| Page | |||
|---|---|---|---|
| Reference and administrative | details ofthe Charity, | its Trustees and advisers | |
| Trustees' report |
2-6 | ||
| Independent examiner's report |
|||
| Statement offinancial activities | |||
| Balance sheet | |||
| Statement ofcash flows | 10 | ||
| Notes to the financial statements | 11-21 |
| Unrestricted | Total | Total | |||||
|---|---|---|---|---|---|---|---|
| funds | funds | funds | |||||
| 2023 | 2023 | 2022 | |||||
| Note | E | E | |||||
| Income from: | |||||||
| Donations and |
legacies | 576,590 | 576,590 | 610,815 | |||
| Investments | 5,629 | 5,629 | 4,135 | ||||
| Total income | 582,219 | 582,219 | 614,950 | ||||
| Expenditure on: |
|||||||
| Raising funds | 62,957 | 62,957 | 48,612 | ||||
| Charitable activities |
677,919 | 677,919 | 134,587 | ||||
| Total expenditure | 740,876 | 740,876 | 183,199 | ||||
| Net (expenditure)/income | before net losses on | ||||||
| investments | (158,657) | (158,657) | 431,751 | ||||
| Net losses on | investments | (17,529) | (17,529) | (5,726) | |||
| Net movement | in funds | (176,186) | (176,186) | 426,025 | |||
| Reconciliation | offunds: | ||||||
| Total funds brought | forward | 1,069,612 | 1,069,612 | 643,587 | |||
| Net movement | in funds | (176,186) | (176,186) | 426,025 | |||
| Total funds carried forward | 893,426 | 893,426 | 1,069,612 |
| BALANCE SHEET | BALANCE SHEET | ||||||
|---|---|---|---|---|---|---|---|
| AS AT 31 MARCH 2023 | |||||||
| 2023 | 2022 | ||||||
| Note | |||||||
| Fixed assets | |||||||
| Investments | 231313 | 245,969 | |||||
| 231313 | 245,969 | ||||||
| Current assets | |||||||
| Debtors | 39,316 | 38,569 | |||||
| Cash at bank | and | in hand | 627,297 | 79'/, 074 | |||
| 666,613 | 829,643 | ||||||
| Creditors: amounts | falling due within one | ||||||
| year | 10 | (4,500) | (6,000) | ||||
| Net current | assets | 662,113 | 823,643 | ||||
| Total assets | less | current liabilities | 893,426 | 1,069,6'/2 | |||
| Total net assets | 893,426 | 1,069,612 | |||||
| Charity funds | |||||||
| Unrestricted | funds | ||||||
| General funds | 893,426 | 1,069,612 | |||||
| Total unrestricted | funds | 893,426 | 1,069,612 | ||||
| Total funds | 893,426 | 1,069,6'/2 |
| 2023 | 2022 | |||||
|---|---|---|---|---|---|---|
| Cash flows from operating | activities | |||||
| Net cash | used in operating |
activities | (166,534) | 428,858 | ||
| Cash flows from investing | activities | |||||
| Dividends, | interests and rents from investments |
5,629 | 4,135 | |||
| Proceeds | from sale of investments | 25,222 | 29,779 | |||
| Purchase | of investments | (39,033) | (1'/, 301) | |||
| Movement | in cash held on investment | 10,939 | ('/9, 754) | |||
| Net cash | provided by investing activities |
2,757 | 2,859 | |||
| Change in cash and cash |
equivalents | in | the year | (163,777) | 431,717 | |
| Cash and | cash equivalents | at the beginning | ofthe year | 791,074 | 359,357 | |
| Cash and | cash equivalents | at the end | of | the year | 627,297 | 79'/, 074 |
| Unrestricted | Total | |
|---|---|---|
| funds | funds | |
| 2023 | 2023 | |
| Donations | 543,680 | 543,680 |
| Gift aid | 32,910 | 32,910 |
| 576,590 | 576,590 | |
| Unrestricted | Total | |
| funds | funds | |
| 2022 | 2022 | |
| Donations | 575,744 | 575,744 |
| Gift aid | 35,071 | 35,071 |
| 610,815 | 610,815 |
| Unrestricted | Total | ||||
|---|---|---|---|---|---|
| funds | funds | ||||
| 2023 | 2023 | ||||
| Fundraising costs |
2,227 | 2,227 | |||
| Bank and investment | management | fees | 2,712 | 2,712 | |
| Wages and salaries | 51,929 | 51,929 | |||
| National insurance |
contributions | 4,904 | 4,904 | ||
| Pension costs | 1,185 | 1,185 | |||
| 62,957 | 62,957 | ||||
| Unrestricted | Total | ||||
| funds | funds | ||||
| 2022 | 2022 | ||||
| Fundraising costs |
2,462 | 2,462 | |||
| Bank and investment | management | fees | 2,852 | 2,852 | |
| Wages and salaries | 39,672 | 39,672 | |||
| National insurance |
contributions | 2,893 | 2,893 | ||
| Pension costs | 733 | 733 | |||
| 48,672 | 48,672 |
| Activities | ||||||
|---|---|---|---|---|---|---|
| undertaken | Support | Total | ||||
| directly | costs | funds | ||||
| 2023 | 2023 | 2023 | ||||
| Expenditure | on charitable | activities | 670,230 | 7,689 | 677,919 | |
| Activities | ||||||
| undertaken | Support | Total | ||||
| directly | costs | funds | ||||
| 2022 | 2022 | 2022 | ||||
| Expenditure | on charitable | activities | 120,128 | 14,459 | 134,587 | |
| Analysis of | direct costs | |||||
| Total | Total | |||||
| funds | funds | |||||
| 2023 | 2022 | |||||
| f. | ||||||
| Donations | to | Future Hope | (India) | 656,000 | 115,300 | |
| Volunteer expenses | 14,230 | 4,828 | ||||
| 670,230 | 120,128 | |||||
| Analysis of | support costs | |||||
| Total | Total | |||||
| funds | funds | |||||
| 2023 | 2022 | |||||
| Audit fee | 2,334 | 6,000 | ||||
| Governance | and other costs | 855 | 8,459 | |||
| Accountancy | fees | 2,400 | ||||
| Independent | examination | fees | 2,100 | |||
| 7,689 | 14,459 |
| -L -), and a Staff costs |
ccountancy | services of | F2,400 (2022- E-). | ||
|---|---|---|---|---|---|
| 2023 | 2022 | ||||
| Wages and | salaries | 51,929 | 39,672 | ||
| Social security costs | 4,904 | 2,893 | |||
| Contribution | to defined | contribution | pension schemes | 1,185 | 733 |
| 58,018 | 43,298 |
| 2023 | 2022 |
|---|---|
| No. | No. |
| Listed | |
|---|---|
| investments | |
| Cost or valuation | |
| At 1 April 2022 | 245,969 |
| Additions | 39,033 |
| Disposals | (25,222) |
| Revaluations | (17,528) |
| Transfers between classes |
(10,939) |
| At 31 March 2023 | 231313 |
| Net book value | |
| At 31 March 2023 | 231313 |
| At 31March 2022 | 245,969 |
| 2023 | 2022 | |||
|---|---|---|---|---|
| UK Equities | 44,587 | 55,824 | ||
| Global/Overseas | Equities | 99,278 | 108,199 | |
| UK Bond funds | 35,433 | 41,0/1 | ||
| Global/Overseas | Bond funds | 6,839 | 8,061 | |
| Property - UK investment | fund | 4,588 | 5,919 | |
| Commodities | 12,462 | |||
| Other investments | 9,329 | |||
| Cash | 16,016 | 26,955 | ||
| Total | 228,532 | 245,969 |
| The following investment 31 March 2023: |
s represented more than 5%o |
fthe total market value ofthe investme | nts held at |
|---|---|---|---|
| 2023 | 2022 | ||
| Evenlode Income Fund |
12,184 | ||
| Baillie Gifford American | W1 | 10,897 | 15,338 |
| Artemis US Select |
12,015 | 13,642 | |
| Fidelity UK Moneybuilder | Inc | 13,657 | 16,120 |
| JP Morgan US Equity Income | 11,430 | 11,949 | |
| Cash | 16,016 | 26,955 |
| 2023 | 2022 | |
|---|---|---|
| Due within one year | ||
| Other debtors | 39,316 | 38,569 |
| 39,316 | 38,569 |
| 2023 | 2022 |
|---|---|
| 4,500 | 6,000 |
| Stateme | nt o | ffunds - curr | ent year | ||||
|---|---|---|---|---|---|---|---|
| Balance at | |||||||
| Balance at 1 | Gains/ | 31 March | |||||
| April 2022 | Income | Expenditure | (Losses) | 2023 | |||
| Unrestricted | funds | ||||||
| General | Funds | 1,069,612 | 582,219 | (740,876) | (17,529) | 893,426 |
| Balance at | ||||||||
|---|---|---|---|---|---|---|---|---|
| Balance at | Gains' | 31March | ||||||
| 1 | April 2021 | Income | Expenditure | (Losses) | 2022 | |||
| Unrestricted | funds | |||||||
| General | Funds | 643,587 | 614,950 | (183,199) | (5,726) | 1,069,612 |
| Analysis ofnet assets between funds - current ye | ar | |
|---|---|---|
| Unrestricted | Total | |
| funds | funds | |
| 2023 | 2023 | |
| f. | f. | |
| Fixed asset investments | 231,313 | 231,313 |
| Current assets | 666,613 | 666,613 |
| Creditors due within one year | (4,500) | (4,500) |
| Total | 893,426 | 893,426 |
| 12. | Analysis of net assets between funds | Analysis of net assets between funds | Analysis of net assets between funds | Analysis of net assets between funds | (continued) | (continued) | (continued) | (continued) | ||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Analysis ofnet assets between funds | - prior year | |||||||||||
| Unrestricted | Total | |||||||||||
| funds | funds | |||||||||||
| 2022 | 2022 | |||||||||||
| Fixed asset investments | 245,969 | 245,969 | ||||||||||
| Current assets | 829,643 | 829,643 | ||||||||||
| Creditors due within | one year | (6,000) | (6,000) | |||||||||
| Total | 1,069,612 | 1,069,612 | ||||||||||
| 13. | Reconciliation of |
net movement | in funds | to | net | cash flow | from | operating | activities | |||
| 2023 | 2022 | |||||||||||
| Net income/expenditure for |
the | year | (as | per | Statement | of | Financial | |||||
| Activities) | (176,186) | 426,025 | ||||||||||
| Adjustments for: |
||||||||||||
| (Gains)/losses on investments |
17,528 | 5,726 | ||||||||||
| Dividends, interests |
and rents | from investments | (5,629) | (4,135) | ||||||||
| Decrease/(increase) | in debtors | (747) | 2,488 | |||||||||
| Decrease in creditors |
(1,500) | (1,246) | ||||||||||
| Net cash provided | by/(used | in) operating | activities | (166,534) | 428,858 | |||||||
| 14. | Analysis ofcash and cash equivalents | |||||||||||
| 2023 | 2022 | |||||||||||
| Cash in hand | 627,297 | 791,074 | ||||||||||
| Total cash and cash equivalents | 627,297 | 791,074 |
| At 1 April | At 31 March | |||||||
|---|---|---|---|---|---|---|---|---|
| 2022 | Cash flows | 2023 | ||||||
| Cash | at | bank | and | in | hand | 791,074 | (163,777) | 627,297 |