| Page | |||
|---|---|---|---|
| Trustees' | annual report |
||
| Independent auditor's |
report to the members | ||
| Statement | offinancial | activities | |
| Statement | offinancial | position | 10 |
| Statement | ofcash flows | ||
| Notes to the financial | statements | 12 |
| Registered | Registered | charity | name | The Sinclair Charity |
|---|---|---|---|---|
| Charity | registration | number | 1174460 | |
| Principal | office | |||
| Mountview House |
||||
| 151 High Street | ||||
| London | ||||
| N14 6EW | ||||
| The trustees | Mrs C Sinclair | |||
| Mr AK Stubbs | ||||
| Mr DM Sinclair | ||||
| Auditor | TC Group | |||
| Statutory Auditor |
||||
| Lynton House | ||||
| 7-12Tavistock Square | ||||
| London | ||||
| WC1H 9BQ |
| Year ende | d | 31 | Dece | mbe | r 2022 | ||||
|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | ||||||||
| Unrestricted | |||||||||
| funds | Total funds | Total funds | |||||||
| Note | E | E | E | ||||||
| income and | endowments | ||||||||
| Donations and |
legacies | 4 | 543,889 | ||||||
| Investment | income | 5 | 753,797 | 753,797 | 419,592 | ||||
| Total income | 753,797 | 753,797 | 963,481 | ||||||
| Expenditure | |||||||||
| Expenditure | on | raising funds: | |||||||
| Investment | management | costs | 6 | 33,114 | 33,114 | 31,633 | |||
| Expenditure | on | charitable | activities | 7,8 | 581,874 | 581,874 | 511,201 | ||
| Total expenditure | 614,988 | 614,988 | 542,834 | ||||||
| Net income | 138,809 | 138,809 | 420,647 | ||||||
| Other recognised | gains | and | losses | ||||||
| Revaluation | of | investments | (1,976,530) | (1,976,530) | 1,679,461 | ||||
| Net movement | in | funds | (1,837,721) | (1,837,721) | 2,100,108 | ||||
| Reconciliation | of | funds | |||||||
| Total funds | brought | forward | 16,456,747 | 16,456,747 | 14,356,639 | ||||
| Total funds | carried forward | 14,619,026 | 14,619,026 | 16,456,747 |
| The Sinclair Charity Statement of Financial |
The Sinclair Charity Statement of Financial |
Position | |||
|---|---|---|---|---|---|
| 31 December 2022 | |||||
| 2022 | 2021 | ||||
| Note | |||||
| Fixed assets Investments |
13 | 14,273,936 | 16,207,106 | ||
| Current assets Cash at bank and in |
hand | 365,190 | 266,441 | ||
| Creditors: amounts | falling | due within one year | 14 | (20,100) | (16,800) |
| Net current assets | 345,090 | 249,641 | |||
| Total assets less current | liabilities | 14,619,026 | 16,456,747 | ||
| Net assets | 14,619,626 | 16,456,747 | |||
| Funds ofthe charity Unrestricted funds |
14,619,026 | 16,456,747 | |||
| Total charity funds | 15 | 14,619,026 | 16,456,747 |
| Year ended 31 Decemb | er 2022 | |||
|---|---|---|---|---|
| 2022 f |
2021 f |
|||
| Cash flows from operating | activities | |||
| Net income | 138,809 | 420,647 | ||
| Adjustments for: |
||||
| Dividends and interest from |
investments | (753,797) | (419,592) | |
| Accrued expenses | 3,301 | 3,600 | ||
| Cash generated from operations |
(611,687) | 4,655 | ||
| Net cash (used in)/from operating activities |
(611,687) | 4,655 | ||
| Cash flows from investing | activities | |||
| Dividends and interest from |
investments | 753,797 | 419,592 | |
| Purchases ofother investments |
(849,800) | (2,319,447) | ||
| Proceeds from sale ofother | investments | 806,439 | 1,834,494 | |
| Other investing cash flow adjustment |
(1) | |||
| Net cash from/(used in) investing activities |
710,436 | (65,362) | ||
| Net increase/(decrease) in |
cash and cash | equivalents | 98,749 | (60,707) |
| Cash and cash equivalents | at beginning | ofyear | 266,441 | 327,148 |
| Cash and cash equivalents | at end ofyear | 365,190 | 266,441 |
| 4. | Donations | and legacies | ||||||
|---|---|---|---|---|---|---|---|---|
| Unrestricted | Total Funds | Unrestricted | Total Funds | |||||
| Funds | 2022 | Funds | 2021 | |||||
| E | E | F | ||||||
| Legacies | ||||||||
| Investment | porffolio and cash | 543,889 | 543,889 | |||||
| 5. | Investment | income | ||||||
| Unrestricted | Total Funds | Unrestricted | Total Funds | |||||
| Funds | 2022 | Funds | 2021 | |||||
| E | E | E | E | |||||
| Dividends | from investments | 753,797 | 753,797 | 419,592 | 419,592 | |||
| 6. | Investment | management | costs | |||||
| Unrestricted | Total Funds | Unrestricted | Total Funds | |||||
| Funds | 2022 | Funds | 2021 | |||||
| F | E | E | E | |||||
| Portfolio management | 33,114 | 33,114 | 31,633 | 31,633 | ||||
| 7. | Expenditure | on charitable | activities | by fund type | ||||
| Unrestricted | Total Funds | Unrestricted | Total Funds | |||||
| Funds | 2022 | Funds | 2021 | |||||
| E | E | E | F | |||||
| Donations | 570,000 | 570,000 | 500,000 | 500,000 | ||||
| Support costs | 11,874 | 11,874 | 11,201 | 11,201 | ||||
| 581,874 | 581,874 | 511,201 | 511,201 | |||||
| 8. | Expenditure | on charitable | activities | by activity type | ||||
| Grant funding | Support | Total funds | Total fund | |||||
| of activities | costs | 2022 | 2021 | |||||
| E | E | F | F | |||||
| Donations | 570,000 | 570,000 | 500,000 | |||||
| Governance | costs | 11,874 | 11,874 | 11,201 | ||||
| 570,000 | 11,874 | 581,874 | 511,201 | |||||
| 9. | Analysis | ofsupport costs | ||||||
| Professional | ||||||||
| fees | Total 2022 | Total 2021 | ||||||
| f. | F | F | ||||||
| Governance | costs | 11,874 | 11,874 | 11,201 |
| 10. | Analysis ofgrants |
||
|---|---|---|---|
| 2022 | 2021 | ||
| F | |||
| Grants to institutions | |||
| Donations | 570,000 | 500,000 | |
| Total grants | 570,000 | 500,000 | |
| 11. | Net income | ||
| Net income is stated after charging/(crediting): | |||
| 2022 | 2021 | ||
| E | F | ||
| Fees payable for the audit ofthe financial statements | 7,800 | 7,200 |
| Investments | |||
|---|---|---|---|
| Listed | Other | ||
| investments | investments | Total | |
| E | E | ||
| Cost or valuation | |||
| At 1 January 2022 | 12,978,369 | 3,228,737 | 16,207,106 |
| Additions | 849,800 | 849,800 | |
| Disposals | (806,439) | (806,439) | |
| Fair value movements | (1,671,691) | (304,840) | (1,976,531) |
| At 31 December 2022 | 11,350,039 | 2,923,897 | 14,273,936 |
| Impairment | |||
| At 1 January 2022 and 31 December 2022 |
|||
| Carrying amount |
|||
| At 31 December 2022 | 11,350,039 | 2,923,897 | 14,273,936 |
| At 31 December 2021 | 12,978,369 | 3,228,737 | 16,207,106 |
| 2022 | 2021 | ||||
|---|---|---|---|---|---|
| E | |||||
| Accruals | and | deferred | income | 20,100 | 16,800 |
| At | At | |||||||
|---|---|---|---|---|---|---|---|---|
| 1 | January | 20 | Gains and | 31 Decembe | ||||
| 22 | Income | Expenditure | losses | r 2022 | ||||
| E | E | E | E | E | ||||
| General | funds | 16,456,747 | 753,797 | (614,988) | (1,976,530) | 14,619,026 | ||
| At | At | |||||||
| 1 | January | 20 | Gains and | 31 December | ||||
| 21 | Income | Expenditure | losses | 2021 | ||||
| E | E | E | E | E | ||||
| General | funds | 14,356,639 | 963,481 | (542,834) | 1,679,461 | 16,456,747 |
| Analysis | of net as | sets between funds | ||
|---|---|---|---|---|
| Unrestricted | Total Funds | |||
| Funds | 2022 | |||
| E | F | |||
| Investments | 14,273,936 | 14,273,936 | ||
| Current | assets | 365,190 | 365,190 | |
| Creditors | less than | 1 year | (20,100) | (20,100) |
| Net assets | 14,619,026 | 14,619,026 | ||
| Unrestricted | Total Funds | |||
| Funds | 2021 | |||
| F | ||||
| Investments | 16,207,106 | 16,207,106 | ||
| Current | assets | 266,441 | 266,441 | |
| Creditors | less than | 1 year | (16,800) | (16,800) |
| Net assets | 16,456,747 | 16,456,747 |
| Analy | sis | ofc | hang | es | in net debt |
||||
|---|---|---|---|---|---|---|---|---|---|
| At | At | ||||||||
| 1 | Jan 2022 | Cash flows | 31 Dec 2022 | ||||||
| E | E | ||||||||
| Cash | at | bank | and | in | hand | 266,441 | 98,749 | 365,190 |