OpenCharities

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

2022-09-30-accounts

Page
Reference and Administrative
Details
1 to 2
Report ofthe Trustees 3 lo 4
Report ofthe Independent
Auditom
5 to 6
Statement ofFinancial Activities
Balance Sheet
Notes to the Financial Statements 9 to 12
Detailed Statement ofFinancial Activities 13

FOR THE YEAR EN DED 30SEPTE MBER 2022
30/9/22 30/9/21
Unrestricted Endowment Total Total
Notes fund fundf funds fundsf
INCOME AND ENDOWMENTS FROM
Investment
income
92,055 92055 79716
EXPENDITURE ON
Raising funds 9,726 9,726 9,791
Charitable
activities
Grants payable 82,369 82,369 27,995
Other 4 23,866 23,866 22,878
Total resources expended 115,961 115,961 60664
Net (outgoing)/incoming
Before other recognised
resources
gains and losses
(23,906) (23,906) 19,052
Realised 287 1,073 1,360 806
Unrealised (64,330) (241,274) (305,604) 434,886
Net movement
in funds
(87,949) (240,201) (328,150) 454,744
Total funds brought forward 768,308 2,673,081 3,441,389 2,986,645
TOTAL FUNDS CARRIED FORWARD 680,359 2 432880 3,113,239 3,441 389

30SEP TEMBER 2022
30/9/22 30/9/21
Unrestricted Endowment Total Total
Notes fund
f
fundf funds fundsf
FIXEDASSETS
Investments 7 640,575 2,403,123 3,043,698 3,358,002
CURRENT ASSETS
Cash at bank 84,973 4,504 89,477 99,556
CREDITORS
Amounts
falling due within one year
8 (19,936) (19,936) (16,169)
NET CURRENT ASSETS 65037 . 4 504 69 541 83 387
TOTAL ASSETSLESSCURRENT LIABILITIES 705,612 2,407,627 3,113,239 3,441,389
NET ASSETS 705612 , 240762.7 , 3113,239 3,441,389
FUNDS
Unrestricted
funds
680,359 768,308
Endowment
funds
2,432880 2,673,081
TOTAL FUNDS 3,113,239 3441389

30/9/22 30/9/21
6
Grants payable 82,369 27,995
Charities 15,000
Clothing 11,274 6,490
Furniture 22,638 8,174
Other household equipment 11,278 10,664
Tools 2,838 4,623
Tuition 24,630 6,409
Other grants 1239 1 899
88,897 38,259
Deduct grants returned ~6528 ~10264
82,369 27,995
Grants payable to charities
Changing
Tunes
4,000
Bede House Association 5,000
PACT 6000
15000
Grants payable to individuals 73,897 38,259

OTHER RE S OURCES EX PENDED
Cost of
Generating Charitable Support 2022
Funds Activities Costs
Investment management 9,726 9,726
Grants payable 88,897 88,897
Secretarial costs 10,697 10,697
Insurance 450 450
Accountancy fees 7,200 7,200
Audit fees 5,320 5,320
Interest and charges 199 199
9,726 88,897 23,866 122,489
Deduct grants returned 6528 6528
9726 82 369 23866 115961
Cost of
Generating Charitable Support 2021
Funds Activities Costs
Investment management 9,791 9,791
Grants payable 38,259 38,259
Secretarial costs 9,840 9,840
Insurance 457 457
Accountancy fees 7,200 7,200
Audit fees
Interest and
charges 5,220
11
5,220
161
9,791 38,259 22,878 70,928
Deduct grants returned 10264
27995 22 878

There were no Key Management
employees
during the year (2021 NIL).
There were no Key Management
employees
during the year (2021 NIL).
There were no Key Management
employees
during the year (2021 NIL).
There were no Key Management
employees
during the year (2021 NIL).
COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES
Unrestricted Endowment Total
fund fund funds
6
INCOME AND ENDOWMENTS FROM
Investment
income
~79716 ~79 716
EXPENDITURE ON
Raising funds 9,791 9,791
Charitable
activities
Grants payable 27,995 27,995
Other ~22 878 ~22 878
Total ~60664 60664
Net gains on investments 91,713 343,979 435,692
NET INCOME 110,765 343,979 454,744
RECONCILIATION OF FUNDS
Total funds brought forward 657,543 2,329,102 2,986,645
TOTAL FUNDS CARRIED FORWARD 768,308 2,673,081 3,441,389

Permanent Permanent General Listed
Endowment Fund Fund investments
f
MARKET VALUE
At 1 October 2021 2,651,266 706,736 3,358,002
Additions
Oisposals at market value (7,943) (2,117) (10,060)
Realised gain on disposal 1,074 286 1,360
Unrealised
gain/(loss)
on
revaluation ~241 274 64330 305604
At 30September 2022 2 403 123 640575 30430(
There were no investment assets outside the UK.
Investments
which constituted
more than 5'/o of the total investment holding, are as follows:
Barclays Charity R Distribution f3,043,698 100'/o
CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR
30/9/22
f
30/9/21
f
Bank loans and overdrafts (see note 9) 8,095 8,532
Other creditors 11,841 7,637
19,936 16,169
LOANS
An analysis ofthe maturity ofloans is given below:
30/9/22 30/9/21
f f
Amounts
falling due within
one year on demand:
Bank overdrafts 8,095 8,532