| Contents ofthe Financial Statements | Contents ofthe Financial Statements | |||
|---|---|---|---|---|
| for the year ended 30June 2022 | ||||
| Page | ||||
| Reference and Administrative Details |
||||
| Report ofthe Trustees | 2 | to | 4 | |
| Independent Examiner's Report |
||||
| Statement ofFinancial | Activities | |||
| Balance Sheet | ||||
| Notes to the Financial | Statements | 8 | to | 13 |
| Detailed Statement of | Financial Activities | 14 |
| 2022 | 2021 | |||||
|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | |||
| fund | fund | funds | funds | |||
| Notes | ||||||
| INCOME AND ENDOWMENTS FROM | ||||||
| Donations and legacies |
200,005 | 200,005 | 666,197 | |||
| Other trading activities | 103,652 | 103,652 | ||||
| Total | 303,657 | 303,657 | 666,197 | |||
| EXPENDITURE ON | ||||||
| Charitable activities |
||||||
| Grant making | 241,642 | 241,642 | 67,378 | |||
| NET INCOME | 62,015 | 62,015 | 598,819 | |||
| RECONCILIATION | OFFUNDS | |||||
| Total funds brought forward |
612,489 | 55 | 612,544 | 13,725 | ||
| TOTAL FUNDS CARRIED FORWARD | 674,504 | 55 | 674,559 | 612,544 |
| 2022 | 2021 | ||||
|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | ||
| fund | fund | funds | funds | ||
| Notes | E | ||||
| CURRENT ASSETS | |||||
| Cash at bank | 691,415 | 55 | 691,470 | 614,994 | |
| CREDITORS | |||||
| Amounts falling due within one year |
10 | (16,911) | (16,911) | (2,450) | |
| NET CURRENT ASSETS | 674,504 | 55 | 674,559 | 612,544 | |
| TOTAL ASSETSLESSCURRENT | |||||
| LIABILITIES | 674,504 | 55 | 674,559 | 612,544 | |
| NET ASSETS | 674,504 | 55 | 674,559 | 612,544 | |
| FUNDS | |||||
| Unrestricted funds |
674,504 | 612,489 | |||
| Restricted funds | 55 | 55 | |||
| TOTAL FUNDS | 674,559 | 612,544 |
| for | for | for | the year ended 30June 2 | 022 | |||
|---|---|---|---|---|---|---|---|
| 3. | OTHER TRADING ACTIVITIES | ||||||
| 2022 | 2021 | ||||||
| Fundraising events |
103,652 | ||||||
| 4. | CHARITABLE ACTIVITIES COSTS | ||||||
| Grant | |||||||
| funding of | |||||||
| activities | |||||||
| Direct | (see note | Support | |||||
| Costs | 5) | costs | Totals | ||||
| Grant making | 12,443 | 170,000 | 59,199 | 241,642 | |||
| 5. | GRANTS PAYABLE | ||||||
| 2022 | 2021 | ||||||
| Grant making | 170,000 | 56,747 | |||||
| The total grants paid to institutions | during | the year was as follows: | |||||
| 2022 | 2021 | ||||||
| f. | |||||||
| The Rugby Portobello | Trust | 500 | |||||
| Hospitality for Heroes |
3,282 | ||||||
| Chelsea Physic Garden | 1,000 | ||||||
| StMungos | 70,000 | 51,965 | |||||
| Oceans Generations | 15,000 | ||||||
| Passage 2000 | 70,000 | ||||||
| Sand Ends | 10,000 | ||||||
| Balfour Project | 5,000 | ||||||
| 170,000 | 56,747 | ||||||
| 6. | NET INCOME/(EXPENDITURE) | ||||||
| Net income/(expenditure) | is stated after charging/(crediting): | ||||||
| 2022 | 2021 | ||||||
| f. | |||||||
| Accountancy Fees |
(530) |
| 2022 | 2021 | ||||
|---|---|---|---|---|---|
| No employees received |
emoluments | in excess off60,000. | |||
| COMPARATIVES FORTHE STATEMENT OFFINANCIAL | ACTIVITIES | ||||
| Unrestricted | Restricted | Total | |||
| fund | fund | funds | |||
| INCOME AND ENDOWMENTS | FROM | ||||
| Donations and legacies |
664,501 | 1,696 | 666,197 | ||
| EXPENDITURE ON | |||||
| Charitable activities |
|||||
| Grant making | 65,737 | 1,641 | 67,378 | ||
| NET INCOME | 598,764 | 55 | 598„819 | ||
| RECONCILIATION | OF FUNDS | ||||
| Total funds brought forward |
13,725 | 13,725 | |||
| TOTAL FUNDS CARRIED FORWARD | 612,489 | 55 | 612,544 |
| 10. | CREDITOR | S: A | MO | UNTS | FA | LLING DUE WITHIN ONE Y | EAR | ||
|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | ||||||||
| Trade creditors | 1,900 | ||||||||
| Other creditors | 528 | ||||||||
| Accruals and | deferred | income | 14,483 | 2,450 | |||||
| 16,911 | 2,450 | ||||||||
| 11. | MOVEMENT IN | FUNDS | |||||||
| Net | |||||||||
| movement | At | ||||||||
| At 1.7.21 | in funds | 30.6.22 | |||||||
| Unrestricted | funds | ||||||||
| General fund | 612,489 | 62,015 | 674,504 | ||||||
| Restricted funds |
|||||||||
| Matched donations | fund | 55 | 55 | ||||||
| TOTAL FUNDS | 612,544 | 62,015 | 674,559 | ||||||
| Net movement | in funds, included | in the above are as follows: | |||||||
| Incoming | Resources | Movement | |||||||
| resources | expended | in funds | |||||||
| Unrestricted | funds | ||||||||
| General fund | 303,657 | (241,642) | 62,015 | ||||||
| TOTAL FUNDS | 303,657 | (241,642) | 62,015 | ||||||
| Comparatives | for | movement | in | funds | |||||
| Net | |||||||||
| movement | At | ||||||||
| At 1.7.20 | in funds | 30.6.21 | |||||||
| Unrestricted | funds | ||||||||
| General fund | 13,725 | 598,764 | 612,489 | ||||||
| Restricted funds | |||||||||
| Matched donations | fund | 55 | 55 | ||||||
| TOTAL FUNDS | 13,725 | 598,819 | 612,544 |
| Incoming | Resources | Movement | ||||||
|---|---|---|---|---|---|---|---|---|
| resources | expended | in funds | ||||||
| Unrestricted funds |
||||||||
| General fund | 664,501 | (65,737) | 598,764 | |||||
| Restricted funds | ||||||||
| Matched donations | fund | 1,696 | (1,641) | 55 | ||||
| TOTAL FUNDS | 666,197 | (67,378) | 598,819 | |||||
| A current year 12months | and prior year 12months combined position is as follows: | |||||||
| Net | ||||||||
| movement | At | |||||||
| At 1.7.20 | in funds | 30.6.22 | ||||||
| Unrestricted funds |
||||||||
| General fund | 13,725 | 660,779 | 674,504 | |||||
| Restricted funds | ||||||||
| Matched donations | fund | 55 | 55 | |||||
| TOTAL FUNDS | 13,725 | 660,834 | 674,559 | |||||
| A current year 12 months | and prior year 12 months | combined | net movement in funds, |
included | in the above are | as | ||
| follows: | ||||||||
| Incoming | Resources | Movement | ||||||
| resources | expended | in funds | ||||||
| Unrestricted funds |
||||||||
| General fund | 968,158 | (307,379) | 660,779 | |||||
| Restricted funds | ||||||||
| Matched donations | fund | 1,696 | (1,641) | 55 | ||||
| TOTAL FUNDS | 969,854 | (309,020) | 660,834 |
| Detailed Statement ofFinancial Activities | ||||||
|---|---|---|---|---|---|---|
| for the year ended 30June 2022 | ||||||
| 2022 | 2021 | |||||
| INCOME AND | ENDOWMENTS | |||||
| Donations and |
legacies | |||||
| Donations | 200,005 | 666,197 | ||||
| Other trading | activities | |||||
| Fundraising events |
103,652 | |||||
| Total incoming | resources | 303,657 | 666,197 | |||
| EXPENDITURE | ||||||
| Charitable activities |
||||||
| Wages | 12,443 | |||||
| Grants to institutions | 170,000 | 56,747 | ||||
| 182,443 | 56,747 | |||||
| Support costs | ||||||
| Governance | costs | |||||
| Accountancy | Fees | (530) | ||||
| Independent | examination | fee | 1,440 | 1,400 | ||
| Administration | fees | 13,502 | 3,777 | |||
| Bank charges | 37 | 27 | ||||
| Marketing | 4,500 | |||||
| Insurance | 470 | 927 | ||||
| Fundraising Expenses |
43,225 | |||||
| ITSoibvare | 120 | |||||
| Subscriptions | 35 | |||||
| Legal Expenses | 900 | |||||
| 59,199 | 10,631 | |||||
| Total resources | expended | 241,642 | 67,378 | |||
| Net income | 62,015 | 598,819 |