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
Reference and administrative details
Report ofthe trustees 2 to 7
Independent
examiner's
report
Statement offinancial activities
Balance sheet 10 to 11
Notes to the financial statements 12 to 20
Detailed statement
of
financial activities 21 to 22
Trustees Stephen Askins
Angela Clarke (resigned 14/9/2021)
Michael Jones
Madalyn Roker
Charles Umelo (resigned 14/9/2021)
Emily Hammersley (appointed 17/3/2022)
Helen Greenwood
Company secretary John Wilson
Registered office Freeman
Carr
The Gatehouse
2 Devonhurst Place, Heathfield Terrace
London
W4 4JD

Independent examiner Freeman Carr
Chartered Certified Accountants
The Gatehouse
2 Devonhurst
Place
Heathfield Terrace
Chiswick
London
W4 4JD

2022 2021
Unrestricted Restricted Endowment Total Total
fund fund fund funds funds
Notes E F E
Income and endowments
from
Donations and legacies 16 16
Investment income 2 55,025 55,025 53,109
Total 55,041 55,041 53,109
Expenditure on
Raising funds 3 16256 16,256 25,146
Charitable activities 4
Examiners fee 2,347
Charitable activities 33,922 33,922 33,636
Governance costs 17,308 17,308 8,804
Total 67,486 67,486 69,933
Net gains on investments 828,274 828,274 128,333
NET INCOME 815,829 815,829 111,509
Reconciliation
offunds
Total funds brought
forward 2,121,692 2,121,692 2,010,183
Total funds carried
forward 2,937,521 2,937,521 2,121,692

31 March 20 22
2022 2021
Unrestricted Restricted Endowment Total Total
fund fund fund funds funds
Notes
Fixed assets
Tangible assets 8 30,652 30,652 30,966
Heritage assets 9 3500 3,500 3,500
Investments
Investments 10 1,059,340 1,059,340 883,733
Investment
property
11 650,000 650,000 1,100,000
1,743,492 1,743,492 2,018,199
Current assets
Debtors 12 12,535 3,404 15,939 19,267
Cash in hand 1,197,226 87,700 1,284,926 140,987
1,209,761 91,104 1,300,865 160,254
Creditors
Amounts
falling due within
one year 13 (15,732) (91,104) (106,836) (56,745)
Net current assets 1,194,029 1,194,029 103,509
Total assets less current
liabilities 2,937,521 2,937,521 2,121,708
Creditors
Amounts
falling due after
more than one year 14 (16)
NET ASSETS 2,937,521 2,937,521 2,121,692
Funds 15
Unrestricted funds 2,937,521 2,121,692
Total funds 2,937,521 2,121,692

Further
explanation
of the
financial statements.
nature
and purpose
of
each fund
is included
in the
notes to t
Investment
income
2022 2021
E
Rents received 29,741 27,453
Income from listed investments 25,260 25,619
Deposit account interest 24 37
55,025 53,109
Raising funds
Investment
management
costs
2022 2021
Brokerage 8 Management fee 3,034
Insurance 5,115 3,964
Claim cost 750
Estate Agents 8 Other Costs 5,341 5,570
Property
repairs
5,050 12,578
16,256 25,146

Charitable
a
ctivities co sts
2022 2021
Unrestricted funds
John Betts Primary School
Direct cost 25,000 28,250
Insurance
School Buildings
771
School Prizes, Christmas Parties 3,500 950
Depreciation Leasehold Ravenscourt House 314 315
Refurbishment costs Jon Betts 2,835
Insurance
- Ravenscourt
House 2,600 445
Property
Repairs
2,400
Finance 108 70
33,922 33,636
Governance costs
Legal Fees 8,336 4,200
Independent Examiner's Fee 2,321 2,347
Professional costs 1,920
Trustees'
Indemnity
891 764
Fee ofClerk to the Trustees 3,840 3,840
17,308 11,151

Net income/(e xp enditur e)
is stated after charging/(
crediting):
2022 2021
Depreciation - owned assets 314 315

There were no
trustees'
expenses
paid for th
ended 31 March 2021.
There were no
trustees'
expenses
paid for th
ended 31 March 2021.
There were no
trustees'
expenses
paid for th
ended 31 March 2021.
e year ended 31 Mar ch 2022 nor for the
yea
Comparatives
for the statement offinancial
activities for march 2021 year
Unrestricted Endowment Total
fund fund funds
Income and endowments from
Investment
income
53,109 53,109
Expenditure
on
Raising funds 25,146 25,146
Charitable
activities
Examiners fee 2,347 2,347
Charitable
activities
33,636 33,636
Governance
costs
8,804 8,804
Total 69,933 69,933
Net gains on investments 128,333 128,333
NET INCOME 111,509 111,509
Transfers
between
funds 334,088 (334,088)
Net movement
in funds
445,597 (334,088) 111,509
Reconciliation
offunds
Total funds brought forward 1,676,095 334,088 2,010,183
Total funds carried forward 2,121,692 2,121,692

8. Tangible fixed assets
Long
leasehold
E
Cost
At 1 April 2021 and 31 March 2022 33,169
Depreciation
At 1 April 2021 2,203
Charge for year 314
At 31 March 2022 2,517
Net book value
At 31 March 2022 30,652
At 31 March 2021 30,966
9. Heritage assets
Total
Market value
At 1 April 2021 and 31 March 2022 3,500
Net book value
At 31 March 2022 3,500
At 31 March 2021 3,500
10. Fixed asset investments
Listed
investment
F
Market value
At 1 April 2021 883,733
Additions 124,999
Revaluations 50,608
At 31 March 2022 1,059,340
Net book value
At 31 March 2022 1,059,340
At 31 March 2021 883,733
There were no investment assets outside the UK.

Valuation as at March Valuation as at March 2020 752,349
Increase
in value during 2021
131,384
Increase
in value during 2022
175,607
1,059,340
11. Investment
property
Fair value
At 1 April 2021 1,100,000
Disposals (450,000)
At 31 March 2022 650,000
Net book value
At 31 March 2022 650,000
At 31 March 2021 1,100,000
12. Debtors: amounts falling due within one year
2022 2021
Other debtors 12,900
Prepayments
and accrued income
15,939 6,367
15,939 19,267
13. Creditors: amounts falling due within one year
2022 2021
F
Other creditors 91,888 51,127
Accrued expenses 14,948 5,618
106,836 56,745

14. Creditors: amounts
falling due aft
er more than one year
2022 2021
Other creditors 16
15. Movement in funds
Net
movement At
At 1/4/21 in funds 31/3/22
E E
Unrestricted funds
Unrestricted funds 2,121,692 815,829 2,937,521
TOTAL FUNDS 2,121,692 815,829 2,937,521
Net moveme nt in funds,
includ
ed
in the
above are as follows:
Incoming Resources Gains and Movement
resources expended losses in funds
F
Unrestricted funds
Unrestricted funds 55,041 (67,486) 828,274 815,829
TOTAL FUNDS 55,041 (67,486) 828,274 815,829
Comparatives for movement in funds
Net Transfers
movement between At
At 1/4/20 in funds funds 31/3/21
Unrestricted funds
Unrestricted funds 1,676,095 111,509 334,088 2,121,692
Endowment funds
Endowment funds 334,088 (334,088)
TOTAL FUNDS 2,010,183 111,509 2,121,692

Comparative net movement
in
funds,
included
in the
above are as follows:
Incoming Resources Gains and Movement
resources expended losses in funds
Unrestricted funds
Unrestricted funds 53,109 (69,933) 128,333 111,509
TOTAL FUNDS 53,109 (69,933) 128,333 111,509
A current ye ar 12months
and
prior year 12 months
combined
posi
tion
is as foll
ows:
Net Transfers
movement between At
At 1/4/20 in funds funds 31/3/22
E
Unrestricted funds
Unrestricted funds 1,676,095 927,338 334,088 2,937,521
Endowment funds
Endowment funds 334,088 (334,088)
TOTAL FUNDS 2,010,183 927,338 2,937,521
included
in t
he above are as fo llows:
Incoming Resources Gains and Movement
resources expended losses in funds
E F
Unrestricted funds
Unrestricted funds 108,150 (137,419) 956,607 927,338
TOTAL FUNDS 108,150 (137,419) 956,607 927,338

2022 2021
F
Income and endowments
Donations
and
legacies
Donations 16
Investment
income
Rents received 29,741 27,453
Income from listed investments 25,260 25,619
Deposit account interest 24 37
55,025 53,109
Total incoming resources 55,041 53,109
Expenditure
Investment
management
costs
Brokerage & Management fee 3,034
Insurance 5,115 3,964
Claim cost 750
Estate Agents
&
Other Costs 5,341 5,570
Property
repairs
5,050 12,578
16,256 25,146
Charitable
activities
Cost of charitable activity 25,000 28,250
insurance 771
Repairs to house and school 2,400 2,835
Legal costs 8,443 4,270
Other costs 3,500 950
Insurance
leasehold
property
Depreciation
oftangible
fixed assets
2,600
315
445
315
42,258 37,836
Support costs
Management
Fees clerk to the trustees 3,840 3,840
Trustee's
indemnity
891 764
Professional
fees
1,920 2,347
Examiners fee 2,321
8,972 6,951

for the Year En ded 3 1 March 2022
2022 2021
F
Total resources expended 67,486 69,933
Net expenditure before gains and
losses (12,445) (16,824)
Realised recognised gains and losses
Realised gains/(losses) on fixed asset
investments 50,608 51,337
Realised gains/(losses) on investment
property 777,666 73,496
Net income 815,829 108,009