OpenCharities

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

2021-04-05-accounts

Total
Income Capital Unrestricted 2020
Notes Account Account Funds
E E E E
Income from:
Investments 219,279 219,279 231,303
Bank Interest 234 234 788
Total 219,513 219,513 232,091
Expenditure
on
Investment
Management
Costs
Charitable
Activities
Support Costs 3,334 9,008 12,342 11,940
Activities
Undertaken
165,884 165,884 198,000
Total 169,218 9,008 178,226 209,940
Net income/(expenditure) before tax
for the reporting period 50,295 (9,008) 41,287 22,151
Tax repayable 255
Net (expenditure)/income before net
investment
(losses)/gains
50,295 (9,008) 41,287 22,406
Net (losses)/gains on investments 1,334,552 1,334,552 (1,072,961)
Other recognised gains/(losses)
Net gains/(losses) on foreign exchange 399 399 418
Net (expenditure)/income 50,295 1,325,943 1,376,238 (1,050,137)
Total funds at 6 April 2020 741,070 4,721,814 5,462,884 6,513,021
Total funds at 5 April 2021 791,365 6,047,757 6,839,122 5,462,884

Notes 2021 2020
Fixed Assets
Investments 6,131,265 4,984,321
Cash with Investment Manager 218,028 28,110
6,349,293 5,012,431
Current
Assets
Cash at bank 492,991 456,243
Debtors 1,400
492,991 457,643
Current
Liabilities
Creditors: amounts falling due within
one year (3,162) (7,190)
Net current assets 489,829 450,453
Net Assets 6,839,122 5,462,884
Funds ofthe Charity
Unrestricted Capital Account 6,047,757 4,721,814
Unrestricted Income Account 791,365 741,070
6,839,122 5,462,884

2 Investment
Income
Investment
Income
2021 2020
E E
Income from Listed Securities 214,419 227,593
Interest received 4,860 3,710
219,279 231,303
3 Charitable
Activities
Activities
Undertaken Support
Directly Costs Total Total
(see note 5) (see note 6) 2021 2020
E E E E
Arts and Culture 19,000 1,413 20,413 23,857
Education 43,384 3,228 46,612 66,269
Medical research/Aid 37,500 2,790 40,290 29,688
Religious activities 12,000 893 12,893 13,784
Relief for those in need 25,000 1,860 26,860 39,231
Other Charitable Purposes 29,000 2, 158 31,158 37,111
165,884 12,342 178,226 209,940

Donations 2021 2020
E E
3 Pillars (Northcote
Lodge)
1,000
Alzheimer's
Society (Elstead Area)
3,000 3,000
ABFThe Soldiers Charity 10,000 15,000
Arundel
Castle Cricket Foundation
3,500 3,500
Challengers
(formerly
Disability
Challengers) 2,500 2,500
Christ's
Hospital
Foundation
5,000 5,000
Cornwall
Air Ambulance
Trust
1,000
Crohn's
and Colitis
UK
2,000 2,000
Elstead Village Hall 15,000
Elstead Recreational
Trust
5,000 3,000
Gainsborough's
House Society
2,000 2,000
Home-start
(Surrey Area)
2,000 2,000
Institute
for Cancer Vaccines
and Immunotherapy 2,000 2,000
Linden
Lodge Charitable
Trust
2,500 2,500
Marlborough
College
15,000 15,000
Motor Neurone
Disease Association
5,000 5,000
Music
In Hospitals
2,000 2,000
Northwood
African Education
Foundation 2,000 2,000
Oakleaf 2,000 2,000
Old Kiln Museum
Trust
5,000 5,000
Parochial
Church
Council of St.
James, Elstead 7,000 7,000
Parochial
Church
Council of St.
Mary's Church, Little Coxwell 5,000
Parochial
Church
Council ofSt.
Michael's Church, Inkpen 1,000 1,000
Phyllis Tuckwell
Memorial
Hospice Ltd
5,000
Rainbow
Children's
Hospice
1,500
Reed's School, Cobham 15,000 20,000
Rodborough 2,OO0
Sparks 2,000 2,000
Balance carried forward 97,500 132,000

5 Donations
(continued)
2021 2020
E E
Balance brought
forward
97,500 132,000
Surrey Air Ambulance 5,000 7,500
Surrey Community
Foundation
5,000 5,000
Surrey Crossroads
(Crossroads
Care) 2,500 2,500
Surrey
Drug and Alcohol
Care 1,000
The Inkpen
Memorial
Playing
Field 2,000 2, ODO
The Marlborough
Mound
5,000 5,000
The New Ashgate
Gallery
5,000 5,000
The Watts Gallery 10,000 10,000
Three Pillars Project 1,000
Thursley
Parish Council
12,000 5,000
Treloar School and College 2,500 2,500
Walk the Walk Worldwide 1,000
Wellington
School
10,000 10,000
Woodlarks
Campsite Trust
5,000 5,000
Woodlarks
Centre (formerly
Woodlarks Workshop) 5,000 5,000
Donations to organisations under E1,000: 2 (2020; 1) 1,454 50O
169,954 198,000
Previous year donations writeback (2019Haslemere Education Museum) (4,070)
Total donations
(note 3)
165,884 198,000
6 Support Costs Income Capital Total Total
2021 2021 2021 2020
E E E E
Accountancy
Fees
3,040 6,080 9,120 9,120
Independent
examiners
fees 294 588 882 840
Legal fees 2,340 2,340 1,980
3,334 9,008 12,342 11,940

2021 2020
Market Value at 6 April 2020 4,984,321 5,840,401
Additions 1,312,341 1,115,089
Disposals (1,499,949) (898,207)
(187,608) 216,881
Unrealised gain/(loss) 871,075 (1,497,056)
Realised gain 463,477 424,095
1,334,552 (1,072,961)
Market Value at 5 April 2021 6,131,265 4,984,321
Cash held with investment managers 218,02& 28,110
6,349,293 S,012,431
8 Debtors 2021 2020
E E
Tax Reclaim 992
Quilter Cheviot 408
1,400
9 Creditors: amounts falling due within one year
2021 2020
E E
Accountancy fees 2,280 2, 2&0
Independent examination fees 882 840
Donations payable 4,070
3,162 7,190
O 0'
CI I
I 00 IO
00
OI0
V
CI IUO
v0
V
Vi M M
00
0
0
I0.
M
0
IVO
8
V
V0 OM
'C
000
D 0
4I I0.
IC
L cv
Q
L
I
S v
a
4I
gp
Ol
CI-
OI
40
4:
4,
C0 IO
V
00 I
D0
V CP
V
00 O
/0
O0I
(V
4I IU
IO
IO
Ol
4I M
IXI
IO
Cl
40
C
v
0V
IO
C
4l
IO
C 2
ll
7i
V
8
0 CL ll e ll O Il
c
OI
V
'0 '0 e '0 V
I
IO 07
JO Ul U U OI
I/I
U D 0- 0- U /0 U /0 IO
l/I
V 0 IO
I/I
U
VO
ID
C YI
U O O
IV
O
IU
C O
EU
M O IU Cl O IV M O
IV
/0 4
z
O O M O O
00
/0
4I" a.
O
gent
O
M
M
C.
0
IO
00
O /l
0
CI IU
IV
I/I
O
m O IU O 0
O
I
Ifl0' CI O
CO
M
IV
C
Cl
Oh
C
~A0 0'
V IIC
0'
CJ IV
8
V
w
Ol
CJ
O I
I
CC CC
w
II0
Ct
0
CC 0V
'CL
e
D
OC
v IO
cv CI
CI0'
CI
0
O S
v
Ol
C
Op
C
I-
o IhC0 V
OJ
V fT
CD
t
IV
III 0' 0
OC
O VC I CI
CO
IIC U CC CC
0' CO
IO IC
f 0
V
CI
C
C
IO
C 0
OI
C
C 8IJ
OI
IO
0.
IO
'0 D D D L" D '0 '0 lO D lO '0 '0
(I
U
JO V 0 IO
Vl
IJ JO IJ JO JO V CI
V
V IO
V
V
IC
D
0
Cl
Q
IV
O
CC
O
O
IV
4
0
IV
rc
h
O
D O
PC
CC V O
Ic
Q
O
IV
CC
isi
6
IJ
O.
IO
IOC
IV O
CC
O
IV
Q
O't
IV
A
C
g W
0
IA
4I IO
W
AI
OOe
Ol0Ij
AJtl
V
0
I
IA
0
AO
0
IIL
Al0
V
W
0' I0
0 IA
IA
C0
IJ
O ltl
CI
A ltl O
AJ
AI
It
A
0
R.
CI
8
E
0
V
V
R
0
A
U
Z
0
O
u
It
IJC
0
D
D
JJ 0
U
0
rV
tJ
Al
~ki
O
V0V
A
A
V
D
Jh
IV
0
D
U
tJ
0
0
V
0
JJ
0
A
VI
0
O'
AI
V
Ill
0
V
tA
0
D
JJ
AJ
g
III
VI
0
tJ
JI
'0
A
IJ
tJ
il
0
I-
0
CI
D
AJ
0
0
u
IV
0
tltl 0 o
M
4 C
IO
0
w M tJ 0'
C
M IU0
Itl
IU0'
Ot
IO
00
M
40
0 ~0
Cl
I 4I
I
0
V
w
Ih Ml IU
0 IU
w
0
I0.
0
Itl
CO 00
CI O Itl
I
0V
CI
OIU
M
~0
IU
CI I IU
III
Oi IU
h
0.
0'
t
r
IU
'lt
'lt
4
8V
C0
0'
V
O'
OI o
0 CI tJ IU
O
4
Vc o
r
M tJ CI
Ci Cl IC I CI o
Cl
4I
g CI
4I
IJ
C
tC CI
C
'0
V
CI
0
IL
CO
D U Ul
8
V V
CU
4IC
D
JO
'0
V
'03
Cl
V K
C5
4
IO
'0
U
4I D e
CI
Ul
D
U
D0
D
'0
8
U
v00
e
IO
4
IO
Ul
'4
IJ
0 'U
CC
C Cl
CC
OCCo- 0 IU 6 C
C
p
0
IU
tV 8
lA CC
4 UI
0
UI
0
I" o 0 UI
0
Irt
0
V
EO
0 6
IU
Itr
0
Kx 0 t0 0 CL
Z
0 IU 0 UI0
CI cr
rv
Vl
CI
r IO
Cr
C
~0 Irl
OO
CI
0'
MO
rv
CI
Cl rCI CI 00
vr
IO
00
C
IA0
V
M rJO
IV
CI
O
0
V
w
cr
r
IA
Ifl
0
40
I
OL
tV
Cr
0V
Ol
'C IO
0
CL
OI
rcr Cr
I- 7
'40
O 0r
lg l0
'C4 rv
U o C
Cl
E
v IV
CI
CI
Op
C
I-
C
o
OlC0 Ifl0V
o0
V CP
V
O
I O
M CI
VC
IO
IOcr
OJ
Ol
D M0'
~0
I
IV
M
IV
OO
0
V 0
Of
CI
Irl
rv
C
C
x 0
OA0
V
IL
'0
Cl
'0
U
IJa
C
Cl '0
C
E
8
C
'5
OJ O IL
CL
I0
V
Ol
JO
O
V a
\
fO
IL
V
JO
D
O
O(v
D
U
OJ
3
IV
V
8
JO
O
IL'
4Ic0
V
I-
IJC
V
Irf
E
VJ
Jr
OD
C
D
V
Ilf
Yl
Ol
0
Vr
VO
D
JO
O
IV
V
IV
u 0. 4I
Vl III
Z
VI
0
Or
rJ
IJI
O
E g JO O C O O O CL g
'0 0
t
00
8 C Ct M
0
C
I/I
I4 40
CI
M
00 /4
00
C
Ih0IJ O
M
M
M 00
40 I
0
IJ
W
8
C
Io
Ih
0
I
O
00
'8
CL
M
/4
4I
Ih0
Ct
04t
Z
Ct.
ltt
D
D
4
4t
C4
Q
4
rv /4
vC
tLt
JJ Cl
lh0
Q
C
I-
C
0
C0 Ih
tJ
'0
tLt
0/
J
V W
V
C
O
00
It
Ol CIo
hl
IJC4
Ill
Cl
NlC
00IJ M M
00
C
l-
V
M
I40
C
I0.
D
E00
10 '0 Oa D D '0 D C
0I
'0 ht D '0 D
g l3
I-
OI4 IJ a
'L7
C
C
I4 I/I
/4
V
I4
E
III
ht
I0
Ca
0!
O
Jo
O
/4
1
IJ
/4
'LIJC
0
O
/4
V0
0
O
I4
V
/4
IJ OI4 IJ g
C
E
Cl Vt V
IJ
O O o. g 4t JI O g 4I I/I
CI
IXI
C
O
4I O
IO
OO
C
IA0
Ut
O
IO
IV
CI
tu0
AJ t
0IJ
0 0 CI
IV
IV
C
IA0
CL
IA
Ct UI
ILI
'C
I0.
lO 0
'C
IA
L
Op
E
Cl IV0 CO
gg
Ol
C
I-
IU
C
0
C0 JJ
0
CO
0'
IA M M
CI CI
V CP
V
IO
0
CI
0
R.
CI
OI
Jl C
C O IV
C
IJ E
D
Cl
C
O
I
0
V0
O sc
u
IL
u '0
IC
JI
IL
CI
XIJ
III
JIc
IO
V
E
4
IO
'S
Ot
'0
O
D
U
O 8
Jlc
IJ
0 c
IO
U
IV
IJ 8
'0
l~
O O IJ 8E
Rl
C
g
O I
u
OL
Il
IO
UJ
IL
D
IJ
C
IV
OlZ
0
IV
0
O
0
AI
Z
AI
O
Lt
Al
0Z
O
IV
O
O
AJ
IV Il
O
'C
OlZ
0
AI
rV IJ
Ve
4
OIIJ
0. 0
/J
0
Z
O
0
ZI'
0
IV
/4
0
0
IL
O
Cl
0
O
8
0
M
IV
j.
Jl
0
a. 0
AJ
I/I
O
tJ
IhO
O 0'
CO
M
O
c
C
C
O IU
M
CI
00
IU
M
ICI IU
CI
0
EJ
O CO
00
IV CI
I ICI
I«I
Cl
O'
IA
AJ
«l
40I
CL
«I
OC
cc
LC
'C
CCC
Xl S
tg ICC
't: CLC
ii)
Q I
L
c
E
AJ
IA
M
'0
IA
IU
c OIU 00
CI
Cl
CI-
ep c0
CC'
V
Ct IU
IV
IV
ICI
Ct
I00
O
I«l
0
I
0 40
LC
O
0'
c
D
VC
4Z
4J
IV
8
LJ
Ct
O
«I 'O4
Q JJ U
0
V 'D
J0
'D
U
IL
IU
c5
D
JJ
D
V
00
C
g
R 4
4
U
CL
«I
Cf
4J
'a
V
CC O «I
C
C E
UlQ
U
D
Ct
D
U
IA
C
J0 U
CL
CCI
LC
V
'C
I- V
'D
0
O 0.0
C
O
«4
«4 IV O
IU
IA 8 O Q O «4 4J
'D
IV O
««CV
C
I
O
«4
Q
IU
«4
0
CC
O CO Ot UCO g z
«C
lll 0 O
CCI
Jl0
U
0
CC
Cl
Cl0
0
L.
CV 0
VC
VJ
CV
'C
OJ
O
nn CI
la vc
CI
00
0
AI
I/I
0 nn
OI
0
4 VO
ao
C
al0 CI
V AI O
CI CI
0V
0
cn
4
AI
0'
C
IA40
A0
I0.
IAI
CI
0IJ
IAO
'C
ICI IA
t- s
Ch 0.
ii)
IA
V o n
I
E
C
I-
C
o
C0 0IJ
V 0V
O' nn0
0
CA
la
OIV
4
la
C0
ao
C
gV IA
O0
8
C
Inn
CI
IA
CL
C Ol
D0
V
CL
I
UI
0.
0C
D
n
I
0.
u V
CV
Tl
IC0
oal
an
4
D
ca
O
'0
v
IV
V
CL
Ol
OI
'0
Cl
0
AI
nl
VI
AC
D
V
AI
V 'D
Cl
0
nn
D
V
nn
CL
CI
0
x
0
'0
ca
O
r
Ia
u3
CL
Cl
nn
U
nn
8
Vl
8
EIIJ
VC
a u ca
nn
8
0
V
0
8
Ol
ca
O
U R0
an
OlC
ac
Cl
Zlla
Ia
ca
C0
D
0
0
Al
OI
r
u
CL
nn
D
U
0 I- 8 0 C 0 Ct 0 0 X
0tl 00
00
04
I04 00
m CI
IO W 00
C
4I
l0 W
Jl0
U
CI
III
C
IA
8
w
IC0
IO.
00
l
tV O W 00
0'
'C
5 Ih
Cl
I0
D
S
0
O.
0'
'l0
O
L
L C
E c
0J
IV0'
I 0I
O
CI-
C C0 8
V
w Hl 00
D
OV
C
8
l0
OVCa 0
lg
CI
0 00
IO
CI
IV
00
0 13
~
g N
V
E
W
C
00 IJ 0
00
00
V
\/I
IIJ
V
C
0
tJ
0
IJ
0
IV
0
IV
0
00
JI
0
IV
0
VC
0tJ IV
'5Zz C
Z
0
Z
0 I IC 8 8