OpenCharities

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

2021-06-30-accounts

Report ofthe Trustees 1-4
Audit
Report
5-8
Statement ofFinancial Activities
Balance Sheet 10
Notes to the Accounts 11 - 14

Unrestricted Capital Year to Period to
Operating Endowment 30June 2021 30June 2020
Notes Fumls Funds Total Total
Incoming Resources g
Donations
and Legacies
2 47,897 47,897 42,709
Investment
Income
3 28,536 28,536 49,445
Total Income 76,433 76,433 92,154
Expenditure
Charitable
Activities:
Grants Payable 4 68,694 68,694 84,800
Support Costs 5 12,007 12,007 10,483
Legal Fees 630
Costs ofRaising Funds
Investment
Management
Costs 16,595 16,595 15,263
Total Expenditure 80,701 16,595 97,296 111,176
Net Expenditure
before
Gain/(Loss)
on Investments
(4,268) (16,595) (20,863) (19,022)
Gross Transfers
between
Fnmls 25,843 (25,843)
Net Gain/(Loss)
on Investments
6 259,246 259,246 (8,292)
Net Movemcnt
in Funds
21,575 216,808 238,383 (27,314)
Reconciliation
ofFunds
Total Funds Brought Forward 7,301 1,991,997 1,999,298 2,026,612
Total Funds Carried Forward 28,876 2,208,805 2,237,681 1,999,298

Year to Period to
Unrestricted Capital 30June 30June
Operating Endowment 2021 2020
Notes Funds Fuuds Total Total
Fixed Assets K E
Investments 2,208,805 2,208,805 1,991,997
Current Assets
Debtors 5,628 5,628 7,080
Cash at Bank 54,228 54,228 22,551
Amount
due from
Womhipful Company ofCarmen 217
59,856 59,856 29,848
Creditors:
Amounts
Falling Due Within One Year
Grants Payable (10,582) (10,582) (6,095)
Accrued Expenses (20,235) (20,235) (3,945)
Amount
due to
Worshipful Company ofCarmen (163) (163)
Net Current Assets 28,876 28,876 19,808
Total Assets Less
Current Liabilities 28,876 2,208,805 2,237,681 2,011,805
Amounts
Due
Over One Year
Grants Payable (12,507)
Net Assets 28,876 2,208,805 2,237,681 1,999,298
Fuuds
Operating 28,876 28,876 7,301
Carmen Heritage I'und 2,208,805 2,208,805 1,991,997
28,876 2,208,805 2,237,681 1,999,298

2. Donations
and Legacies
Donations
and Legacies
2021 2020
f. f.
Cannen Donations and Legacies 42,269 35,629
Gifl Aid Recovered 5,628 7,080
47.897 42,709

Year to Period to
30June 30June
3. Investruent
Income
2021 2020
Dividends
-UK Equities
16,508 40,467
Dividends
-Overseas
Equities 12,027 8,961
Interest
—other
I 17
28,536 49,445
Grants Payable 2021
King Edhvard's
School
9,272
City ofLondon Freemen's School "Springboard" 1,500
Necessitous
Carmen
4,500
Guildhall
School Trust
6,000
Aldgate School 4,000
Southfields 4,730
Treloars 10,324
StPaul's Cathedral
Fund
2,000
Carmen Heritage Trust 10,128
Sheriffs and Recorders Fund 1,500
Christ's Hospital 14,740
Total 68,694
Movement
in Recognised
Grant Commitnrents
Grant comndtments
Paid in year
recognised at start ofperiod 18,602
~lt, tl2tt
Grant commitments recognised at 30June 2021 10,582

Year to Period to
30June 30June
Support Costs 2021 2020
g g
Worshipful
Company
of Cannen: Administration 6,000 6,000
Awards
and Medals
915 350
Bank Charges 192 132
Office Costs and Printing, Postage &Stationery 50 401
Audit and Accountancy Fees 4,850 3,600
12,007 10,403

Year to Period to
30June 30June
Investments 2021 2020
Market Value at 1 July 2020 1,991,997 1,758,642
Acquisitions at Cost 1,212,248 1,786,276
Sale Proceeds from Disposals (1,298,724) (1,656,483)
Net Gain/(Loss) on Revaluation 259,246 (8,292)
Market Value at 30June 2021 2,164,767 1,880,143
Cash held for Reinvestment 44,038 111,854
Total Investments and Cash at 30June 2021 2,208,805 1,991,997
Apportioned:-
Permanent
Endowment
—65%
1,435,723 1,294,798
Expendable
Endowment - 35%
773,082 697,199
2,208,805 1,991,997

Year to Period to
30June 30June
Investments (Continued) 2021 2020
Comprising:
UK Equities 790,033 406,176
Overseas Equities 735,938 838,974
Fixed Interest and other Asset classes 638,796 634,993
Cash deposits asvaiting Investment 44,038 111,854
2,208,805 1,991,997