| 2021 | 2020 | |||||||
|---|---|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | |||||
| Notes | fund f |
fund | funds f |
fundsf | ||||
| INCOME | AND ENDOWMENTS | FROM | ||||||
| Investment | income | 40,144 | 18,660 | |||||
| EXPENDITURE ON | ||||||||
| Raising funds | ||||||||
| Investment | management | costs | 9,250 | 9,250 | 8,625 | |||
| 9,250 | 9,250 | 8,625 | ||||||
| Charitable | activities | |||||||
| Promoting | health and wellbeing | 81,979 | 81,979 | 44,126 | ||||
| Total | 91,229 | 91,229 | 52,751 | |||||
| Net gains | on investments | 56,263 | 56,263 | 18,791 | ||||
| NET INCOMEI(EXPENDITURE) | 5,178 | 5,178 | (15,300) | |||||
| RECONCILIATION OF |
FUNDS | |||||||
| Total funds brought forward | 974,973 | 974,973 | 990,273 | |||||
| TOTAL FUNDS CARRIED FORWARD | 980,151 | 980,151 | 974,973 |
| INVESTME | NT INCOME | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | ||||||||
| 8 | |||||||||
| Listed investment income |
40,144 | 18,650 | |||||||
| INVESTMENT MANAGEMENT | COSTS | ||||||||
| 2021 | 2020 | ||||||||
| 6 | |||||||||
| Investment | management | fees | 9,250 | 8,625 | |||||
| CHARITABLE ACTIVITIES COSTS | |||||||||
| Grant | |||||||||
| funding of | |||||||||
| Direct | activities | Support | |||||||
| Costs (see | (see note | costs (see | |||||||
| note 5) | 8) | note 7) | Totals | ||||||
| 6 | 8 | 8 | |||||||
| Promoting | health and wellbeing | 12,971 | 67,214 | 1,794 | 81,979 | ||||
| DIRECT COSTS OF CHARITABLE ACTIVITIES | |||||||||
| 2021 | 2020 | ||||||||
| 6 | |||||||||
| Abbottswood | Staff Training | 3,059 | 2,870 | ||||||
| Mindfulness | Course | 6,600 | 6,772 | ||||||
| Singing for | Health | 3312 | 4,416 | ||||||
| Abbotlswood | Consultancy | 24,000 | |||||||
| 12,971 | 37,858 | ||||||||
| GRANTS PAYABLE | |||||||||
| 2021 | 2020 | ||||||||
| 6 | |||||||||
| Promoting | health and wellbeing | 67,214 | 2,800 | ||||||
| The total grants paid to institutions | during the year | was as follows: | |||||||
| 2021 | 2020 | ||||||||
| 6 | |||||||||
| Abbottswood | Medical Centre | 67,214 | 2,800 |
| Governance | |||||
|---|---|---|---|---|---|
| Management f |
costs f |
Totals f. |
|||
| Promoting | health and wellbeing | 223 | 1,571 | 1,794 | |
| Support costs, induded | in the above, are as follows: | ||||
| 2021 | 2020 | ||||
| Promoting | |||||
| health | |||||
| and | Total | ||||
| wellbeing f |
activities | ||||
| Insurance | 197 | 402 | |||
| Sundries | 26 | 444 | |||
| Secretarial | Support | 1,500 | |||
| Accountancy | 1,571 | 1,122 | |||
| 1,794 | 3,468 |
| COMPARATIVES FOR | THE STATEMENT OF FINANCIAL ACTIVITIES | THE STATEMENT OF FINANCIAL ACTIVITIES | ||
|---|---|---|---|---|
| Unrestricted | Restricted | Total | ||
| fundf | fund f. |
fundsf | ||
| INCOME AND ENDOWMENTS | FROM | |||
| Investment income |
18,660 | 18,660 | ||
| EXPENDITURE ON | ||||
| Raising funds | ||||
| Investment management |
costs | 8,625 | 8,625 | |
| 8,625 | 8,625 | |||
| Charitable activities |
||||
| Promoting health and wellbeing |
44,126 | 44,126 | ||
| Total | 52,751 | 52,751 | ||
| Net gains on investments | 18,791 | 18,791 | ||
| NET INCOMEI(EXPENDITURE) | (15,300) | (15,300) | ||
| RECONCILIATION OF |
FUNDS | |||
| Total funds brought forward | 990,273 | 990,273 |
| The Abbottswood Fund |
|||||
|---|---|---|---|---|---|
| Notes to the Financial Statements - continued | |||||
| for the Year Ended 31stDecember 2021 | |||||
| 10. | COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES - continued | ||||
| Unrestricted | Restricted | Total | |||
| fund f |
fund | funds 6 |
|||
| TOTAL FUNDS CARRIED | FORWARD | 974,973 | 974,973 | ||
| 11. | FIXEDASSET INVESTMENTS | ||||
| Listed | |||||
| investments | |||||
| 6 | |||||
| MARKET VALUE | |||||
| At 1stJanuary 2021 | 906,512 | ||||
| Additions | 111,505 | ||||
| Disposals | (142,558) | ||||
| Revaluations | 56,263 | ||||
| At 31stDecember 2021 | 931,722 | ||||
| NET BOOK VALUE | |||||
| At31stDecember 2021 | 931,722 | ||||
| At31stDecember 2020 | 906,512 | ||||
| 12. | DEBTORS:AMOUNTS FALLING DUE WITHIN ONE YEAR | ||||
| 2021 | 2020 | ||||
| 6 | |||||
| P repayments | 2,600 | ||||
| 13. | CREDITORS: AMOUNTS | FALLING DUE WITHIN ONE YEAR | |||
| 2021 | 2020 | ||||
| 6 | E | ||||
| Trade cmditors | 29,502 | ||||
| Accrued expenses | 1,150 | 1,140 | |||
| 30,652 | 1,140 | ||||
| 14. | MOVEMENT IN FUNDS |
||||
| Net | |||||
| movement | At | ||||
| At 1.1.21 f. |
in funds | 31.12.21 f |
|||
| Restricted funds | |||||
| Health and wellbeing | fund | $74,973 | 5,178 | 980,151 | |
| TOTAL FUNDS | 974,973 | 5,178 | $80,151 |
| Net movement in fun |
ds, inc | lud | ed in the above |
are as follows: | |||
|---|---|---|---|---|---|---|---|
| Incoming | Resources | Gains and | Movement | ||||
| msources E |
expended | losses | in funds f |
||||
| Restricted funds | |||||||
| Health and wellbeing | fund | 40,144 | (91,229) | 56,263 | 5,178 . | ||
| TOTAL FUNDS | (91,229) | 56,263 | 5,178 | ||||
| Comparatives for movement |
in funds | ||||||
| Net | |||||||
| movement | At | ||||||
| At 1.1.20 E |
in funds f |
31.12.20 | |||||
| Restricted funds | |||||||
| Health and wellbeing | fund | 990,273 | (15,300) | 974,973 | |||
| TOTAL FUNDS | 990,273 | (15,300) | 974,973 | ||||
| Comparative net movement |
in | funds, included | in the above are as follows: | ||||
| Incoming | Resources | Gains and | Movement | ||||
| resources E |
expended E |
losses f |
in funds | ||||
| Restricted funds | |||||||
| Health and wellbeing | fund | 18,560 | (52,751) | 18,791 | (15,300) | ||
| TOTAL FUNDS | 18,660 | (52,751) | 18,791 | (15,300) |
| forthe Year Ended 31s | tDecember 2021 | ||
|---|---|---|---|
| 2021 F |
2020 f |
||
| INCOME AND ENDOWMENTS | |||
| Investment income |
|||
| Listed investment income |
40,144 | 18,660 | |
| Total incoming resources |
40,144 | 18,660 | |
| EXPENDITURE | |||
| Investment management Investment management |
costs fees |
9,250 | 8,625 |
| Charitable activities |
|||
| Abbottswood Staff Training |
3,059 | 2,670 | |
| Mindfulness Course |
8,600 | 6,772 | |
| Singing for Health Abbotlswood Consultancy Grants to institutions |
3,312 67,214 |
4,416 24,000 2,800 |
|
| 80,185 | 40,658 | ||
| Supportcosts | |||
| Management Insurance |
197 | 402 | |
| Sundries | 26 | 444 | |
| Secretarial Support | 1,500 | ||
| 223 | 2,346 | ||
| Governance costs |
|||
| Accountancy | 1&571 | 1,122 | |
| Total resources expended | 91,229 | 52,751 | |
| Net expenditure | (51,085) | (34,091) |