| Page | |||||
|---|---|---|---|---|---|
| Report ofthe Trustees | I | to | 3 | ||
| Independent Examiner's |
Report | ||||
| Statement ofFinancial | Activities | ||||
| Balance Sheet | |||||
| Notes to the Financial | Statements | 7 | to | 11 | |
| Detailed Statement ofFinancial Actiyities | 12 |
| 30.6.22 | 30.6,21 | |||||
|---|---|---|---|---|---|---|
| General | Restricted | Total | Total | |||
| fund | flllld | funds . | funds | |||
| INCOME AND ENDOWMENTS FROM | Notes | 6 | 8 | 8 | ||
| Donations and legacies |
2 | 1,159 | 1,159 | 100 | ||
| Charitable activities |
||||||
| Property Rents | 21,162 | 21,162 | 17,336 | |||
| Investment income |
7,106 | 7,!06 | 6,843 | |||
| Total | 29,427 | 29,427 | 24,279 | |||
| EXPENDITURE ON | ||||||
| Charitable activities |
||||||
| Property Rents | 47,450 | 47,450 | 20,063 | |||
| Net gains/(losses) on investments |
(13,694) | (13,694) | 56,098 | |||
| NKT INCOME/(EXPENDITURE) | (31,717) | (31,?17) | 60,314 | |||
| RECONCILIATION | OFFUNDS | |||||
| Total funds brought forward | 460,948 | 460,948 | 400,634 | |||
| TOTAL FUNDS CARRlKD FORWARD | 429731 | 429,231 | 460,948 |
| 30.6.22 | 30.6.21 | ||||
|---|---|---|---|---|---|
| General | Restricted | Total | Total | ||
| fund | flllld | filrlds | funds | ||
| Notes | |||||
| FIXEDASSETS | |||||
| Tangible assets investments |
51,960 375,812 |
51,960 375,812 |
51,960 389,507 |
||
| 427,772 | 427,772 | 441,467 | |||
| CURRENT ASSETS | |||||
| Prepayments and accrued income |
2:355 | 2355 | 20,377 | ||
| Cash at bank | 4 | 4 | 4 | ||
| 2.359 | 2,359 | 20,381 | |||
| CREDITORS | |||||
| Amounts falling due within one year |
10 | (900) | (900) | (900) | |
| NKT CURRENT ASSETS | 1,459 | 1,459 | 19,481 | ||
| TOTAL ASSETSLESSCURRENT | |||||
| L(ABILITIES | 429,231 | 429.23 1 | 460,948 | ||
| NKT ASSETS | 429,231 | 429,231 | 460,948 | ||
| FUNDS | |||||
| Unrestricted funds |
429,231 | 460,948 | |||
| TOTALFUNDS | 429,231 | 460,948 |
| 30.6.22 | 30.6.21 | |||
|---|---|---|---|---|
| Income I'rom Investments | 7,106 | 6,843 | ||
| INCOME FROM CHARITABLE ACTIVITIES | ||||
| 30.6.22 | 30.6.21 | |||
| Activity | 8 | 8 | ||
| Property Rents | Property Rents | 21,162 | 17,336 | |
| CHARITABLE ACTIVITIES | COSTS | |||
| Direct | Support | |||
| Costs | costs | Totals | ||
| 8 | ||||
| Property Rents | 45,561 | 1,889 | 47,450 |
| There were no trustees' | There were no trustees' | expenses paid for the year ended | 30June 2022 nor for the | year ended 30June 2021. | year ended 30June 2021. |
|---|---|---|---|---|---|
| COMPARATIVES FOR THE STATEMENT OFFINANCIAL ACTIVITIES | |||||
| General | Restricted | Total | |||
| fund | fund | funds | |||
| INCOME AND ENDOWMENTS FROM | |||||
| Donations and legacies |
100 | 100 | |||
| Charitable activities |
|||||
| Pmperty Rents | 17,336 | 17,336 | |||
| Investment income |
6,843 | 6,843 | |||
| Total | 24,279 | 24,279 | |||
| EXPENDITURE ON | |||||
| Charitable activities |
|||||
| Property Rents | 20,063 | 20,063 | |||
| Net gains on investments | 56,098 | 56,098 | |||
| NET INCOME | 60,314 | 60,314 | |||
| RECONCILIATION | OF FUNDS | ||||
| Total funds brought forward | 400,634 | 400,634 | |||
| TOTAL FUNDS CARRIED FORWARD | 460,948 | 460,948 |
| Freehold | Freehold | ||||
|---|---|---|---|---|---|
| property | Land | Totals | |||
| COST | |||||
| At I July 2021 and 30June 2022 | 2,692 | 49,268 | 51,960 | ||
| NET BOOKVALUE | |||||
| At30June 2022 | 2,692 | 49,268 | 51,960 | ||
| At 30June 2021 | 2,692 | 49368 | 51,960 | ||
| FIXEDASSETINVESTMENTS | |||||
| COIF- | |||||
| Income dr | Schro der's | ||||
| Acc | In Mgmt | ||||
| Shares | LtdI | Totals | |||
| MARKET VALUE | |||||
| At I July 2021 Revaluations |
374,795 (15,835) |
14,712 2,140 |
389,507 (13„695) |
||
| At 30June 2022 | 358,960 | 16,852 | 375,812 | ||
| NET BOOKVALUE | |||||
| At 30June 2022 | 358,960 | 16,852 | 375,812 | ||
| At 30June 2021 | 374,795 | 14,712 | 389,507 | ||
| All investments are UK investment |
assets. | ||||
| Cost or valuation at 30June 2022 is represented |
by: | ||||
| COIF- | |||||
| Income Jb | Schroder's | ||||
| Acc | In Mgmt | ||||
| Shares I |
Ltd | Totals | |||
| Valuation in 2021 Valuation in 2022 |
374,795 (15,835) |
14,712 2,140 |
389,507 (13,695) |
||
| 358,960 | 16,852 | 375,812 |
| 30.6.22 | 30.6.21 |
|---|---|
| 333,409 | 333,409 |
| CREDITOR | S: AMOUNTS FALLING DUE | WITHIN ONE YEAR | ||
|---|---|---|---|---|
| 30.6.22 | 30.6.21 | |||
| Other creditors | ||||
| 900 | 900 | |||
| MOVEMENT IN FUNDS | ||||
| Net | ||||
| movement | At | |||
| At 1.7.21 | in funds | 30.6.22 . | ||
| Unrestricted | funds | |||
| General fund | 460,948 | (31,717) | 429,231 | |
| TOTAL FUNDS | 460,948 | (31,717) | 429,231 |
| incoming | Resources | Gains and | Movement | ||
|---|---|---|---|---|---|
| Unrestricted | funds | resources | expended | losses I |
in funds |
| General fund | 29,427 | (47,450) | (13,694) | (31,717) | |
| TOTAL.FUN | DS | 29,427 | (47,450) | (13,694) | (31,7]7) |
| Net | |||||
|---|---|---|---|---|---|
| movement | At | ||||
| At 1.7.20 | in funds | 30.6.21 | |||
| Unrestricted | funds | ||||
| General | fund | 400,634 | 60,314 | 460,948 | |
| TOTAL | FUNDS | 400,634 | 60,314 | 460,948 |
| Incoming | Resources | Gains and | Movement | ||
|---|---|---|---|---|---|
| resources | expended | losses | in funds | ||
| Unrestricted | funds | f. | |||
| General fund | 24279 | (20,063) | 56,098 | 60,314 | |
| TOTAL FUNDS | 24,279 | (20,063) | 56,098 | 60,314 |
| Net | ||||
|---|---|---|---|---|
| movement | At | |||
| At 1.7.20 | in funds | 30.6.22 | ||
| Unrestricted | funds | 8 | f | r |
| General fund | 400,634 | 28,597 | 429,231 | |
| 400,634 | 28,597 | 429,231 |
| incoming | Resources | Gains and | Movement | |||
|---|---|---|---|---|---|---|
| resources | expended | losses | in funds | |||
| 8 | f | |||||
| Unrestricted | funds | |||||
| General fund | 53,706 | (67,513) | 42,404 | 28,597 | ||
| TOTALFUNDS | 53,706 | (67,513) | 42,404 | .- | 28,597 |
| 30.6.21 | ||||
|---|---|---|---|---|
| INCOME AND ENDOWMENTS | ||||
| Donations and legacies | ||||
| Gifts Donations |
(I) 1,160 |
100 | ||
| 1,159 | 100 | |||
| Investment income |
||||
| Income liom Investments | 7,106 | 6,843 | ||
| Charitable activities |
||||
| .Property Rents | 21,162 | 17,336 | ||
| Total incoming resources | 29,427 | 24,279 | ||
| EXPENDITURE | ||||
| Charitable activities |
||||
| Upkeep ofProperty Rates and water Insurance Electricity Hon Secretary's Honorarium Sundries |
39,477 2,535 2,336 495 600 118 |
14,111 2,012 2,051 293 ' 600 62 |
||
| 45,561 | 19,129 | |||
| Support costs | ||||
| Management | ||||
| Postage and stationery | 34 | |||
| Governance costs |
||||
| Auditors' remuneration No description |
for non audit work | 900 955 |
900 | |
| 1,855 | 900 | |||
| Total resources expended | 47,450 | 20,063 | ||
| Net (expenditure)/income | before gains and | |||
| losses | (18,023) | 4,216 | ||
| Realised recognised gains |
and losses | |||
| Investments | (13,694) | 56,098 | ||
| Net (expenditure)/income | (31,717) | 60,314 |