OpenCharities

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

2020-12-31-accounts

Page
General
information
Report ofthe Trustees
Independent examiner's report
Statement of financial
activities
Balance sheet
Statement of Cash Flows
Notes to the financial statements 10

2020 2019
Unrestricted Endowment
Fund Fund Total Total
Note E 6 6 E
Income and endowments from:
Investment
income
76,651 76,651 308
Donations
snd legacies
1,250,000 1,250,000 3,742,500
Total incoming
resources
76,651 1,250,000 1,326,651 3,742,808
Expenditure
on:
Charitable
activities
4 40,763 40,763 32,375
Total expenditure 40,763 40,763 32,375
Net gains on investment assets 44,957 44,957 49,707
Net income 35,888 1,294,957 1,330,845 3,766,I46
Transfer between
funds
26,061 (26,061)
Net movement
in funds
61,949 1,268,896 1,330,845 3,766, I46
Reconciliation
offunds:
Fund balance brought forward at
I January 2020 (26,061) 3,792,207 3,766,146 6,006
Fund balance carried forward at
31 December 2020 35,888 5,061,103 5,096,991 3,766,/46

2020 2019
Note 6 6
Fixed assets
Investments 5,069,715 2,949,707
Current assets
Debtors 748,500
Cash at bank and in hand 34,449 100,289
34,449 848,789
Liabilities
Creditors: Amounts falling due
within one year 6 (7,173) (32,350)
Net current assets 27,276 816,439
Total assets less current liabilities 5,096,991 3,766,/46
Net assets 5,096,99 ( 3,766,/46
The funds ofthe charity:
Expendable endowment fund 5,061,103 3,792,207
Unrestricted fund 35,888 (26,061)
5,096,991 3,766,146

2020 2019
Note Total Total
6
Net cash provided
by operating
activities 1,932,560 2,994,283
Cash flows fram investing activities:
Interest received 101
Purchase of investments (1,998,501) (2,900,000)
Net cash (used in)/provided by investing activities (65,840) 94,283
Change
in cash and «ash
equivalents (65,840) 94,283
Cash and cash equivalents brought forward 100,289 6,006
Cash and cash equivalents carried forward 34,449 100,289

2. Donations Donations and Legacies 2020 2019
Endowment Capital Fund
Cash donation and tax repayment 1,250,000 3,742,500
1,250,000 3,742,500
3. Investment Income 2020 2019
E E
Dividend
income received
76,550
Bank interest received 101 300
76,651 308

2020 2019
E E
Giants made te charitable
institutions
De Havilland
Aircraft Museum
3,000
Kids on Track 7,500
The Trussell Trust 10,000
The Woodland
Trust
3,000
Watlington
Hospital
Charitable
Trust 7,500
St Peter's Church,
Hammersmith
3,000
University
College Oxford
25,000
34,000 25,000
Governance
costs allocated
tn charitable
activities:
Consultancy
costs
5,755 6,850
Auditor's
remuneration
918 500
Bank charges 90 25
Total expenditure
on charitable
activities 40,763 32,375
Expenditure
on charitable
activities
was attributable to the unrestricted fund.
5.
Fixed asset investments
2020 2019
E E
Quoted investments
Market value at start of year 2,949,707
Additions 1,998,501 2,900,000
Accumulation
dividends
reinvested
76,550
Net unrealised
gains on investment
assets 44,957 49,707
Market value at end ofyear 5,069,715 2,949,707
6. Creditors: amounts falling due within one year 2020 2019
E E
Grants payable 25,000
Accruals 7,173 7,350
7,173 32,350

7. Analysis ofnet assets between funds
Unrestricted Expendable Total
Income Endowment
funds funds 2020
6 E
Fund balances as at 31 December 2020 are represented by:
Cash and Debtors 67,938 67,938
Creditors (40,662) (40,662)
(40,662) 67,938 27,276
Investments 76,550 4,993,165 5,069,715
35,888 5,061,103 5,096,991
Re«onciliation
ofnet
Re«onciliation
ofnet
movement in funds to net cash flow from operating
activities
2020 2019
6 E
Net movement
in
funds 1,330,845 3,760,140
Deduct gains on investments (44,957) (49,707)
Deduct income from investments (76,651)
(Decrease)/increase in creditors (25,177) 32,350
Decrease/(increase) in debtors 748,500 (748,500)
Net cash provided by operating activities 1,932,560 2,994,283