| Page | ||||
|---|---|---|---|---|
| Reference and Administrative Details |
||||
| Report ofthe Trustees | 2 | to | 7 | |
| Report ofthe Independent Auditors |
8 | to | 11 | |
| Statement of Financial Activities | 12 | |||
| Statement of Financial Position | 13 | |||
| Statement ofCash Flows | 14 | |||
| Notes to the Statement ofCash | Flows | 15 | ||
| Notes to the Financial Statements | 16 to | 23 | ||
| Detailed Statement of Financial | Activities | 24 |
| TRUSTEES | J M Alexandroff | |||||
|---|---|---|---|---|---|---|
| H J Grootenhuis | ||||||
| B M McCorkell | ||||||
| REGISTERED | OFFICE | Third Floor | ||||
| 20 Old Bailey | ||||||
| London | ||||||
| EC4M 7AN | ||||||
| REGISTERED | COMPANY | 12552984 (England | and | Wales) | ||
| NUMBER | ||||||
| REGISTERED | CHARITY | 1189201 | ||||
| NUMBER | ||||||
| AUDITORS | Knox Cropper | LLP | ||||
| Chartered Accountants |
and Statutory | Auditors | ||||
| 65 Leadenhall | Street | |||||
| London | ||||||
| EC3A 2AD | ||||||
| BANKERS | C. Hoare 8 Co. | |||||
| 37 Fleet Street | ||||||
| London | ||||||
| EC4P 4DQ | ||||||
| SOLICITORS | Withers LLP | |||||
| Third Floor | ||||||
| 20 Old Bailey | ||||||
| London | ||||||
| EC4M 7AN |
| Period | ||||||
|---|---|---|---|---|---|---|
| 9.4.20 | ||||||
| Year Ended | to | |||||
| 31.12.21 | 31.12.20 | |||||
| Unrestricted | Total | |||||
| fund | funds | |||||
| Notes | ||||||
| INCOME AND ENDOWMENTS | FROM | |||||
| Donations and legacies |
10,913,068 | 482,599 | ||||
| Investment income |
57,744 | |||||
| Total | 10,970,812 | 482,599 | ||||
| EXPENDITURE ON | ||||||
| Raising funds | 8,846 | |||||
| Charitable activities |
||||||
| Grant making | 1,180,844 | 994,706 | ||||
| Total | 1,189,690 | 994,706 | ||||
| Net gains on investments | 739,145 | |||||
| NET INCOME/(EXPENDITURE) | 10,520,267 | (512,107) | ||||
| RECONCILIATION | OF FUNDS | |||||
| Total funds brought | forward | (512,107) | ||||
| TOTAL FUNDS CARRIED FORWARD | 10,008,160 | ~512,107) |
| 2021 | 2020 | |||
|---|---|---|---|---|
| Unrestricted | Total | |||
| Notes | fund f |
funds P |
||
| FIXEDASSETS | ||||
| Investments | 8,387,050 | |||
| CURRENT ASSETS | ||||
| Debtors | 12 | 875 | 875 | |
| Cash at bank and | in hand | 1,881,816 | 15,741 | |
| 1,882,691 | 16,616 | |||
| CREDITORS | ||||
| Amounts falling due within one year |
13 | (261,581) | (278,723) | |
| NET CURRENT ASSETS/(LIABILITIES) | 1,621,110 | ~252,107) | ||
| TOTAL ASSETS | LESSCURRENT | |||
| LIABILITIES | 10,008,160 | (262,107) | ||
| CREDITORS | ||||
| Amounts falling due after more than one |
year 14 | (250,000) | ||
| NET ASSETS/(LIABILITIES) | 10,008,160 | ~512,107) | ||
| FUNDS Unrestricted funds |
15 | 10,008,160 | ~512,107) | |
| TOTAL FUNDS | 10,008,160 | ~512,107) |
| Period | ||||
|---|---|---|---|---|
| 9.4.20 | ||||
| Year Ended | to | |||
| 31.12.21 | 31.12.20 | |||
| Notes | f. | |||
| Cash flows from | operating | activities | ||
| Cash generated from operations |
1,804,653 | 15,741 | ||
| Net cash provided | by operating activities |
1,804,653 | 15,741 | |
| Cash flows from | investing | activities | ||
| Purchase offixed | asset investments | (251,679) | ||
| Sale offixed asset investments | 255,357 | |||
| Dividends received |
57,744 | |||
| Net cash provided | by investing activities |
61,422 | ||
| Change in cash in the reporting |
and cash period |
equivalents | 1,866,075 | 15,741 |
| Cash and cash equivalents | at the | |||
| beginning ofthe |
reporting | period | 15,741 | |
| Cash and cash equivalents ofthe reporting period |
at the end | 1,881,816 | 15,741 |
| Period | |||||
|---|---|---|---|---|---|
| 9.4.20 | |||||
| Year Ended | to | ||||
| 31.12.21 | 31.12.20 | ||||
| Net income/(expenditure) | for the reporting | period (as per the | |||
| Statement of Financial | Activities) | 10,520,267 | (512,107) | ||
| Adjustments for: |
|||||
| Net gains on investments | (739,145) | ||||
| Dividends received |
(57,744) | ||||
| Gifted investments | (7,651,583) | ||||
| Increase in debtors |
(875) | ||||
| (Decrease)/increase | in creditors | ~267,142) | 528,723 | ||
| Net cash provided | by operations | 1,804,663 | 15,741 |
| ANALYSIS OF C | HANGES IN NET FUNDS |
|||
|---|---|---|---|---|
| At 1.1.21 | Cash flow | At 31.12.21 | ||
| f. | ||||
| Net cash | ||||
| Cash at bank and | in hand | 15,741 | 1,866,075 | 1,881,816 |
| 15,741 | 1,866,075 | 1,881,816 | ||
| Total | 15,741 | 1,866,075 | 1,881,816 |
| DONATION | S AND LEGACIES |
||
|---|---|---|---|
| Period | |||
| 9.4.20 | |||
| Year Ended | to | ||
| 31.12.21 | 31.12.20 | ||
| E | E | ||
| Gifted investments | 7,651,583 | ||
| Donations | 3,261,485 | 482,599 | |
| 10,813,068 | 482,599 | ||
| INVESTMENT INCOME | |||
| Period | |||
| 9.4.20 | |||
| Year Ended | to | ||
| 31.12.21 | 31.12.20 | ||
| F | |||
| Dividends | received | 57,744 | |
| RAISING FUNDS | |||
| Investment | related costs | ||
| Period | |||
| 9.4.20 | |||
| Year Ended | to | ||
| 31.12.21 f |
31.12.20 | ||
| Investment | custodian fee | 8,846 |
| Period | |
|---|---|
| 9.4.20 | |
| Year Ended | to |
| 31.12.21 f |
31.12.20 |
| 8,846 |
| Grant | |||||||
|---|---|---|---|---|---|---|---|
| funding | of | ||||||
| activities | Support | ||||||
| (see note | costs (see | ||||||
| 6)f | note 7) f |
Totals | |||||
| Grant making | 1,156,112 | 24,732 | 1,180,844 | ||||
| GRANTS PAYABLE | |||||||
| Period | |||||||
| 9.4.20 | |||||||
| Year Ended | to | ||||||
| 31.12.21 f |
31.12.20 f |
||||||
| Grant making | 1,156,112 | 952,889 | |||||
| 2021 f |
2020 | ||||||
| Blue Apple Theatre | 15,000 | 15,000 | |||||
| Bumblebee Conservation |
Trust | 20,000 | 20,000 | ||||
| Cambridge Community |
Services | NHS Trust | 5,000 | ||||
| Charlie Wailer Memorial | Trust | 20,000 | 20,000 | ||||
| CHASE Africa | 20,000 | 20,000 | |||||
| Firefly International | 30,000 | 30,000 | |||||
| Game Rangers | International | 14,663 | 15,453 | ||||
| The Green Gecko Project Lilongwe Wildlife Trust |
14,663 | 9,096 15,453 |
|||||
| University of Bristol - Perivoli Africa Research Centre |
50,000 | 750,000 | |||||
| University of Bristol - Research |
ofa PHD student | 67,000 | |||||
| Perivoli Okonjima Country School |
7,887 | ||||||
| Perivoli Climate | Trust (formerly | known as Perivoli Grasslands | Trust) | 9,522 | |||
| Cohere (formerly | known | as Xavier Project) | 35,000 | 30,000 | |||
| Perivoli Schools | Trust Malawi | 435,871 | |||||
| Perivoli Schools | Trust Namibia | 248,840 | |||||
| Perivoli Schools | Trust Uganda | 14,169 | |||||
| Perivoli Schools | Trust Zambia | 89,856 | |||||
| Vanessa Grant Girls School | 15,000 | ||||||
| Perivoli Schools | Trust overheads | 56,528 | |||||
| 1,156,112 | 937,889 | ||||||
| Grants to individuals | 15,000 | ||||||
| 1,156,112 | 952,889 |
| SUPPOR | T COSTS | |||
|---|---|---|---|---|
| Governance | ||||
| costs | ||||
| Grant making | 24,732 | |||
| 2021 | 2020 | |||
| Auditors' remuneration Bank charges |
6,930 1,442 |
4,950 454 |
||
| Unrealised Forex gain Accountancy and legal |
fees | (25,412) 32,742 |
(1,727) 38,140 |
|
| IT Costs | 9,030 | |||
| 24,732 | 41,817 | |||
| NET INCOME/(EXPENDITURE) | ||||
| Net income/(expenditure) | is stated after charging/(crediting): | |||
| Period | ||||
| 9.4.20 | ||||
| Year Ended | to | |||
| 31.12.21 | 31.12.20 | |||
| F | ||||
| Auditors' | remuneration | 6,930 | 4,950 |
| COMPARATIVES FOR THE ST |
ATEMENT OF FINANCIAL ACT | IVITIES |
|---|---|---|
| Unrestricted | ||
| fund | ||
| INCOME AND ENDOWMENTS | FROM | |
| Donations and legacies |
482,599 | |
| EXPENDITURE ON | ||
| Charitable activities |
||
| Grant making | 994,706 | |
| NET INCOME/(EXPENDITURE) | (512,107) |
| FIXEDASSET INVESTMENTS | |
|---|---|
| Listed | |
| investments | |
| MARKET VALUE | |
| Additions | 7,903,262 |
| Disposals | (255,357) |
| Unrealised gains/(losses) Realised gains/(losses) |
785,077 ~45,932) |
| At 31 December 2021 | 8,387,050 |
| NET BOOK VALUE | |
| At 31 December 2021 | 8,387,050 |
| At 31 December 2020 |
| 2021 | 2020 | |
|---|---|---|
| Trade creditors | 17,628 | |
| Grants payable | 250,000 | 250,000 |
| Accrued expenses | 11,581 | 11,095 |
| 261,581 | 278,723 |
| CREDI | TORS: AMOUNTS FALLING DUE AF |
TER MORE THAN ONE YEAR | |
|---|---|---|---|
| 2021 | 2020 | ||
| E | |||
| Grants | payable | 250,000 |
| MOVEM | ENT | IN FUNDS | |||
|---|---|---|---|---|---|
| Net | |||||
| movement | At | ||||
| At 1.1.21 | in funds | 31.12.21 | |||
| E | E | ||||
| Unrestricted | funds | ||||
| General | fund | (512,107) | 10,520,267 | 10,008,160 | |
| TOTAL | FUNDS | ~512,107) | 10,520,267 | 10,005,160 |
| Net movement | in funds, included |
in the above are as follo | ws: | ||
|---|---|---|---|---|---|
| Incoming | Resources | Gains and | Movement | ||
| resources | expended | losses | in funds | ||
| E | F | F | |||
| Unrestricted | funds | ||||
| General fund | 10,970,812 | (1,189,690) | 739,145 | 10,520,267 | |
| TOTAL FUNDS | 10,970,812 | (1,189,690) | 739,145 | 10,520,267 |
| Compar | atives | for movement in funds |
||
|---|---|---|---|---|
| Net | ||||
| movement | At | |||
| in funds | 31.12.20 | |||
| Unrestricted | funds | |||
| General | fund | (512,107) | (512,107) | |
| TOTAL | FUNDS | (512,107) | ~512,107) |
| Compara | tive | net movement in funds, inc |
luded in the above are as follows |
: | |
|---|---|---|---|---|---|
| Incoming | Resources | Movement | |||
| resources | expended | in funds | |||
| F | F | ||||
| Unrestricted | funds | ||||
| General | fund | 482,599 | (994,706) | (512,107) | |
| TOTAL | FUNDS | 462,599 | ~994,706) | ~512,1D7) |
| Period | ||||
|---|---|---|---|---|
| 9.4.20 | ||||
| Year Ended | to | |||
| 31.12.21 | 31.12.20 | |||
| E | ||||
| INCOME AND ENDOWMENTS | ||||
| Donations and legacies |
||||
| Gifted investments | 7,651,583 | |||
| Donations | 3,261,485 | 482,599 | ||
| 10,913,068 | 482,599 | |||
| Investment income |
||||
| Dividends received |
57,744 | |||
| Total incoming resources |
10,970,812 | 482,599 | ||
| EXPENDITURE | ||||
| Investment related costs |
||||
| Investment custodian fee |
8,846 | |||
| Charitable activities |
||||
| Grants to institutions | 1,156,112 | 937,889 | ||
| Grants to individuals | 15,000 | |||
| 1,156,112 | 952,889 | |||
| Support costs | ||||
| Governance costs | ||||
| Auditors' remuneration |
6,930 | 4,950 | ||
| Bank Charges | 1,442 | 454 | ||
| Unrealised Forex gain Accountancy and legal |
fees | (25,412) 32,742 |
(1,727) 38,140 |
|
| IT Costs | 9,030 | |||
| 24,732 | 41,817 | |||
| Total resources expended | 1,189,690 | 994,706 | ||
| Net income/(expenditure) and losses |
before gains | 9,781,122 | (512,107) | |
| Realised and unrealised Unrealised gains |
gains and losses | 785,077 | ||
| Realised gains/(losses) investments |
on | fixed asset | ~45,932) | |
| Net income/(expenditure) | 10,520,257 | ~512.107) |