| 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 |