OpenCharities

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

2021-03-31-accounts

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)