| 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 |