/4/22 | in funds | 5/4/23 | ||||||||||
| 5 | 5 | ||||||||||||
| Unrestricted | funds | ||||||||||||
| General fund |
8,976,768 | (773,564) | 8,203,204 | ||||||||||
| TOTAL FUNDS | |||||||||||||
| Net movement | in funds, | included in the above are as follows: |
|||||||||||
| Incoming | Resources | Gains and | Movement | ||||||||||
| resources | expended | losses | in funds | ||||||||||
| 6 | 8 | E | 8 | ||||||||||
| Unrestricted | funds | ||||||||||||
| General fund |
170,094 | (368,756) | (574,902) | (773,564) | |||||||||
| TOTAL FUNDS | ~170 | 094 | ~368756) | ~574 902 | ~773,564) |
| Compar | atives | for movement in funds |
|||
|---|---|---|---|---|---|
| Net | |||||
| movement | At | ||||
| At 6/4/21 | in funds | 5/4/22 | |||
| E | |||||
| Unrestricted | funds | ||||
| General | fund | 8,537,199 | 439,569 | 8,976,768 | |
| TOTAL | FUNDS | 8,537,199 | 439,569 | 8,976,768 |
| Compara | tive | net movement in fu |
nds, included in the above |
are as follows: | ||
|---|---|---|---|---|---|---|
| Incoming | Resources | Gains and | Movement | |||
| resources | expended | losses | in funds | |||
| 6 | 6 | 8 | ||||
| Unrestricted | funds | |||||
| General | fund | 211,829 | 46,265 | 181,475 | 439,569 | |
| TOTAL | FUNDS | 211,829 | 46,265 | 181,475 | 439,569 |