| Page | ||||
|---|---|---|---|---|
| Report ofthe Trustees | 1 | to | 2 | |
| Independent Examiner's |
Report | |||
| Statement of Financial | Activities | |||
| Balance Sheet | ||||
| Notes to the Financial Statements | 6to12 | |||
| Detailed Statement of Financial Activities |
| FOR THE | YEAR ENDED 31 M | ARCH 2021 | ||
|---|---|---|---|---|
| 2021 | 2020 | |||
| Unrestricted | Total | |||
| fund | funds | |||
| Notes | E | |||
| INCOMING RESOURCES FRONI |
||||
| Investment income |
53,520 | 51,495 | ||
| RESOURCES EXPENDED ON | ||||
| Costs of generating funds |
16,099 | 20,795 | ||
| Charitable activities |
||||
| Charitable distributions |
20,000 | 38,353 | ||
| Advertising | 246 | |||
| Total | 36,099 | 59,394 | ||
| Net gains/(losses) on |
investments | 126,266 | ~57,808) | |
| NET INCOME/(EXPENDITURE) | 143,687 | (65,707) | ||
| RECONCILIATION OF FUNDS |
||||
| Total funds brought | forward | 1,117,101 | 1,182,808 | |
| TOTAL FUNDS CARRIED FORWARD | 1,260,788 | 1,117,101 |
| Balance Sheet. 31 MARCH 2021 |
|||
|---|---|---|---|
| 2021 | 2020 | ||
| Unrestricted | Total | ||
| fund | funds | ||
| Notes | E | ||
| FIXEDASSETS | |||
| Investments | 1,250,533 | 1,107,733 | |
| CURRENT ASSETS | |||
| Cash at bank | 13,255 | 12,368 | |
| CREDITORS | |||
| Amounts falling due within one year |
7 | (3,000) | (3,000) |
| NET CURRENT ASSETS | 10,255 | 9,368 | |
| TOTAL ASSETS LESSCURRENT | |||
| LIABILITIES | 1,260,788 | 1,117,101 | |
| NET ASSETS | 1,260,788 | 1,117,101 | |
| FUNDS | |||
| Unrestricted funds |
1,260,788 | 1,117,101 | |
| TOTAL FUNDS | 1,260,788 | 1,117,101 |
| 2. | INVESTME NT INCOME | |||||||||
| 2021 | 2020 | |||||||||
| E | ||||||||||
| Rental profit | 27,400 | 27,204 | ||||||||
| Dividend Income |
26,120 | 24,291 | ||||||||
| 53,520 | 51,495 | |||||||||
| 3. | COSTS OF GENERATING | FUNDS | ||||||||
| Costs ofgenerating | voluntary | income | ||||||||
| 2021 | 2020 | |||||||||
| E | E | |||||||||
| Support costs | 6,512 | 11,783 | ||||||||
| Investment management |
costs | |||||||||
| 2021 | 2020 | |||||||||
| Portfolio management | 9,587 | 9,012 | ||||||||
| Aggregate amounts |
16,099 | 20,795 | ||||||||
| 4. | TRUSTEES' REMUNERATION | AND BENEFITS | ||||||||
| Trustees' expenses | ||||||||||
| During the year under |
review | travelling | expenses | of F112.70 were | paid | to Mr A. Elston | ||||
| (2020:F2,182.60). | ||||||||||
| 5. | COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES |
| COMPARA | TIVES F |
OR THE STATEMENT OF FINANCIA | L ACTIVITIES |
|---|---|---|---|
| Unrestricted | |||
| fund | |||
| E | |||
| INCOMING | RESOURCES FROM | ||
| Investment | income | 51,495 | |
| RESOURCES EXPENDED ON | |||
| Costs of generating | funds | 20,795 | |
| Charitable | activities | ||
| Charitable | distributions | 38,353 | |
| Advertising | 246 | ||
| Total | 59,394 |
| F | F | OR THE YEAR ENDED 31 MARCH | 2021 | 2021 | |||
|---|---|---|---|---|---|---|---|
| COMPARATIVES | FOR | THE STATEMENT OF FINANCIAL | ACTIVITIES -continued | ||||
| Unrestricted | |||||||
| fund | |||||||
| Net gains/(losses) | on investments | E ~57,808) |
|||||
| NET INCOIVIE/(EXPENDITURE) | (65,707) | ||||||
| RECONCILIATION | OF FUNDS | ||||||
| Total funds | brought | forward | 1,182,808 | ||||
| TOTAL FUNDS CARRIED | |||||||
| FORWARD | 1,117,101 | ||||||
| 6. | FIXEDASSET INVESTMENTS | ||||||
| 2021 f |
2020 E |
||||||
| Shares | 607,735 | 481,468 | |||||
| Other | 642,798 | 626,265 | |||||
| 1,250,533 | 1,107,733 | ||||||
| Additional information |
as | follows: | |||||
| Listed | |||||||
| investments | |||||||
| MARKET VALUE | |||||||
| At 1 April 2020 | 481,468 | ||||||
| Additions | 91,397 | ||||||
| Disposals | (44,301) | ||||||
| Revaluations | 79,171 | ||||||
| At 31 March | 2021 | 607,735 | |||||
| NET BOOK | VALUE | ||||||
| At 31 March | 2021 | 607,735 | |||||
| At 31 March | 2020 | 481,468 | |||||
| There were | no investment | assets outside the UK. |
| Investments | (neithe | r listed nor unlisted) were a |
s follows: | |
|---|---|---|---|---|
| 2021 | 2020 | |||
| E | ||||
| Investment | properties | 580,001 | 580,001 | |
| Cash at Investment | broker | 62,797 | 46,264 | |
| 642,798 | 626,265 |
| CREDITORS | : AMOUNTS | FALLING DUE WITHIN ONE YEAR | ||
|---|---|---|---|---|
| 2021 | 2020 | |||
| E | E | |||
| Other creditors | 3,000 | 3,000 | ||
| MOVEMENT | IN FUNDS | |||
| Net | ||||
| movement | At | |||
| At 1.4.20 | in funds | 31.3.21 | ||
| E | E | |||
| Unrestricted | funds | |||
| General fund | 1,117,101 | 143,687 | 1,260,788 | |
| TOTAL FUNDS | 1,117,101 | 143,687 | 1,260,788 |
| Net mov | ement | in funds, include |
d in the above are as |
follows: | ||
|---|---|---|---|---|---|---|
| Incoming | Resources | Gains and | Movement | |||
| resources | expended | losses | in funds | |||
| E | E | E | E | |||
| Unrestricted | funds | |||||
| General | fund | 53,520 | (36,099) | 126,266 | 143,687 | |
| TOTAL | FUNDS | 53,520 | ~36,099) | 126,266 | 143,687 |
| Compar | atives | for movement in fu |
nds | |||
|---|---|---|---|---|---|---|
| Net | ||||||
| movement | At | |||||
| At 1.4.19 | in funds | 31.3.20 | ||||
| E | E | |||||
| Unrestricted | funds | |||||
| General | fund | 1,182,808 | ' | (65,707) | 1,117,101 | |
| TOTAL | FUNDS | 1,182,808 | ~85,707) | 1,117,101 |
| Comparative | net movement in |
funds, included in the |
above are as | follows: | |
|---|---|---|---|---|---|
| Incoming resources |
Resources expended |
Gains and losses |
Movement in funds |
||
| F | F | .E | F | ||
| Unrestricted | funds | ||||
| General fund | 51,495 | (59,394) | (57,808) | (65,707) | |
| TOTAL FUNDS | 51,495 | ~59,394) | (57,808) | (65,707) |
| A current yea | r 12months and prior |
year 12 months combined posit |
ion is as foll |
ows: |
|---|---|---|---|---|
| Net | ||||
| movement | At | |||
| At 1.4.19 | in funds | 31.3.21 | ||
| F | F | |||
| Unrestricted | funds | |||
| General fund | 1,182,808 | 77,980 | 1,260,788 | |
| TOTAL FUNDS | 1,182,808 | 77,980 | 1,260,788 |
| included | in th | e above are as fo | llows: | |||
|---|---|---|---|---|---|---|
| Incoming | Resources | Gains and | Movement | |||
| resources | expended | losses | in funds | |||
| F | E | |||||
| Unrestricted | funds | |||||
| General | fund | 105,015 | (95,493) | 68,458 | 77,980 | |
| TOTAL | FUNDS | 105,015 | ~95,493) | 68,458 | 77,980 |
| FOR THE YEAR ENDED | 31 IIARCH 2021 | ||
|---|---|---|---|
| 2021 | 2020 | ||
| E | E | ||
| INCOIVIING RESOURCES | |||
| Investment income |
|||
| Rental profit | 27,400 | 27,204 | |
| Dividend Income |
26,120 | 24,291 | |
| 53,520 | 51,495 | ||
| Total incoming resources |
53,520 | 51,495 | |
| RESOURCES EXPENDED | |||
| Investment management |
costs | ||
| Portfolio management | 9,587 | 9,012 | |
| Charitable activities |
|||
| Advertising | 246 | ||
| Grants to individuals | 20,000 | 38,353 | |
| 20,000 | 38,599 | ||
| Supportcosts | |||
| Trustees' expenses | 113 | 2,183 | |
| Legal Fees | 3,399 | 6,600 | |
| Accountancy | 3,000 | 3,000 | |
| 6,512 | 11,783 | ||
| Total resources expended | 36,099 | 59,394 | |
| Net income/(expenditure) | 17,421 | ~7,899) |