| Charity registration | number | 202155 |
|---|---|---|
| Principal office and | registered | The Coach House |
| office | Chantry | |
| Loddis well | ||
| Nr Kingsbridge | ||
| Devon | ||
| TQ7 4EH | ||
| The Trustees | Mr RC Oliver | |
| Mr ECKeast FRICS (retired) | ||
| Mr M Copleston | ||
| Mr A Warland | ||
| Mr JEBurrows |
| Statement ofFin 31 March 2023 |
ancial Position |
|||
|---|---|---|---|---|
| 2023 | 2022 | |||
| Note | 6 | 8 | ||
| Fixed assets | ||||
| Tangible fixed assets Investments |
13 14 |
1,350,000 1,239,026 |
1,500,000 1,272,115 |
|
| 2,589,026 | 2,772,115 | |||
| Current assets | ||||
| Debtors | 15 | 1,400 | 1,200 | |
| Cash at bank and in | hand | 227,123 | 31,328 | |
| 228,523 | 32,528 | |||
| Creditors: amounts | falling due within one year | 16 | 8,259 | 9,053 |
| Net current assets | 220,264 | 23,475 | ||
| Total assets less current liabilities | 2,809,290 | 2,795,590 | ||
| Net assets | 2,809,290 | 2,795,590 | ||
| Funds ofthe charity Endowment fund |
2,634,656 | 2,680,649 | ||
| Unrestricted funds |
174,634 | 114,941 | ||
| Total charity funds | 17 | 2,809,290 | 2,795,590 |
| Charitable a |
ctivities | |||||
|---|---|---|---|---|---|---|
| Unrestricted | Total Funds | Unrestricted | Total Funds | |||
| Funds | 2023 | Funds | 2022 | |||
| E | E | F | ||||
| Income from | charitable | activities | 94,574 | 94,574 | 87,876 | 87,876 |
| Investment | income | |||||
| Unrestricted | Total Funds | Unrestricted | Total Funds | |||
| Funds | 2023 | Funds | 2022 | |||
| E | E | |||||
| Rents received | 480 | 480 | 11,440 | 11,440 | ||
| Interest and | dividends | from investment | ||||
| portfolio | 39,137 | 39,137 | 33,593 | 33,593 | ||
| Deposit account interest | 261 | 261 | 6 | 6 | ||
| 39,878 | 39,878 | 45,039 | 45,039 |
| Expendi | ture | on | c | harit | able activities by fu |
nd type | |||
|---|---|---|---|---|---|---|---|---|---|
| Unrestricted | Endowment | Total | Funds | ||||||
| Funds | Fund | 2023 | |||||||
| E | E | E | |||||||
| Direct charitable | activities | 45,255 | 45,255 | ||||||
| Support | costs | 16,510 | 16,510 | ||||||
| 61,765 | 61,765 | ||||||||
| Unrestricted | Endowment | Total Funds | |||||||
| Funds | Fund f |
2022 E |
|||||||
| Direct charitable | activities | 125,996 | 125,996 | ||||||
| Support | costs | 14,823 | 14,823 | ||||||
| 140,819 | 140,819 | ||||||||
| Support | costs consist entirely ofgovernance | costs for both 2023 and | 2022 and comprise: | ||||||
| 2023 | 2022 | ||||||||
| E | E | ||||||||
| Trustees | expenses | 173 | |||||||
| Trustees | indemnity | insurance | 381 | 381 | |||||
| Almshouse | Association | membership | 333 | 309 | |||||
| Accountancy | 3,450 | 2,880 | |||||||
| Professional | fees | 12,346 | 11,080 | ||||||
| Total | 16,510 | 14,823 |
| angible fixed assets | |||
|---|---|---|---|
| Fixtures, | |||
| Freehold | Fittings and | ||
| property | Equipment | Total | |
| 6 | 8 | ||
| At valuation | |||
| At 1 April 2022 | 1.500,000 | 1,500,000 | |
| Additions | |||
| Disposals | (150,000) | (150,000) | |
| At 31 March 2023 | 1,350,000 | 1,350,000 | |
| Depreciation | |||
| At 1 April 2022 | |||
| Charge for the year | |||
| At 31 March 2023 | |||
| Carrying amount |
|||
| At 31 March 2023 | 1,350,000 | 1,350,000 | |
| At 31 March 2022 | 1,500,000 | 1,500,000 |
| At market value | Total | |
|---|---|---|
| 6 | ||
| At 1 April 2022 | 1,272,115 | |
| Additions | 159,171 | |
| Disposal proceeds | (97,277) | |
| Realised gains/(losses) | for the year | 6,483 |
| Unrealised gains/(losses) |
for the year | (65,013) |
| Portfolio Bank account movements | (36,364) | |
| Accrued income adjustment | (89) | |
| At 31 March 2023 | 1,239,026 |
| 18 | .Analysis | ofnet a | ss | ets betw | ee | n funds | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Unrestdicted | Endowment | Total Funds | ||||||||||||
| Funds | Fund | 2023 | ||||||||||||
| 8 | f | 8 | ||||||||||||
| Tangible | fixed assets | 1,350,000 | 1,350,000 | |||||||||||
| Investments | 1,239,026 | 1,239,026 | ||||||||||||
| Current assets | 182,893 | 45,630 | 228,523 | |||||||||||
| Creditors | less than | 1 | year | (8,259) | (8,259) | |||||||||
| Net assets | 174,634 | 2,634,656 | 2,809,290 | |||||||||||
| Unrestricted | Restricted | Total Funds | ||||||||||||
| Funds E |
Funds F |
2022 f |
||||||||||||
| Tangible | fixed assets | 1,500,000 | 1,500,000 | |||||||||||
| Investments | 91,466 | 1,180,649 | 1,272,115 | |||||||||||
| Current assets | 32,528 | 32,528 | ||||||||||||
| Creditors | less than | 1 | year | (9,053) | (9,053) | |||||||||
| Net assets | 114,941 | 2,680,649 | 2,795,590 | |||||||||||
| 19. | Financial | instruments | ||||||||||||
| The carrying amount |
for each | category of | financial | instrument | is as follows: | |||||||||
| 2023 | 2022 | |||||||||||||
| E | 8 | |||||||||||||
| Financial | assets that are debt instruments | measured | at | amortised | cost | |||||||||
| Financial | assets that | are debt | instruments | measured | at | amortised | ||||||||
| cost | 1,400 | 1,200 | ||||||||||||
| Financial | liabilities | measured | at amortised | cost | ||||||||||
| Financial | liabilities | measured | at amortised | cost | 8,259 | 9,053 |
| 2023 6 |
2022f | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| Income and endowments | |||||||||
| Charitable activities |
|||||||||
| Maintenance payments |
received | 94,574 | 87,876 | ||||||
| Investment income |
|||||||||
| Rents received re investment | property | &basement | 480 | 11,440 | |||||
| Interest ÷nds | from | investment | portfolio | 39,137 | 33,593 | ||||
| Deposit account interest | 261 | 6 | |||||||
| 39,878 | 45,039 | ||||||||
| Total income | 134,452 | 132,915 | |||||||
| Expenditure on charitable |
activities | ||||||||
| Costs of running the |
Trust | Home: | |||||||
| Rates and water | 3,701 | 6,820 | |||||||
| Insurance | 4,852 | 4,515 | |||||||
| Light and heat | 1,147 | 2,021 | |||||||
| Gardening | 8,285 | 8,214 | |||||||
| Repairs and redecoration | of | Trust | Home | 22,020 | 100,226 | ||||
| Other charitable activities: |
|||||||||
| Electricity support payments | to residents | 5,250 | 4,200 | ||||||
| Total | 45,255 | 125,996 | |||||||
| Governance costs | |||||||||
| Trustees expenses | 173 | ||||||||
| Trustees indemnity |
insurance | 381 | 381 | ||||||
| Almshouse Association |
membership | 333 | 309 | ||||||
| Accountancy | 3,450 | 2,880 | |||||||
| Professional fees | 12,346 | 11,080 | |||||||
| Total | 16,510 | 14,823 | |||||||
| Other expenditure | |||||||||
| Investment porffolio |
management | fees | 10,889 | 11,192 | |||||
| Rent collection costs | re | investment | property | 1,315 | |||||
| Investment property |
repairs | &expenses | 1,848 | 3,939 | |||||
| Other expenses | 257 | ||||||||
| Total | 12,994 | 16,446 |