OpenCharities

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

2024-06-30-accounts

Trustees LordEvansofWeardaleKCBDL(chairman) LordEvansofWeardaleKCBDL(chairman)
TheLordLisvaneKCBDL (resigned16.4.24)
MrBenedictBeddard (from16.4.24)
MrsAnneDudleyBuchanan
MrSimonHolden
ProfessorPaulMartin (from24November2023)
MrsLyndaMyers (resigned16.4.24)
TheHon.MrsEmmelineWinterbotham
MrDmitryYashnikov (from16.4.24)
ClerktotheTrustees MajorGeneralAndrewKennett CBE
PrincipalOffice Skinners’Hall,
8DowgateHill,London,EC4R2SP
CharityNumber
1199923

heStatementofFinancialActivitiesoftheCharitycanbesum marisedasfollows:
2024 2023
£
Donationsreceived
Otherincome

24,142,929
62,681

570,003
1,695



24,205,610

571,698

Grantsandcharitableactivities 49,629 1,842
Investmentmanagementcosts 1,748 -
Netincomingresourcesbeforegainsandlosses
24,154,233

569,856



Total
570,003 570,003 1,695

571,698
1,842
(320)

569,536

569,536

569,536

569,536

Total
24,142,929 59,907
2,774

24,205,610

49,629
1,748

51,377 18 529,151

24,683,402

24,683,402
569,536
25,252,938
Permanent Endowment Fund £ 19,236,199 59,827

19,296,026
1,407

1,407 425,387

19,720,006

19,720,006
463,631
20,183,637

Restricted
Unrestricted
Fund
Expendable
Funds
Heritage&
Endowment
Education
Fund
£
£
£
Notes Incomefrom: Donations
844,094
4,062,636
Investments
Bankinterest
2,774
80
Totalincome

846,868
80
4,062,636
Expenditureon: Grantsandcharitableactivities
Investmentmanagementcosts






Realisedgainsoninvestments Unrealisedgains/(losses)oninvestments
Netincome

797,239
21,160
4,144,997
Transfersbetweenfunds Netmovementinfundsfortheperiod

797,239
21,160
4,144,997
Balancesbroughtforward
(147)
106,052
Balancescarriedforwardat30June2024

797,092
127,212
4,144,997
Thestatementoffinancialactivitiescontainsallgainsandlossesfortheyear,whichallrelatetocontinuingactivities.
2024 2023
Notes £
Fixedassets
Permanentendowmentfundinvestments 19,933,542 463,631
Expendableendowmentinvestments 3,283,743
RestrictedFundinvestments 127,291 106,052
Programrelatedinvestments 1,685,178
25,029,754 569,683
Currentassets
Debtorsandprepayments 19,978
Cashatbank 245,921
265,899
Currentliabilities
Amountsfallingduewithinone
year
(42,715) (1,842)
Netcurrentassets 223,184 (147)
Netassets 25,252,938 569,536
Funds
Permanentendowment
20,183,637 463,631
Expendableendowment 4,144,997
Restrictedfund- Heritage 127,212 106,052
Unrestrictedfund 797,092 (147)
25,252,938
569,536

Note 2024
£
2023
£
2023
£
Cashflowsfromoperatingactivities
Netcashprovidedby(usedin)operatingactivities
11 1,683,548 (1,695)
Cashflowsfrominvestingactivities
Dividends,interestandrentsfrominvestments
62,681

1,695

Proceedsfromthesaleofproperty
Purchaseofpropertyplantandequipment
Proceedsfromsaleofinvestments
Purchaseofinvestments
Netcashprovidedbyinvestingactivities
Changeincashandcashequivalentsinthereportingperiod





350
(1,500,658)
(1,437,627)
245,921


1,695


-
:

.
Cashandcashequivalentsatthebeginningofthereportingperiod
Cashandcashequivalentsattheendofthereportingperiod


245,921


-

Unrestricted Restricted Expendable Permanent Total
Funds Heritage Endowment Endowment 2024
£ £ £ £ £
Incomefrominvestments
Bankinterest
Donations
-
2,774
844,094
80
-
-
-
-
4,062,636
59,827
-
19,236,199
59,907
2,774
24,142,929



846,868




80




4,062,636




19,296,026




24,205,610
Comparativefiguresforincomeforyearended30June2023
Unrestricted Restricted Expendable Permanent Total
Funds Heritage Endowment Endowment 2023
£ £ £ £ £
Incomefrominvestments
Bankinterest
Donations
1,695
-
-
-
-
100,778
-
-
-
-
-
469,225
1,695
-
570,003



1,695





100,778










469,225





571,698
3 Charitableactivities
2024 2023
Grants £ £
Grantstoindividuals 15,497 -
GrantstoCharitiesProgramme:
LoughboroughJunction
8,000 -

23,497

-
Supportcosts
Salariesandnationalinsurance
Printing,postageandtelephone
Subscriptions
Audit/examinationfee
Professionalfee
Bankcharges
Meetingexpensesandtravel
5,370
169
294
16,390
2,161
7
1,741
-
.
-
1,842
-
-
-
Totalsupportcost

26,132


1,842
Totalcostofcharitableactivities
49,629

1,842

Restricted
Unrestricted Fund Permanent Permanent Total
Expendable
Funds Heritage& Endowment Endowment
Education Fund Fund 2023
£ £ £ £ £
Incomefrom:
Donations - 100,778 7 469,225 $70,003
Investments 1,695 = - - 1,695
Bankinterest
Totalincome

1,695

100,778

-

469,225

571,698
Expenditureon:
Grantsandcharitableactivities


1,842

-

j

s

1,842
Investmentmanagementcosts






1,842 w
=



2

1,842
Realisedgains/(losses)oninvestments
Unrealisedgains/(losses)oninvestments - 5,274 - (5,594) (320)
Netincome/(expenditure)

(147)

106,052

-

463,631

569,536
Transfersbetweenfunds
Netmovementinfundsfortheperiod

(147)

106,052

-

463,631

569,536
Balancesbroughtforward
Balancescarriedforwardat30June
2023
(147)
106,052
-
463,631
569,536

2024
£
2023
£
2023
£
Permanentendowmentinvestments
Marketvaluebroughtforward
Netadditions
Unrealisedgain/(loss)
Marketvaluecarriedforward


463,631
19,044,524
425,387
19,933,542


469,225
(5,594)
463,631


:


Permanentexpendableendowmentinvestments
Marketvaluebroughtforward
Netadditions
Unrealisedgain
Marketvaluecarriedforward


3,201,382
82,361
3,283,743



-
.
-
Restrictedfundinvestments
Marketvaluebroughtforward
Netadditionsand(disposals)
Unrealisedgain
Marketvaluecarriedforward

106,052
(164)
21,403
127,291

100,778
5,274
106,052

:



7 Debtors
2024 2023
£ £
Accruedincome
19,978

1,695
8 Currentliabilities:Amountsfallingduewithinoneyear
2024 2023
£ £
Audit 16,390 1,842
Othercreditors
26,325

-

42,715

1,842
9 Analysisofnetassetsbetweenfunds
2024
Investments NetCurrent Total
Assets
£ £ £
Permanentendowment 19,933,542 250,095 20,183,637
Expendableendowment 4,968,921 (823,924) 4,144,997
RestrictedFund- Heritage 127,291 (79) 127,212
UnrestrictedFund - 797,092 797,092


25,029,754


223,184


25,252,938
2023
Investments NetCurrent Total
Assets
£ £ £
Permanentendowment 463,631 - 463,631
RestrictedFund- Heritage 106,052 - 106,052
UnrestrictedFund - (147) (147)

569,683

(147)

569,536

2024 2023
£ £
Quotedsecurities:
Permanentendowment
Expendableendowment
419,793
82,362
(5,594)
-
RestrictedFund- Heritage 26,678 5,274

528,833

(320)

Reconciliationofnetmovementinfundstonetcashflowfromoperatingactivities
2024
Reconciliationofnetmovementinfundstonetcashflowfromoperatingactivities
2024
2023
£ £
Netincomeforthereportingperiod(asperSOFA) 24,683,402 569,563
Adjustmentsfor:
Non-cashdonations
Gainsoninvestments
(22,430,594)
(529,169)
(570,003)
320
Dividends,interestandrentsfrominvestments
(Increase)/decreaseindebtors
(62,681)
(18,283)
(1,695)
(1,695)
Increaseincreditors
40,873

1,842
Netcash(usedin)operatingactivities 1,683,548
(1,695)