| Trustees | Trustees | |||
|---|---|---|---|---|
| Philip James | Barks | |||
| Anthony Michael Bayliss Jane Louise Fagan |
||||
| Charity | number | 1'I76463 | ||
| Auditor | ||||
| DSG | ||||
| Castle Chambers | ||||
| 43 Castle | Street | |||
| Liverpool | ||||
| L2 QTL | ||||
| Bankers | ||||
| NatWest Bank | ||||
| Stevenson | Way | |||
| Wavertree | ||||
| L131NW | ||||
| Accountant | ||||
| DSG | ||||
| Castle Chambers | ||||
| 43 Castle Street | ||||
| Liverpool | ||||
| L2 9TL | ||||
| Solicitors | ||||
| Brabners LLP | ||||
| Horton House | ||||
| Exchange Flags | ||||
| Liverpool | ||||
| L2 3YL | ||||
| Investment | advisors | |||
| Rathbones | ||||
| Port ofLiverpool Pier Head |
Building | |||
| Liverpool | ||||
| L3 1NW |
| Page | ||
|---|---|---|
| Trustees' report | 1-4 | |
| Statement ofTrustees' | responsibilities | |
| Independent auditor's |
report | 6-7 |
| Statement offinancial activities | ||
| Balance sheet | ||
| Notes to the financial statements | 10-16 |
| Unrestricted funds |
Unrestricted funds |
Total | Unrestricted funds |
Unrestricted funds |
Total | ||||
|---|---|---|---|---|---|---|---|---|---|
| ~lme~fm | Notes | revenue 2023 |
capital 2023 6 |
revenue 2022 6 |
capital 2022 6 |
2022 8 |
|||
| Donations and legacies Investments |
3 4 |
468,384 247,828 |
468,384 247,828 |
5,097,970 220,168 |
5,097,970 220,168 |
||||
| Total income ~!~ni ttgJt0; |
716,212 | 716,212 | 5,318,138 | 5,318,138 | |||||
| Raising funds | 66,704 | 66,704 | 62,608 | 62,608 | |||||
| Charitable activities |
5 | 239,496 | 21,845 | 261,341 | 29,102 | 19,170 | 48,272 | ||
| Total resources | |||||||||
| expended | 239,496 | 88,549 | 328,045 | 29,102 | 81,778 | 110,880 | |||
| Net gains/(losses) | on | ||||||||
| investments | 11 | 173,124 | 173,124 | (646,489) | (646,489) | ||||
| Net incoming | |||||||||
| resources before | |||||||||
| transfers | 476,716 | 84,575 | 561,291 | 5,289,036 | (728,267) | 4,560,769 | |||
| Gross transfers | between | ||||||||
| funds | |||||||||
| (5,097,970) | 5,097,970 | ||||||||
| Net movement | in funds | 476,716 | 84,575 | 561,291 | 191,066 | 4,369,703 | 4,560,769 | ||
| Fund balances 2022 |
at 1 | July | 421,961 | 9,578,029 | 9,999,990 | 230,895 | 5,208,326 | 5,439,221 | |
| Fund balances | at 30 | ||||||||
| June 2023 | 898,677 | 9,662,604 | 10,561,281 | 421,961 | 9,578,029 | 9,999,990 |
| 2023 | 2022 | ||||||
|---|---|---|---|---|---|---|---|
| Notes | 8 | 8 | |||||
| Fixed assets | |||||||
| Investments | 12 | 10,039,884 | 9,279,794 | ||||
| Current assets | |||||||
| Debtors Cash at bank and in |
hand | 14 | 133 538,357 |
1,582 881,101 |
|||
| 538,490 | 882,683 | ||||||
| Creditors: amounts | falling due within | ||||||
| one year | 15 | (17,093) | (162,487) | ||||
| Net current assets | 521,397 | 720,196 | |||||
| Total assets less current liabilities | 10,561,281 | 9,999,990 | |||||
| Income funds | |||||||
| Unrestricted funds - capital Unrestricted funds - revenue |
9,662,604 898,677 |
9,578,029 421,961 |
|||||
| 10,561,281 | 9,999,990 |
| Unrestricted | Unrestricted | |
|---|---|---|
| funds | funds | |
| general | general | |
| 2023 | 2022 | |
| B | ||
| Donations and gifts | ||
| 468,384 | 5,097,970 | |
| Investments | ||
| Unrestricted | Total | |
| funds | ||
| general | ||
| 2023 | 2022 | |
| 8 | ||
| Income from listed investments | ||
| Interest receivable | 242,654 | 219,006 |
| 5,174 | 1,162 | |
| 247,828 | 220,168 |
| 4 | Donations and gifts Investments |
|---|---|
| 2023 | 2022 | |||
|---|---|---|---|---|
| 6 | 5 | |||
| Bank charges | ||||
| 24 | ||||
| Grant funding ofactivities (see note 7) Share ofgovernance costs (see note 8) |
234,024 27,293 |
24,144 24,120 |
||
| 261,341 | 48,272 | |||
| Analysis by |
fund | |||
| Unrestricted Unrestricted |
funds - funds - |
general capital |
239,496 21,845 |
29,102 19,170 |
| 261,341 | 48,272 |
| Unrestricted | Total | |||
|---|---|---|---|---|
| funds | ||||
| capital | ||||
| 2023 | 2022 | |||
| 5 | ||||
| Investment | management | fees | ||
| 66,704 | 62,608 | |||
| 66,704 | 62,608 |
| Charitable | Charitable | |||
|---|---|---|---|---|
| Expenditure | Expenditure | |||
| 2023 | 2022 | |||
| 8 | ||||
| Grants to institutions: | ||||
| Gairloch Museum | ||||
| University ofLiverpool - Liverpool Parish Church |
Parkinson's | Disease | 11,144 | 10,000 11,144 |
| The Simon Rivett-Carnac | Trust | 3,000 | ||
| Paul's Place | 10,000 | |||
| Kidney Care UK | 10,000 | |||
| Gateshead Foodbank |
10,000 | |||
| MND Association | 3,500 | |||
| PDSA - Huyton | 12,000 | |||
| All Together Now | 10,000 | |||
| Early Music as Education | 10,000 | |||
| Clatterbridge Cancer Charity Cats Protection |
11,000 4,100 |
|||
| Hope Centre | 15,000 | |||
| 1/Nrral Foodbank | 3,500 | |||
| Horse Sense Wirral | 10,000 | |||
| Wirral Ark | 10,000 | |||
| North Clwyd Animal Rescue |
10,000 | |||
| Asthma and Allergy Foundation |
10,000 | |||
| Hector's Greyhound Rescue |
5,000 | |||
| The Hive Wirral Youth Centre | 10,000 | |||
| Boote Home for Cats | 15,000 | |||
| Jackson's Animal Rescue | 5,000 | |||
| British Red Cross | 10,000 | |||
| World ofGlass Museum | 20,000 | |||
| University ofLiverpool |
9,925 | |||
| 8,855 | ||||
| 234,024 | 24,144 |
| Supportcosts | ||||
|---|---|---|---|---|
| Support costs |
Governance costs |
2023 | 2022 | |
| 8 | E | |||
| Audit fees | ||||
| Accountancy Legal and professional |
2,112 21,780 3,401 |
2,112 21,780 3,401 |
1,920 19,800 2,400 |
|
| 27,293 | 27,293 | 24,120 |
| Unrestricted | Total | |||
|---|---|---|---|---|
| funds | ||||
| capital | ||||
| 2023 | 2022 | |||
| K | ||||
| Revaluation | of | investments | ||
| Gain/(loss) | on | sale ofinvestments | 105,624 67,500 |
(580,460) (66,029) |
| 173,124 | (646,489) |
| Listed | ||
|---|---|---|
| investments | ||
| Cost or valuation | ||
| At 1 July | 2022 | |
| Additions | 9,279,794 | |
| Valuation | changes | 2,368,594 |
| Profit/Loss | on Sale ofInvestments | 105,623 |
| Disposals | 67,500 | |
| (1,781,627) | ||
| At 30June 2023 | ||
| 10,039,884 | ||
| Carrying | amount | |
| At 30June 2023 | ||
| 10,039,884 | ||
| At 30June 2022 | ||
| 9,279,794 |
| 13 | Financial | instruments | |||||
|---|---|---|---|---|---|---|---|
| 2023 | 2022 | ||||||
| Carrying | amount offinancial | assets | 6 | ||||
| Debt instruments measured Equity instruments measured |
at amortised cost at cost less impairment |
133 10,039,884 |
1,582 9,279,794 |
||||
| Carrying | amount offinancial | liabilities | |||||
| Measured | at amortised cost | 17,093 | 162,487 | ||||
| 14 | Debtors | ||||||
| Amounts | falling due within | one year: | 2023 8 |
2022f | |||
| Other debtors | 133 | 1,582 | |||||
| 15 | Creditors: | amounts falling due within one year |
|||||
| 2023 | 2022 | ||||||
| 8 | |||||||
| Unsettled cash movements Accruals and deferred income |
17,093 | 148,567 13,920 |
|||||
| 17,093 | 162,487 |
| Analysis o | f net assets between funds | ||||
|---|---|---|---|---|---|
| Unrestricted | Unrestricted | Total | Total | ||
| funds revenue | funds capital | ||||
| 2023 | 2023 | 2023 | 2022 | ||
| Fund balances at 30June 2023 are | 6 | f. | |||
| represented | by: | ||||
| Investments Current assets/(liabilities) |
898,677 | 10,039,884 (377,280) |
10,039,884 521,397 |
9,279,794 720,196 |
|
| 898,677 | 9,662,604 | 10,561,281 | 9,999,990 |