OpenCharities

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

2022-04-05-accounts

Contents Page
Trustees
Annual
Report
and Statement of Directors' and Trustees' Responsibilities
Independent
Examiner's
Report to the Trustees
Statement
of Financial
Activities
Balance Sheet
Statement
ofcash flows
Notes to the Financial Statements

Settlor: Olivia Cynthia
Sholto Douglas
Governing Document: The principal
governing
document
is a trust deed dated 7
October 2016. The trust
is a private
charitable
trust controlled
by
its trustees.
Appointment ofTrustees: The trustee
body has the power to
appoint new trustees.
The lay trustees
rely on outside advisors as necessary.
Investment Powers: The Charity
has power to do anything
which is calculated to further
its object or is conducive
or incidental
to doing so.
Management and Control:
The charity is controlled by the trustees:-
Olivia Cynthia
Sholto Douglas
Nicola Marguerite
Hodge
David George Jenner (retired 15'" August 2022)

Reference and Adm Reference and Adm Reference and Adm inistrative Details
Name of Charity Dimitri Tiomkin Music
Charity
No. 1173162
Company
No.
10415487
Trustees: Olivia Cynthia Douglas
David George Jenner (retired 15'" August 2022)
Nicola Marguerite Hodge
Princi pa I Office Address: Lutea Consultancy Limited
Unit 2f17
The Square Basing View
Basingstoke
Hampshire
RG21 4EB
Bankers and Investment Managers: Standard
Bank
Jersey Limited
47/49 La Motte Street
St Helier
Jersey
JE2 4SZ
Cazenove
Capital
Schroder 8 Co. Limited
1 London
Wall
Place
London
EC2Y 5AU
Independent examiners: Neil Hitchings
FCA
Francis Clark LLP
Centenary
House
Peninsula
Park
Rydon Lane
Exeter
EX2 7XE

2022 2021
Unrestricted Total Unrestricted Total
Funds Funds
Note f. E
Income:
Donations
and legacies
70,000 70,000
Investments
Bank Interest 4 4 491 491
Investment Income 3 97,340 97,340 37,160 37,160
Total income 2 97,344 97,344 107,651 107,651
Expenditure
Charitable
activities:
Grants and donations 61,000 61,000 3,920 3,920
payable
Administration 16,528 16,528 11,289 11,289
Insurance 373 373 (3) (3)
Legal & Professional 2,000 2,000 9,307 9,307
Fees
Bank Charges 252 252 171 171
Total expenditure 80,153 80,153 24,684 24,684
Net income/(expenditure)
before net gains/(losses) on
investments 17,191 17,191 82,967 82,967
Net gains/(losses) on Investments
49,500 49,500 159,205 159,205
Net income/(expenditure) 66,691 66,691 242,172 242,172
Transfer between funds
Net movement
in
funds 66,691 66,691 242,172 242,172
Reconciliation
of
funds
Total funds
brought
forward 2,006,372 2,006,372 1,764,200 1,764,200
Total funds carried forward 10 2,073,063 2,073,063 2,006,372 2,006,372

company no. 104 15487)
2022 2021
Total Total
Note E
Fixed assets
Investments at market value 5 1,960,261 'I,915,348
Investment property 6 70,000 70,000
2,030,261 1,985,348
Current assets
Cash at Bank 23 117 13,046
Other Debtors 300
Prepayments 3,000
Accrued
Income
19,830 18,392
46,247 31,438
Liabilities
Creditors: amounts falling due within one year
Trade Creditors 873 3,914
Accruals 2,572 6,500
3,445 10,414
Net current assets 42,802 21,024
Net assets 2,073,063 2,006,372
Allocation ofthe charity net assets:
Unrestricted income funds 2,073,063 2,006,372
Total charity funds 2,073,063 2,006,372

2022 2021
E E
Net income/(expenditure)
for the year
66,691 242,172
Adjustments
for:
Net (gains)/losses
on investments
(49,500) (159,205)
Donated
investment
property
(70,000)
Interest and rents from investment (4) (491)
Dividends
from investments
(97,340) (37,160)
(Increase)/decrease
in debtors
(4,738) ('I5,927)
Increase/(decrease)
in creditors
(6,969) 1,643
Cash provided
by operating
activities
(91,860) (38,968)
Cash flows from investing
activities
Interest and rents from investment 4 491
Dividends
and interest from the investments
97,340 37,160
Purchase
of investments
(1,403,063)
Proceeds from the disposal
of investments
4,587
Proceeds on the sale of donated
property
300,000
Cash used
in investing
activities
101,931 (1,065,412)
Changes
in cash and cash equivalents
in the year 10,071 (1,104,380)
Cash and cash equivalents
at the beginning
ofthe year 13,046 1,117,426
Cash and cash equivalents
at the end ofthe
year (*) 23 117 13,046

4.
Expenditure
on ch arita ble
activitie
s
2022 2021
E
Expenditure
on
charitable activities includes:-
Grants payable 60,000
Other donations 1,000
Investment
managers
fees 3,596 2,395
Governance
costs
Independent
Examination/Audit
and accountancy 2,000 2,500
Other 1,500 375
5.
Fixed asset investments
2022 2021
Market value at 6 April 2021 1,915,348 353,080
Additions 1,403,063
Disposals (4,587)
Net investment gains/(losses) 49,500 159,205
Market value at 5 April 2022 1,960,261 1,915,348
Investments
in the UK
478,943 609,100
Investments
outside the UK
1,481,318 1,306,248
6.
Investment
property
2022 2021
E E
Market value at 6 April 2021 70,000 300,000
Additions 70,000
Disposals (300,000)
Market value at 5 April 2022 70,000 70,000

10. Funds
Brought
forward
Income Expenditure Other
gains
Carried
forward
F E
Unrestricted
funds
2,006,372 97,344 (80,153) 49,500 2,073,063
2,006,372 97,344 (80,153) 49,500 2,073,063
Comparative 2021
Brought
forward
Income Expenditure Other
gains
Carried
forward
E F
Unrestricted
funds 1,764,200 107,651 (24,684) 159,205 2,006,372
1,764,200 107,651 24,684 159,205 2,006,372

Unrestricted Total funds Total funds
funds 2022 2021
Fixed assets 2,030,261 2,030,261 1,985,348
Current assets 46,247 46,247 31,438
Current liabilities (3,445) (3,445) (10,414)
2,073,063 2,073,063 2,006,372
Unrestricted Total funds Total funds
funds 2020 2019
Fixed assets 1,985,348 1,985,348 653,080
Current assets 31,438 31,438 1,119,891
Current liabilities (10,414) (10,414) (8,771)
2,006,372 2,006,372 1,764,200