| Unrestricted | Unrestricted | |||
|---|---|---|---|---|
| Funds | Funds | |||
| Note | 2022 | 2021 | ||
| Income from: | ||||
| Charitable activities |
48,154 | 47,375 | ||
| Total Income | 48,154 | 47,375 | ||
| Expenditure on: |
||||
| Charitable activities |
39,577 | 38,938 | ||
| Total Expenditure | 39,577 | 38,938 | ||
| Net gains/(losses) | on investments | (4,250) | 15,178 | |
| Net income/(expenditure) | 4,327 | 23,615 | ||
| Total funds brought forward | 112,375 | 88,760 | ||
| Total funds carried | forward | 116,702 | 112,375 |
| Note | 2022 | 2021 | |||
|---|---|---|---|---|---|
| E | E | ||||
| Current Assets: | |||||
| Debtors and | prepayments | 1,092 | |||
| Investments | 72,695 | 76,945 | |||
| Cash at bank | 44,581 | 37,096 | |||
| Total current | assets | 118,368 | 114,041 | ||
| Liabilities: | |||||
| Creditors: Amounts | falling due within one year | 1,666 | 1,666 | ||
| Total Net Assets | 116,702 | 112,375 | |||
| The funds of | the charity: | ||||
| Unrestricted | funds: | ||||
| General Funds |
116,702 | 112,375 | |||
| Total charity | funds | 116,702 | 112,375 |
| 2022 | 2021 | |||||
|---|---|---|---|---|---|---|
| E | ||||||
| 2. | Income from | charitable | activities | |||
| Member subscriptions | 42,419 | 40,425 | ||||
| Associate Member subscriptions | 375 | 250 | ||||
| Professional | Member subscriptions | 5,360 | 6,700 | |||
| 48,154 | 47,375 | |||||
| 3. | Expenditure | on charitable | activities | |||
| Computer software costs |
288 | 289 | ||||
| Website costs | 776 | 1,868 | ||||
| Chief Executive fees | 30,830 | 30,830 | ||||
| Dinner costs | 4,320 | |||||
| Audit fees | 1,596 | 1,596 | ||||
| Legalfees | 6,000 | |||||
| Compliance | costs | 35 | 35 | |||
| Courier costs | 52 | |||||
| 39,577 | 38,938 | |||||
| 4. | Debtors and | prepayments | ||||
| Prepaid website costs | 1,092 | |||||
| 1,092 |
| 2022 | 2021 | |||||
|---|---|---|---|---|---|---|
| E | E | |||||
| 5. | Investments | |||||
| COIF Charities G lob a |
I Equity Income Fund Accumulation | Units | ||||
| 17,954.65 | Units acquired 28 April 2016 | |||||
| Market Value 1September 2019 | ||||||
| Additions | ||||||
| L22820.48 | Units sold | 19September 2019 | ||||
| ~11 4.17 | Market Value 1September 2021 | 76,945 | 61,767 | |||
| Realised gains/(losses) | ||||||
| Unrealised | gains/(losses) | (4,250) | 15,178 | |||
| Market Value 31August 2022 | 72,695 | 76,945 | ||||
| 6. | Cash at bank | |||||
| Barclays Bank PLC | 44,581 | 37,096 | ||||
| 44,581 | 37,096 | |||||
| 7. | Creditors: | Amounts | falling due within one year | |||
| Audit fees | 1,620 | 1,620 | ||||
| Deferred income: | ||||||
| Compliance | costs | 46 | ||||
| 1,666 | 1,666 |
| 2022 | 2021 | |||||
|---|---|---|---|---|---|---|
| E | E | |||||
| 9. | Remuneration | received by key management personnel |
||||
| Fees were paid | to Castlewood | Trust &Company | Limited for the | |||
| services ofScott Clayton as the | Chief Executive | for day to day | ||||
| administration | services and dinner organisation | as follows: | ||||
| Chief Executive | fees (per Note | 3) | 30,830 | 30,830 | ||
| TotalChief Executive fees | 30,830 | 30,830 |