| 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 |