OpenCharities

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

2021-03-31-accounts

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