| 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 |