| Page | |||
|---|---|---|---|
| Legal and administrative | information | ||
| Trustees' report | 2-3 | ||
| Statement oftrustees' responsibilities | |||
| Independent examiner's |
report | ||
| Statement offinancial | activities | ||
| Balance sheet | |||
| Notes to the financial | statements |
| Charity registration | Charity registration | number | 1162243 | ||||||
|---|---|---|---|---|---|---|---|---|---|
| Company | registration | number | 09355815 | ||||||
| Registered | Office | The Bedford Office | |||||||
| Woburn | |||||||||
| Milton Keynes | |||||||||
| MK17 9PQ | |||||||||
| Governing | instrument | Signed agreements | dated 30 | and 31 January 2018 | |||||
| Charitable | objects | To benefit general charitable | purposes, | including | the | relief | |||
| ofpoor pensioners | by the provision | and | maintenance | of | |||||
| housing. | |||||||||
| Trustees | His Grace The 15'~ | Duke of | Bedford | ||||||
| Her Grace The Duchess ofBedford | |||||||||
| DHFox | |||||||||
| P V Lindon | |||||||||
| Secretary | KLShurrock | ||||||||
| Bankers | RBSGroup | ||||||||
| 280Bishopsgate | |||||||||
| London | |||||||||
| EC2M 4RB | |||||||||
| Solicitors | Boodle Hatfield | ||||||||
| 240 Blackfriars Road | |||||||||
| London | |||||||||
| SE1 8NW | |||||||||
| Honorary | auditors | Hillier Hopkins LLP | |||||||
| Chartered Accountants |
|||||||||
| Statutory Auditors |
|||||||||
| Radius House | |||||||||
| 51 Clarendon Road |
|||||||||
| Watford | |||||||||
| Herfordshire | |||||||||
| WD17 1HP |
| Unrestricted | General Fund | General Fund | Unrestricted | General Fund | General Fund | ||||
|---|---|---|---|---|---|---|---|---|---|
| Year to31 | March | 2022 | Year to31 | March | 2021 | ||||
| Notes | f. | ||||||||
| Income from | |||||||||
| Rent | 148,820 | 1SS,111 | |||||||
| Interest | 18 | 291 | |||||||
| Dividends | 80 | ||||||||
| Administration | and Management | charges | 445 | 515 | |||||
| Total income | 149,283 | 155,997 | |||||||
| Expenditure | on | ||||||||
| Charitable activities |
13,942 | 8,143 | |||||||
| Raising Funds | 43,399 | 38,782 | |||||||
| Total resources expended | S7,341 | 46,925 | |||||||
| Net incoming | resources | 91,942 | 109,072 | ||||||
| Other unrecognised gains |
404,697 | 4,514,855 | |||||||
| Net movement in funds |
496,639 | 4,623,927 | |||||||
| Reconciliation offunds |
|||||||||
| Fund balance | brought | forward | 7,120,466 | 2,496,539 | |||||
| Total funds transferred | into the charity | ||||||||
| Total funds carried forward | 10 | 7,617,105 | 7,120,466 |
| 2022 | 2022 | 2021 | |||||||
|---|---|---|---|---|---|---|---|---|---|
| Notes | |||||||||
| Fixed assets | |||||||||
| Investment Property |
8,082,000 | 6,797,500 | |||||||
| Investments | 1,702 | 2,135 | |||||||
| 8,083,702 | 6,799,635 | ||||||||
| Current assets | |||||||||
| Debtors and prepayments | 16,512 | 13,446 | |||||||
| Cash at bank and in hand | 20,103 | 364,529 | |||||||
| 36,615 | 377,975 | ||||||||
| Current liabilities | |||||||||
| Creditors: amounts falling |
due | ||||||||
| within one year | (503,199) | (57,144) | |||||||
| Net current assets | (466,584) | 320,831 | |||||||
| Total net assets | 7,617,118 | 7,120,466 | |||||||
| The funds ofthe charity | |||||||||
| Unrestricted General Fund |
10 | ||||||||
| Unrestricted Funds |
2,698,175 | 2,606,665 | |||||||
| Revaluation Reserve |
4,918,930 | 4,513,801 | |||||||
| 7,617,105 | 7,120,466 | ||||||||
| Total charity funds | 7,617,105 | 7,120,466 | |||||||
| These financial statements |
have been prepared | in accordance | with the special | provisions | |||||
| relating to small companies | within Part 15 | of | the Companies | Act | 2006. | ||||
| These financial statements |
were approved | by | the Trustees | on | |||||
| The Duke of edford |
P V Lindon | ||||||||
| Trustee | Trustee |
| 4 | Charitable | activities | Unrestricted | Unrestricted |
|---|---|---|---|---|
| 2022 | 2021 | |||
| Donations: | K | |||
| Bedfordshire | Scouts | 500 | ||
| The Tavistock Trust for Aphasia | 5,000 | |||
| British Red | Cross | 500 | ||
| Catalyst | 5,000 | |||
| Bedfordshire | PCC | 600 | ||
| Age UK Camden | 5,000 | |||
| 11,000 | 5,600 | |||
| Support costs (note 5) | 2,942 | 2,543 | ||
| 13,942 | 8,143 |
| 5 | Support costs | Support costs | |||||
|---|---|---|---|---|---|---|---|
| a) Breakdown | by activity | Unrestricted | Unrestricted | ||||
| 2022 | 2021 | ||||||
| Charitable activities |
|||||||
| Support cost relating to Donations | 2,942 | 2,543 | |||||
| Raising funds | 3,244 | 2,893 | |||||
| 6,186 | 5,436 | ||||||
| b) Breakdown | ofsupport costs | ||||||
| Charitable | Raising | Total | |||||
| activities | funds | ||||||
| Legal and professional | fees | ||||||
| Bank charges | 302 | 302 | |||||
| Sundry expenses | |||||||
| Audit fee | 1,400 | 1,400 | 2,800 | ||||
| Accountancy | and Administrative | cost~ | 1,542 | 1,542 | 3,084 | ||
| 2,942 | 3,244 | 6,186 |
| 6 | Land and Buildings | ||
|---|---|---|---|
| Investment Property |
|||
| Freehold Investment | Property | ||
| Valuation at 1 Apri12021 |
4,722,500 | ||
| hnprovements to property - period ended 31 March 2022 |
879,371 | ||
| Surplus on revaluation |
240,700 | ||
| At 31March 2022 | 5,842,571 | ||
| Leasehold Investment |
Property | ||
| Valuation at 1 April 2021 |
2,075,000 | ||
| Surplus on revaluation |
164,429 | ||
| At 31March 2022 | 2,239,429 |
| 2022 | 2021 | |||
|---|---|---|---|---|
| Freehold Investment | Property | |||
| Historic Cost | 1,208,431 | 1,120,571 | ||
| Irnpfovemen'ts | to ploperty | 879,371 | 87,860 | |
| 2,087,802 | 1,208,431 | |||
| Leasehold Investment | Property | |||
| Historic Cost | 1,075,268 | 1,075,268 |
| 7 | Investments | at market value | ||||||
|---|---|---|---|---|---|---|---|---|
| Listed | Investments | |||||||
| Balance at 1 |
April 2021 | 2, 135 | ||||||
| 1,148Barclays PLC shares of25p each | ||||||||
| Movement | in valuation | (433) | ||||||
| Balance at 31 | March 2022 | 1,702 | ||||||
| 8 | Debtors | |||||||
| 2022 | 2021 | |||||||
| Rent Debtors | 12,231 | 10,417 | ||||||
| Prepaid Expenses | 4,268 | 3,029 | ||||||
| 16,499 | 13,446 | |||||||
| 9 | Creditors | |||||||
| 2022 | 2021 | |||||||
| Trade creditors | 99,363 | 40,215 | ||||||
| Accrued expenses | 4,871 | 7,474 | ||||||
| Prepaid rent | 9,965 | 9,455 | ||||||
| Loan from 1987Settlement | 389,000 | |||||||
| 503,199 | 57,144 | |||||||
| 10 | Analysis of net assets between | funds | ||||||
| Fixed assets | Net Current | Total | ||||||
| assets | ||||||||
| K | K | |||||||
| Unrestricted | General Fund | |||||||
| General Funds | 3,164,772 | (466,584) | 2,698,188 | |||||
| Revaluation | Reserve | 4,918,930 | 4,918,930 | |||||
| 8,083,702 | (466,584) | 7,617,118 |