OpenCharities

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

2022-03-31-accounts

Page
Trustees' report 1-8
Statement of Trustees' responsibilities
Independent auditor's report
Statement of financial activities 13
Balance sheet 14
Statement of cash flows 15
Notes to the financial statements 16-27

Unrestricted Restricted Total Unrestricted Restricted Total
funds funds funds funds
2022 2022 2022 2021 2021 2021
Notes f 6 f 6 6 f
Income from:
Donations
and
legacies 3 118,032 103,127 221,159 9,282 119,305 128,587
Investments 4 182,248 182,248 151,119 151,119
Tota I income 300,280 103,127 403,407 160,401 119,305 279,706
~ee
Chtu ed:
~Reel
fu dt
Investment
management
5 78,312 78,312 68,308 68,308
Charitable
activities
592,669 124,549 717,218 470,793 196,367 667,160
Total resources expended 670,981 124,549 795,530 539,101 196,367 735,468
Net gains/(losses) on
investments 457,867 457,867 896,618 896,618
Net incoming/(outgoing)
resources before transfers 87,166 (21,422) 65,744 517,918 (77,062) 440,856
Gross transfers between
funds (18,000) 18,000
Net movement in funds 69,166 (3,422) 65,744 517,918 (77,062) 440,856
Fund balances at 1April
2021 10,652,215 21,185 10,673,400 10,134,297 98,247 10,232,544
Fund balances at 31March
2022 10,721,381 17,763 10,739,144 10,652,215 21,185 10,673,400

2022 2021
Notes f E
Fixed assets
Investments 10,436,697 10,498,613
Current assets
Debtors 91,125 45,929
Cash at bank and in hand 296,364 170,978
387,489 216,907
Creditors: amounts falling due within one year 14 (85,042) (42,120)
Net current assets 302,447 174,787
Total assets less current liabilities 10,739,144 10,673,400
Income funds
Restricted funds 15 17,763 21,185
Unrestricted funds 10,721,381 10,652,215
10,739,144 10,673,400

2022 2021
Notes f
Cash flows from operating activities
Cash absorbed
by operations
18 (498,333) (686,817)
Investing activities
Withdrawn
from investment
portfolio 623,719 663,295
Net cash generated
from investing
activities
623,719 663,295
Net cash used in financing activities
Net increase/(decrease)
in
cash and cash equivalents 125,386 (23,522)
Cash and cash equivalents at beginning ofyear 170,978 194,500
Cash and cash equivalents at end ofyear 296,364 170,978

Unrestricted Restricted Total Unrestricted Restricted Total
funds funds funds funds
2022 2022 2022 2021 2021 2021
6 6 f f f 6
Donations and gifts 118,032 103,127 221,159 9,282 119,305 128,587
Investments
Unrestricted Unrestricted
funds funds
2022 2021
6 6
Investment income 171,446 139,156
Interest receivable 10,802 11,963
182,248 151,119
Raising funds
Unrestricted Unrestricted
funds funds
2022 2021
f f
Investment mana ement 78,312 68,308
78,312 68,308

Unrestricted Restricted Total Unrestricted Restricted Total
expenditure expenditure 2022 expenditure expenditure 2021
2022 2022 2021 2021
Grant funding ofactivities (see
note 7) 486,054 124,549 610,603 353,253 196,367 549,620
Share of support costs (see
note 8) 96,775 96,775 109,540 109,540
Share of governance costs (see
note 8) 9,840 9,840 8,000 8,000
592,669 124,549 717,218 470,793 196,367 667,160
Analysis by fund
Unrestricted funds 592,669 592,669 470,793 470,793
Restricted funds 124,549 124,549 196,367 196,367
592,669 124,549 717,218 470,793 196,367 667,160

Grants payable
Unrestricted Restricted Total Unrestricted Restricted Total
Expenditure Expenditure 2022 Expenditure Expenditure 2021
2022 2022 2021 2021
Grants to institutions:
AJEH / YSSACT 62,408 52,630 115,038 102,745 136,657 239,402
The Gaia Foundation 25,000 25,000 25,000 25,000
Beaver Trust 20,000 20,000 5,000 10,000 15,000
Emmanuel
Hospital
Association
(EHA)
68,371 68,371 67,694 18,000 85,694
Love Trust Grants 5,000 5,000
Agroecology
Fund
19,365 19,365
Tulsi Chanrai
Foundation
10,000 10,000 8,079 7,106 15,185
Mission for Vision 10,715 10,715
Synchronicity
Earth
16,052 16,052 15,560 15,560
Emergency
Donations
16,777 28,623 45,400 20,312 2,626 22,938
CHEM Trust 20,000 20,000
Global Greengrants Fund 6,387 6,387
Soil Association 5,000 5,000 5,000 5,000
Choose Love 10,000 10,000
ClientEarth 100,467 100,467
Covid Relief 7,805 29,246 37,051 2,122 1,978
Cachar Cancer Hospital 23,598 23,598 15,274
Amazon
Alliance
10,217 10,217
Pesticide Action Network
UK 35,359 4,050 39,409 20,000
Farming the Future 50,000 50,000 50,000 69,374
The Big Give 10,000 10,000 20,000
486,054 124,549 610,603 353,253 196,367 549,620

Support costs
Support costs Governance 2022 Support costs Governance 2021
costs costs
Staff costs 67,624 67,624 87,248 87,248
Bank charges and exchange
differences 7,841 7,841 5,688 5,688
ONce costs 19,087 19,087 16,604 16,604
Staff training 2,223 2,223
Auditors
remuneration
(see
below) 9,840 9,840 8,000 8,000
96,775 9,840 106,615 109,540 8,000 117,540
Analysed
between
Charitable
activities
96,775 9,840 106,615 109,540 8,000 117,540

2022 2021
Number Number
Trust management
Employment
costs
2022 2021
f f
Wages and salaries 59,732 77,231
Socia I security costs 6,354 8,199
Other pension costs 1,538 1,818
67,624 87,248

Listed Cash in portfolio Total
investments
Cost or valuation
At 1April 2021 9,806,165 692,448 10,498,613
Additions 2,125,271 (2,125,271)
Valuation
changes
356,029 356,029
Investment
income
182,248 182,248
Investment
management
fees (78,312) (78,312)
Disposals (2,571,347) 2,673,185 101,838
Amount
withdrawn
from portfolio (623,719) (623,719)
At 31March 2022 9,716,118 720,579 10,436,697
Carrying amount
At 31March 2022 9,716,118 720,579 10,436,697
At 31March 2021 9,806,165 692,448 10,498,613
12 Financial instruments 2022 2021
f f
Carrying amount offinancial assets
Equity instruments measured at fair value 9,716,118 9,806,165
13 Debtors
2022 2021
Amounts
falling due
within one year: f
Restaurant
donations
due 44,649 20,429
Donations
receivable
9,123 24,012
Prepayments 30,000
Gift Aid 7,353 1,488
91,125 45,929
14 Creditors: amounts falling due within one year
2022 2021
E E
Grant Commitments 28,811
Accruals and deferred income 85,042 13,309
85,042 42,120
4I
V
IGC
tV
GJ
0
IV
CV
m CV
\D
O
Q
Q
O
Q
Lll
&
m
CV
O
m
LD
IG
ID
m
OOO ClOO
00 GO
00.
\
0.
IJ
O
E
III
GI
U
h
0
L'
I
10
O
C
0
GL
I
X
VJ m
IQ
P
LII
DI
GO
P
o
0
O
O
m
LD
00
fV
CV
Dl
fV
LA
Q
Dl
LA
fV
Gl
GI
GL
0
4-
0 00
E0
C
Ml
0
Ih
\D m
Lll
00
o
fV
m
00
o
O0
00
m
LD
Ol
r
LD
Dl
PV
m
m
LD
O
LII
fV
m
CI
-
0
GJ
C
IG-00
GI
V
C
IG
IQ
IV
0
IX
GL'
VJ PV
GO
LD
LII
P
O
m
CV
LA
00
fV
C0
IGC0
'TJ
4-0
GI
V
Ml
GIU
0
8
Cl
10
C
O
GL
X
Gl
IIJ GO
m
PJ
O
GO
Q
IQ
DI
cv
00
P
00
QI
LD
tV
fV
Q
CIO
O
m
P
LD
m
Dl
C
C
IG
IG
(0
13C
GI
E
)
2
C
'E
U
Ih
e
LD
O
O
LII
LD
00
N
4
m
O
IQ
Q
O
O
00
0
O
CIOO
O
m
Lll
Cl
m
DI
GI0.
X
GIC
ll0
C
I
V
C
0
tV
0
CV
IIJ DI
GV
O
LII
00
00
LD
PV
LQ
GV
00
DI Dl
0 IG
ID
C
GI
Z 6
0 g
I- Z
N
Z
I- v)
DZO4l
5 e
ul ~ I-Z
gaO~
co%
I-
Lu
a 00
C
\
GL
E0
U
C
Gl
IJ
+
Gl
IJC
U~gz
Z ~ g
a
4LI
IG
U
Gl
4-0
C0I
C
z
UJ
o
gg 'D
C
Ol
U
C
4
GI
E0
U
IG N 0
LLI
\C
IG
IG
IG
C
LL
IJ
GI
v-
GI
GL
C
L
I- Z I-
~Z
Cg
P.
0
GY
GI
I—
Gl LIJa IG
D.
LIJ LJ LIJ

16 Analysis ofnet assets between Analysis ofnet assets between funds
Unrestricted Restricted Total Unrestricted Restricted Total
funds funds funds funds
2022 2022 2022 2021 2021 2021
E E f F. f E
Fund balances at 31
March 2022 are
represented by:
Investments 10,436,697 10,436,697 10,498,613 10,498,613
Current assets/(liabilities) 284,684 17,763 302,447 153,602 21,185 174,787
10,721,381 17,763 10,739,144 10,652,215 21,185 10,673,400

18 Cash generated
from operations
Cash generated
from operations
Cash generated
from operations
2022 2021
f f
Surplus for the year 65,744 440,856
Adjustments
for:
Investment
income
recognised in statement offinancial activities (182,248) (151,119)
Investment
management
fees paid from portfolio
78,312 68,308
Gain on disposal of investments (101,838) (670,409)
Fair value gains and losses on investments (356,029) (226,209)
Movements
in working capital:
(Increase)/decrease in debtors (45,196) 17,604
Increase/(decrease) in creditors 42,922 (165,848)
Cash absorbed
by operations
(498,333) (686,817)
19 Analysis ofchanges in net funds
The Trust had no debt during the year.