OpenCharities

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

2021-12-31-accounts

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)