| Unrestricted | Funds | Unrestricted | Funds | |||||
|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | |||||||
| Note | E | E | E | E | ||||
| Income and endowments | from: | |||||||
| Donations | and legacies | 584 | 10,690 | |||||
| Investments | (3) | 39,765 | 42,392 | |||||
| Other | (4) | 155 | 265 | |||||
| Total | 40,504 | 53,347 | ||||||
| Expenditure on: |
||||||||
| Charitable | activities | (5) | 15,018 | 39,879 | ||||
| Raising funds | (6) | 6,938 | 8,037 | |||||
| Total | 21,956 | 47,916 | ||||||
| 18,548 | 5,431 | |||||||
| Net gains/(losses) | on investments | (2) | 226,857 | (195,750) | ||||
| Net income/(deficit) | 245,405 | (190,319) | ||||||
| Balance at | 1April 2020 | 956,984 | 1,147,303 | |||||
| Balance at | 31March 2021 | 1,202,389 | 956,984 |
| 2. | Summary ofinvestment transactions |
in the year | Cost | Market | Unrealised |
|---|---|---|---|---|---|
| Value | Gains | ||||
| f | E | E | |||
| Opening balances 1April 2020 |
868,465 | 920,777 | 52,312 | ||
| Purchases | 173,822 | 173,822 | |||
| Sales | (155,416) | (155,416) | |||
| Realised gain in the year | 29,357 | 29,357 | |||
| Unrealised gain in the year |
197,500 | 197,500 | |||
| Closing balances at 31March 2021 | 916,228 | 1,166,040 | 249,812 |
| 3 | Quoted Investments | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Holdings | Purchases | Holdings | |||||||||
| at 1 April | 2020 | (Sales) | (Proceeds) | Gain/ | at31 March 2021 | Market | |||||
| Nominal | Cost | Nominal | Cost | (loss) | Nominal | Cost | Value | Income | |||
| Fixed Interest | |||||||||||
| AXA Funds Mgmt SA Gbl Strat |
Bds | 290 | 29,748 | 290 | 29,748 | 31,868 | 624 | ||||
| HGD I Inc NAV |
|||||||||||
| FIL Inv Svcs | |||||||||||
| UK Money Blr Ir | 30,000 | 30,050 | 30,000 | 30,050 | 30,510 | 807 | |||||
| UK Treasury 1,875%Stock |
19,000 | 30,710 | (19,000) | (30,197) | (513) | ||||||
| Index Lmked 22/11/22 | |||||||||||
| New Capital UCITS pic/KBA Consulting | 290 | 31,321 | 290 | 31,321 | 33,254 | 1,182 | |||||
| INealthy Nations Bond Fund class C units |
|||||||||||
| CQS New City High Yield Fund | 30,000 | 19,876 | 30,000 | 19,876 | 15,420 | 1,338 | |||||
| Ordmary NPV shares |
|||||||||||
| Aberdeen Std Life Invs GBI Idx |
Lkd | 41,030 | 21,594 | 41,030 | 21,594 | 24,827 | 347 | ||||
| Bd SInstl Inc | |||||||||||
| TwentyFour Income Trust |
36,240 | 40,222 | 36,240 | 40,222 | 39,139 | 2,319 | |||||
| Ordinary 1pshares |
|||||||||||
| 173,471 | (147) | (513) | 172,811 | 175,018 | 6,617 | ||||||
| Equities | |||||||||||
| 27500Aberdeen Std ASI Europe e UK |
|||||||||||
| Inc Equity | 27,500 | 27,036 | 27,500 | 27,036 | 28,298 | 893 | |||||
| Alliance Trust pic | |||||||||||
| Ordinary 2 5p shares |
2,570 | 10,368 | (1,375) | (10,843) | 5,296 | 1,195 | 4,821 | 11,102 | 271 | ||
| Samarang Asset Mgmt Halley SICAV |
|||||||||||
| ASN PROS1 | 100 | 19,183 | 100 | 19,183 | 25,143 | 1,059 | |||||
| Samarang Asset Mgmt Japan |
|||||||||||
| Value B1 Cap | 88 | 8,750 | 88 | 8,750 | 21,347 | ||||||
| BHP Billiton pic | |||||||||||
| USDO 5 Common Stock | 1,250 | 18,200 | 1,250 | 18,200 | 26,181 | 1,439 | |||||
| BNY Mellon Fund Managers | |||||||||||
| Newton Asian Income Fund | 13,500 | 28,154 | 13,500 | 28,154 | 32,207 | 1,069 | |||||
| BPpic | |||||||||||
| Ordinary USDO 25 |
2,000 | 10,882 | 2,000 | 10,882 | 5,893 | 401 | |||||
| Close Brothers Group | |||||||||||
| Ordinary 25p shares |
1,430 | 19,192 | 1,430 | 19,192 | 22,179 | 572 | |||||
| Chelverton | |||||||||||
| UK Div Ord 25p | 7,000 | 13,531 | 7,000 | 13,531 | 14,840 | ||||||
| Diverse Income Trust pic | |||||||||||
| Ordinary 0 1p shares | 42,269 | 28,815 | 42,269 | 28,815 | 47,553 | 1,564 | |||||
| Edinburgh Investment Trust pic |
|||||||||||
| Ordinary 25p shares |
7,850 | 44,697 | (450) | (2,052) | (510) | 7,400 | 42,135 | 44,400 | 2,132 | ||
| HG Capital Trust | |||||||||||
| Ordinary 25p shares |
590 | 7,127 | 590 | 7,127 | 18,880 | 295 | |||||
| GlaxoSmithkline pic |
|||||||||||
| Ordmary 25p shares |
1,000 | 5,190 | 1,000 | 5,190 | 12,880 | 800 | |||||
| Gore Street Energy Storage | |||||||||||
| Ord 1pshares | 21,750 | 22,917 | 21,750 | 22,917 | 23,490 | 470 | |||||
| Investec/Ninety One Fd Mgrs Global Qual |
Eq | ||||||||||
| Income K2 | 38,500 | 41,689 | 38,500 | 41,689 | 51,658 | 1,800 | |||||
| Ishares Pic Core FTSE 100 | |||||||||||
| UCITS ETF | 4,900 | 34,975 | 4,900 | 34,975 | 32,384 | 934 | |||||
| JP Morgan Asset Management | UK Itd | ||||||||||
| US Equity invcome NPV shares |
68,490 | 39,695 | 68,490 | 39,695 | 89,242 | 1,904 | |||||
| JP Morgan Global Emerging Markets |
|||||||||||
| Income Fund 1p Ordinary shares | 22,650 | 29,242 | 22,650 | 29,242 | 32,956 | 1,155 | |||||
| Cerned Forward | 546,666 | 23,406 | 4,273 | 574,345 | 715,651 | 23,375 |
| 3 | Quoted Investments | Holdings | Holdings | Purchases | Holdings | |||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| at | 1 April 2020 | (Sales) | (Proceeds) | Gain | at 31March | 2021 | Market | |||||
| Nominal | Cost | Nominal | Cost | l(loss) | Nominal | Cost | Value | Income | ||||
| Equities | 6 | 6 | 6 | 6 | 6 | |||||||
| Brought Forward | 546,666 | 23,406 | 4,273 | 574,345 | 715,651 | 23,375 | ||||||
| Law Debenture Corp |
||||||||||||
| Ordinary 5p shares |
7,000 | 34,602 | 7,000 | 34,602 | 50,750 | 2,723 | ||||||
| Legg Mason Rare Global Infra Inc | ||||||||||||
| SGBP Inc | 14,980 | 15,175 | 14,980 | 15,175 | 13,014 | 1,647 | ||||||
| Leg9 Mason Rare Global Infra Inc | ||||||||||||
| XGBP Inc | 11,180 | 11,971 | 11,180 | 11,971 | 17,751 | |||||||
| Link Fund/Majedie Asset Management |
UK Income | |||||||||||
| XInc NAV | 21,420 | 29,290 | (21,420) | (24,786) | (4,504) | |||||||
| Murray International |
Trust pic | |||||||||||
| Ordinary 25p shares |
4,000 | 25,152 | 4,000 | 25,152 | 48,320 | 2,140 | ||||||
| Murray Income Trust | ||||||||||||
| Ordinary 25p shares |
3,680 | 28,926 | 3,680 | 28,926 | 31,427 | 1,260 | ||||||
| M&G Investment Mgmt Episode Macro |
||||||||||||
| HGD T H NET | 12,100 | 14,514 | (12,100) | (16,331) | 1,817 | 440 | ||||||
| M&G pic (demerger from Prudential |
pic) | |||||||||||
| Ordinary 5p shares |
2,020 | 1,724 | (2,020) | (4,182) | 2,458 | |||||||
| Newriver Retail Ltd |
||||||||||||
| Onf NPV | 8,727 | 28,435 | 8,727 | 28,435 | 8,185 | |||||||
| MUZINICH &Co |
||||||||||||
| Global Tactical Cred | HGD S | 250 | 20,529 | 250 | 20,529 | 19,492 | 603 | |||||
| Ninety One Fd NMgrs | ||||||||||||
| Div Income J2 | 38,000 | 36,787 | 38,000 | 36,787 | 38,521 | |||||||
| Polar Capital Fund Gbl Converbble | ||||||||||||
| IGBP Dis | 5,500 | 44,570 | 5,500 | 44,570 | 50,160 | 1,986 | ||||||
| Prudential pic (see M&G pic) |
||||||||||||
| Ordinary 5p shares |
2,020 | 10,671 | 2,020 | 10,671 | 31,118 | 505 | ||||||
| Reckitt Benckiser pic | ||||||||||||
| Ordinary 10p shares |
217 | 7,878 | 217 | 7,878 | 14,101 | 379 | ||||||
| Rio Tinto pic | ||||||||||||
| Ordinary 10p shares |
350 | 3,378 | (350) | (17,759) | 14,381 | 1,040 | ||||||
| Royal Dutch Shell pic | ||||||||||||
| Ordinary Euro 0.07 Bshares |
1,274 | 740 | (1,274) | (16,209) | 15,469 | |||||||
| Sanlam Univ Funds |
Multi Stgy A | |||||||||||
| STER | 1,970 | 23,512 | (1,970) | (22,680) | (832) | |||||||
| Schroder Invst Mgmt | ||||||||||||
| ISFGlobal Rec Hedged CAcc | 120 | 14,082 | (120) | (10,377) | (3,705) | |||||||
| Cost adjustment | ||||||||||||
| Standard Life Glbl Real Estat |
||||||||||||
| Instl ln | 28,000 | 11,783 | 28,000 | 11,783 | 11,441 | 483 | ||||||
| Standard Life Private |
Equiiy Fund | |||||||||||
| Ordinary 0.2p shares | 5,270 | 15,067 | 5,270 | 15,067 | 23,030 | 696 | ||||||
| SSGA SPDR | ||||||||||||
| ETFS EuroPe | 660 | 25,724 | 660 | 25,724 | 31,310 | 721 | ||||||
| T Bailey Evenlode | ||||||||||||
| Income C | 11,250 | 24,284 | 11,250 | 24,284 | 25,669 | 448 | ||||||
| Unilever pic | ||||||||||||
| Ordinary 3.11pshares | 890 | 329 | 890 | 329 | 36,100 | 1,319 | ||||||
| 868,465 | 18,406 | 29,357 | 916,228 | 1,166,040 | 39,765 |
| Analysis ofother income | Analysis ofother income | Analysis ofother income | 2021 | 2020 | |
|---|---|---|---|---|---|
| f | E | ||||
| Tax recoverable | 148 | 175 | |||
| Bankinterest | 7 | 90 | |||
| 155 | 265 | ||||
| Analysis ofcharitable | activities | 2021 | 2020 | ||
| E | E | ||||
| Gifts, grants | and allowances | 14,244 | 38,630 | ||
| Donations to | other charities | ||||
| Support costs: | |||||
| Office expenses | 40 | 515 | |||
| Independent | examiner's | fee | 734 | 734 | |
| 774 | 1,249 | ||||
| 15,018 | 39,879 |
| Analysis ofunrestricted | fund movements | 2021 | 2020 |
| E | E | ||
| Balance at 1April 2020 | 956,984 | 1,147,303 | |
| Income | 40,504 | 53,347 | |
| Expenditure | (21,956) | (47,916) | |
| Gains/(losses) | 226,857 | (195,750) | |
| Balance at 31March 2021 | E1,202,389 | 6956,984 |