| Page | |||
|---|---|---|---|
| Trustees' annual report |
|||
| Independent examiner's |
report to the trustees | ||
| Statement offinancial | activities | ||
| Balance sheet | |||
| Cash flow statement | |||
| Notes to the accounts | 10 |
| Registered | charity name | charity name | The Areti | Charitable | Charitable | Trust | Trust |
|---|---|---|---|---|---|---|---|
| Charity registration | number | 1175627 | |||||
| Registered | office | C/0 Joseph A Jones | &Co | ||||
| 6 Fenton | Street | ||||||
| Lancaster | |||||||
| LA1 1TE | |||||||
| The trustees | |||||||
| The trustees | who served the charity | during the period were as |
follows: | ||||
| P A Clarke | |||||||
| R A Follows | |||||||
| Solicitors | Joseph A | Jones &Co | |||||
| 6 Fenton Street | |||||||
| Lancaster | |||||||
| LA1 1TE | |||||||
| Independent | examiner | MHA | |||||
| 14 Mannin | Way | ||||||
| Lancaster | Business Park | ||||||
| Lancaster | |||||||
| Lancashire | |||||||
| LA1 3SW | |||||||
| Investment | Managers | Garstang | Independent | Financial Services | |||
| The Resource | Centre | ||||||
| Bridge St | |||||||
| Garstang | |||||||
| Preston | |||||||
| PR3 1YB | |||||||
| Lunesdale | Investment | Managers | |||||
| Unit 3 Strands | Barn | ||||||
| Strands Farm |
Lane | ||||||
| Horn by | |||||||
| Lancaster | |||||||
| LA2 8JF |
| Unrestricted | Restricted | Total funds | Total funds | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| funds | funds | 2023 | 2022 | |||||||
| 6 | F | 6 | ||||||||
| Income from: | ||||||||||
| Investments | 128,095 | 128,095 | 101,943 | |||||||
| Total | 128,095 | 128,095 | 101,943 | |||||||
| Expenditure on: |
||||||||||
| Charitable activities |
149,467 | 149,467 | 169,258 | |||||||
| Total | 149,467 | 'I49,467 | 169,258 | |||||||
| Net (expenditure)/income | before | |||||||||
| other recognised | gains | (21,372) | (21,372) | (67,315) | ||||||
| Other recognised | gains | |||||||||
| Realised (loss)/gain | on disposals | of | ||||||||
| investments | 26,090 | 26,090 | (33,359) | |||||||
| Unrealised (loss)/gain |
on revaluation | of | ||||||||
| investments | 96,261 | 96,261 | (640,483) | |||||||
| Net movement in |
funds | 100,979 | 100,979 | (741,157) | ||||||
| Reconciliation offunds: |
||||||||||
| Total funds brought | forward | 4,411,973 | 4,411,973 | 5,153,130 | ||||||
| Total funds carried | forward | 12 | 4,512,952 | 4,512,952 | 4,411,973 |
| 2023 | 2022 | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| 6 | f | ||||||||
| Fixed assets | |||||||||
| Investments | 9 | 3,691,393 | 3,593,569 | ||||||
| 3,691,393 | 3,593,569 | ||||||||
| Current assets | |||||||||
| Debtors | 10 | 6,956 | 3,608 | ||||||
| Cash at bank and in | hand | 817,440 | 817,370 | ||||||
| 824,396 | 820,978 | ||||||||
| Creditors: | amounts | falling | due within | ||||||
| one year | (2,837) | (2,574) | |||||||
| Net current | assets | 821,559 | 818,404 | ||||||
| Total assets | less current | liabilities | 4,512,952 | 4,411,973 | |||||
| Net assets | 4,512,952 | 4,411,973 | |||||||
| Funds: | |||||||||
| Restricted funds | 12 | ||||||||
| Unrestricted | funds | 12 | 4,512,952 | 4,411,973 | |||||
| Total funds | 4,512,952 | 4,411,973 |
| 2023 6 |
2022f | |||||||
|---|---|---|---|---|---|---|---|---|
| Cash generated in operating activities |
(152,552) | (171,182) | ||||||
| Cashflows from investing |
activities | |||||||
| Investment | income | 128,095 | 101,943 | |||||
| Purchase | offixed asset investments | (228,785) | (119,745) | |||||
| Receipts | from sale of investments | 241,991 | 108,428 | |||||
| Cash (used in)l provided | by investing | |||||||
| activities | (11,251) | (80,556) | ||||||
| Increase | in cash and cash | equivalents | in | |||||
| the year | (11,251) | (80,556) | ||||||
| Cash and | cash equivalents | brought | forward | 879,253 | 959,809 | |||
| Cash and cash equivalents | carried forward | 868,002 | 879,253 | |||||
| Reconciliation of net movement |
in funds to net cashflow from operating | activities | ||||||
| Net movement in funds |
(21,372) | (67,315) | ||||||
| Investment | income received | (128,095) | (101,943) | |||||
| Decrease | in debtors | (3,348) | (2,158) | |||||
| Increase | in creditors | 263 | 234 | |||||
| Net cash | (used in)l generated | in | ||||||
| operating | activities | (152,552) | (171,182) | |||||
| Components ofcash and |
cash | equivalents | ||||||
| Cash at bank and in hand | 817,440 | 817,370 | ||||||
| Cash held | with investment | managers | 50,562 | 61,883 | ||||
| 868,002 | 879,253 |
| Unrestricted | Restricted | Total | Total | ||
|---|---|---|---|---|---|
| funds | funds | 2023 | 2022 | ||
| 6 | 6 | F | |||
| Bank interest receivable | 20,027 | 20,027 | 8,796 | ||
| Dividends | received | 108,068 | 108,068 | 93,147 | |
| 128,095 | 128,095 | 101,943 |
| Opportunities | ||||||||
|---|---|---|---|---|---|---|---|---|
| for young | Total | Total | ||||||
| Activity | people | 2023 | 2022 | |||||
| 6 | 6 | |||||||
| Donations | in | accordance | w'th | Charity | objects | 112,358 | 112,358 | 130,236 |
| Supportcosts | 37,109 | 37,109 | 39,022 | |||||
| 149,467 | 149,467 | 169,256 |
| 5 | Supportcos | ts | ||||
|---|---|---|---|---|---|---|
| Total | Total | |||||
| 2023 | 2022 | |||||
| 5 | f | |||||
| Professional | fees | 7,200 | 7,218 | |||
| Investment | management | fees | 19,845 | 21,204 | ||
| Other costs | of investments | 7,145 | 7,869 | |||
| Accountancy | fees | 2,778 | 2,574 | |||
| Bank charges | 75 | 99 | ||||
| Website costs | 66 | 58 | ||||
| 37,109 | 39,022 | |||||
| 6 | Net income | |||||
| Net income | is stated after charging: | 2023 | 2022f | |||
| Independent | examination | fees | 2,325 | 2,145 | ||
| Independent | examiner's | remuneration | ||||
| - other tax | advisory services | 453 | 429 |
| 2023f | 2022 | |||
|---|---|---|---|---|
| Other investments at Valuation |
||||
| Balance brought forward |
3,593,569 | 4,291,205 | ||
| Acquisitions at cost |
228,785 | 119,745 | ||
| Receipts | for sale of investments | (241,991) | (108,428) | |
| Realised | losses on sale of investments | 26,090 | (33,359) | |
| Unrealised | loss on investments | 96&261 | (640,483) | |
| Movement | in cash held as part of investment | porffolio | (11,321) | (35,111) |
| Total investments | 3,691,393 | 3,593,569 | ||
| Total investments comprise the following type |
of investments: | |||
| UK listed | equities &fixed interest securities |
2,206,773 | 2,095,624 | |
| UK listed | bonds | 1,245,963 | 1,237,499 | |
| Property | and alternative investments |
188,095 | 198,563 | |
| Cash held | as part of investment portfolio |
50,562 | 61,883 | |
| Total investments | 3,691,393 | 3,593,569 | ||
| Debtors | ||||
| 2023 | 2022 | |||
| 6 | ||||
| Accrued bank interest |
6,956 | 3,608 | ||
| 6,956 | 3,608 |
| 2023 6 |
2022f |
|---|---|
| 2,837 | 2,574 |
| 2,837 | 2,574 |
| At 1 | At 31 | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| Jan | Inv'ment | Dec | |||||||
| 2023 F |
Income | Expenditure | f | Transfers F |
gains F |
2023 F |
|||
| Restricted funds | |||||||||
| Unrestricted | funds | 4,411,973 | 128,095 | (149,467) | 122,351 | 4,512,952 | |||
| Total funds | 4,411,973 | 128,095 | (149,467) | 122,351 | 4,512,952 | ||||
| Analysis of | funds: Prior year | ||||||||
| At 1 | At 31 | ||||||||
| Jan | Inv'ment | Dec | |||||||
| 2022 f |
Income f |
Expenditure | f | Transfers f |
gains f |
2022 f |
|||
| Restricted funds | |||||||||
| Unrestricted | funds | 5, | 153,130 | 101,943 | (169,258) | (673,842) | 4,411,973 | ||
| Total funds | 5,153,130 | 101,943 | (169,258) | (673,842) | 4,411,973 |
| Analysis ofn | et assets between funds | : Current year | ||
|---|---|---|---|---|
| Fixed asset | Net current | |||
| investments | assets | Total | ||
| f | F | F | ||
| Restricted funds | ||||
| Unrestricted | funds | |||
| General funds | 3,691,393 | 821,559 | 4,512,952 | |
| Totalfunds | 3,691,393 | 821,559 | 4,512,952 |
| Analysis of n | et assets between funds | : Prior year | ||
|---|---|---|---|---|
| Fixed asset | Net current | |||
| investments | assetsf | Totalf | ||
| Restricted funds | ||||
| Unrestricted | funds | |||
| General funds | 3,593,569 | 818,404 | 4,411,973 | |
| Total funds | 3,593,569 | 818,404 | 4,411,973 |
| 'The Trustees are pleased to document the following donations w |
hich have been made during | the year: |
|---|---|---|
| Donations | Donations | |
| 2023 | 2022 | |
| 5 | ||
| Castle View Primary School, Lancaster | ||
| CEEP | 2,920 | 4,000 |
| Escape2make | 15,000 | |
| Lancashire Youth Challenge |
10,040 | 8,100 |
| Lancashire Boys and Girls Club |
2,400 | 2,000 |
| Arnside 8 Silverdale AONB |
26,420 | 31,245 |
| Lancashire County Council |
1,052 | 511 |
| CancerCare | 2,500 | |
| Stomping Ground CIC |
2,720 | |
| Lakeland Arts |
2,991 | |
| Skerton Youth Groups | 1,600 | 2,750 |
| Morecambe Bay Primary School |
2,820 | |
| Sandylands Primary School, Morecambe |
2,434 | |
| St Lukes Primary School, Skerton | 290 | |
| St Patricks Catholic Primary School, Morecambe | 553 | |
| West End Primary School, Morecambe | 1,560 | |
| Westgate Primary School, Morecambe |
1,216 | 1,162 |
| St Joseph Catholic Primary School | 740 | 756 |
| Lancaster Road Primary School | 2,991 | 2,132 |
| Bolton-le-Sands Primary School |
307 | |
| The Ridge Primary School | 362 | |
| Carnforth Primary School |
1,052 | |
| North Road County School Fund | 366 | |
| Morecambe Road School |
5,000 | |
| Ryelands PC |
652 | |
| Kent Estuary Youth Project | 2,000 | |
| The Outward Bound Trust |
2,453 | 1,164 |
| Larksfoot CIC | 16,120 | 12,206 |
| Less UK CIC | 23,280 | 23,396 |
| Litfest | 1,200 | 760 |
| Carnforth CP School Fund |
360 | |
| Ryelands LCC |
679 | |
| Morecambe Bay Partnership |
15,331 | |
| Lancashire County Council Schools |
603 | |
| Roots to Branches FSCIC | 2,400 | |
| 112,358 | 130,236 |