OpenCharities

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

2023-04-05-accounts

Page
ReportoftheTrustees’ 1-2
IndependentExaminer'sReport 3
StatementofFinancialActivities 4
BalanceSheet 5
NotestoAccounts 6-8
ScheduleofInvestments 9

2023 2022
Unrestricted Expendable Total Total
fund endowment
Note
£ £ E E
Incomeandexpenditure
Incomingresources
Incomefrom:
Donations 2 - 42,190 42,190 20,000
Giftaidreceived 2 - 10,567 10,567 -
Investments 2 838 - 838 711
Total

838


52,757


53,595


20,711
Resourcesexpended
Directcharitableexpenditure:
Grants/Donations 3
:

59,570

59,570

42,085
Otherexpenditure
:
Management.andadministration 4 2,680 - 2,680 2,786
Totalexpenditure

2,680


59,570


62,250


44,871
Netincome/(expenditure)
beforeinvestmentgains/(losses) (1,842) (6,813) (8,655) (24,160)
Netgains/(losses)oninvestments
Realised - 4,569 4,569 -
Unrealised - (38,581) (38,581) 920
Totalinvestmentgains 6

-


(34,012)


(34,012)


920
Transfersbetweenfunds 9
2,450

(2,450)

-

:
Netmovementinfunds 608 (43,275) (42,667) (23,240)
Reconciliationoffunds
Totalfundsbroughtforwardat6 April2022 630 202,835 203,465 226,705
Totalfundscarriedforwardat5 April2023
1,238

159,560

160,798

203,465

2023 2022
Unrestricted Expendable
Note fund endowment Total Total
£ £ £ E
Fixedassets
Investments( atmarketvalue)
6

-

104,558

104,558

190,800
Currentassets
Incometaxrecoverable - - - 1,250
Cashatbankandinhand 7 4,718 57,582 62,300 15,875

4,718

57,582

62,300

17,125
Creditors:amountsfallingduewithin one year
Accruals 8 3,480 2,580 6,060 4,460
Netcurrentassets


1,238


55,002


56,240


12,665
Totalassetslesscurrentliabilities
1,238

159,560

160,798

203,465
2023 2022
Unrestricted Expendable
FundsoftheCharity fund endowment Total
£ £ £ £
Totalfunds 9
1,238
159,560
160,798
203,465

2023 2022
Unrestricted Expendable
2. Incomereceived fund endowment Total Total
£ £ £ £
Donations
CAFdonationsreceived - - : -
Investmentdonationsreceived
-

42,190

42,190


20,000


-

42,190

42,190


20,000

Giftaidreceived - 10,567 10,567 -
Investmentincome
Dividendsreceived 838 - 838 711


838


52,757


53,595




20,711


2023 2022
3. Directcharitableexpenditure Unrestricted |Expendable Total Total
fund endowment
£ £ £ £
Charitabledonations
SuffolkCommunityFoundation - 50,000 50,000 25,000
FreshStartNewBeginnings - - - 2,300
Lepra - - - 2,500
BuresCommunityCentre - - : 385
Stoke-by-Nayland- StMary ~ - - 1,000
DominicBarketTrust - - - 200
WedmarHospiceCare - - - 6,700
ReachcommunityPR - - - 3,000
PriscillaBacon Hospice - 1,000 1,000 1,000
SAS"StrokeAfterSuccess" - 570 570 -
ReachHorchill - 3,000 3,000 -
MusicinOurBones
-

5,000

5,000

:



:


59,570


59,570



42,085

2023 2022
Unrestricted Expendable
4, Administrativeexpenses fund endowment Total Total
£ £ £ £
Managementandadministration:
Independentexaminationfee 230 - 230 220
Accountancyfee 1,730 - 1,730 1,500
Investmentmanagementexpenses 720 - 720 1,066

2,680

-

2,680


2,786


2023 2022
6. Investmentsheldasfixedassets fund endowment Total Total
E £ £ £
Marketvalue6 April2022
Additionsatcost
Disposalsatopeningmarketvalue
-
.
-
190,800
40
(47,701)
190,800
40
(47,701)
153,970
35,910
-
Netunrealisedinvestmentgains/(losses)}
Marketvalueat5 April2023




:
-


(38,581)
104,558


(38,581)
104,558


920
190,800
Costat5 April2023 -
95,429
95,429
143,090.
Investmentswererevaluedatmiddlemarket value atthe yearend, Allinvestments are held withintheexpendableendowment fund.The
portfolioisheldinEquitiesandFundsmanagedbystockbrokers,J M Finn.
2023 2022
Investmentsheldin: £ £
NorthAmerica
UK
Europe
Global
AlternativeStrategies
Marketvalueat5 April2023


10,546
11,661
21,392
46,964
13,995
104,558


50,179
10,907
23,952
72,807
32,955
190,800
2023 2022
Unrestricted Expendable Totat Total
7. Cashatbankandinhand fund
£
endowment
£
£ £
Cashinhand - 10 10 10
BarclaysBankPLCcurrentaccount - 22,390 22,390 5,313
JM Finncashdeposit - 38,052 38,052 9,502
JMFinnincomeaccount


4,718
4,718


(2,870)
57,582


1,848
62,300


1,050
15,875
2023 2022
Unrestricted Expendable Total Total
8. Accruals fund
£
endowment
£
£ £
GTCProbert- Hewitson'sfee
SafferyChampnessLLP.



~
3,480
3,480


2,580
:
2,580


2,580
3,480
6,060


2,580
1,880
4,460
9. Movementinfundsfortheyearto5 April2023
Fund Co Fund
balances ~ + / balances
Fund brought ~~ Gainsand carried
forward : Income Expenditure Transfers losses forward
£0. £ E £ £ £
Expendableendowmentfund 202,835 52,757 (59,570) (2,450) (34,012) 159,560
Unrestrictedfund 630 838 (2,680) 2,450 - 1,238

Totalfunds

203,465




53,595

(62,250)

-

(34,012)

160,798

Investmentsheldat5 April2023 No.of
shares
Cost
£
Market
value
£
Unrealised
profit/(loss
}
£
130
11,477
10,546
(15,796)
2,000
9,403
9,762
701
1,300
10,864
11,661
754
800
23,676
21,392
(2,600)
700
10,790
12,110
(1,232)
2,000
2,362
12,852
(7,788)
600
13,548
12,240
(3,420)
750
13,311
13,995
(9,199)

95,429
104,558
(38,581)
Acquisitions/(disposals) No.of
Cost/
Date
shares
}
£
(proceedsProfit/(loss
)onCost
£
20/04/22
240
03/01/23
(130)
16,578
9,051
4,219
(2,426)
06/12/22&
03/01/23
(3,000)
15,177
1,073
06/12/22& 03/01/23
(550)
11,464
1,703

52,270
4,569
Page9
Investmentsheldat6 April2022 No.of
shares
Cost
£
Market
value
£
20
35,313
50,179
5,000
23,507
23,165
1,300
10,864
10,907
800
23,635
23,952
700
10,790
13,342
2000
2,362
20,640
600
13,548
15,660
1,300
23,072
32,955

143,090
190,800
Holding NorthAmerica AmazonCommonStock UK AXAFramlingtonUnitManagementBiotechZ Acc FinsburyGrowth& IncomeTrustORD Europe BaillieGifford& CoEuropeanB Acc Global HeraldInvestmentTrustORD ScottishMortgageInvTrustOrdGBP0.25 HarbourvestGLBPRIEQORD AlternativeStrategies RITCapitalPartnersPLCORD Total