OpenCharities

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

2022-06-30-accounts

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