| 1 Resident | 51,175 | |
|---|---|---|
| Derby children's | holiday centre | 51,500 |
| Guides Group | 52,600 | |
| Food Bank (2 x | 8LQQQ) | F2,000 |
| Borrow Wood School library | 54,000 |
| Income | ||||
|---|---|---|---|---|
| Investments, | rents, bank interest | and miscellaneous | 30,714 | |
| Expenses | ||||
| Maintenance | and administration | 7,587 | ||
| Grant relief | 17,092 | |||
| 24,679 | ||||
| Net incoming | resources | 6,035 |
| 2020 | 2019 | |||||||
|---|---|---|---|---|---|---|---|---|
| Unrestricted | Endowment | Total | Total | |||||
| Notes | fund f |
fund | funds f |
funds f. |
||||
| INCOME AND ENDOWMENTS | FROM | |||||||
| Donations and legacies |
98 | 185 | ||||||
| Investment income Other income |
2 | 29318 1,298 |
29,318 1,298 |
28,916 64 |
||||
| Total | 30,714 | 30,714 | 29,165 | |||||
| EXPENDITURE ON | ||||||||
| Raising funds | 3 | 2,219 | 2,219 | 1,045 | ||||
| Charitable activities |
||||||||
| Relief given | 17,092 | 17,092 | 19,297 | |||||
| Other | 5,368 | 5,368 | 4,940 | |||||
| Total | 24,679 | 24,679 | 25,282 | |||||
| Piet gains on investments | 4,292 | 32,269 | 36,561 | 83,494 | ||||
| NET INCOME | 10,327 | 32,269 | 42,596 | 87,377 | ||||
| RECONCILIATION | OF FUNDS | |||||||
| Total funds brought | forward | 98,619 | 765,576 | 864,195 | 776,818 | |||
| TOTAL FUNDS CARRfED FORWARD | 108,946 | 797,845 | 906,791 | 864,195 |
| 2020 | 2019 | ||
|---|---|---|---|
| Notes | 8 | 8 | |
| FIXEDASSETS | |||
| investments | 868,933 | 832,373 | |
| CURRENT ASSETS | |||
| Cash at bank and in hand | 40,033 | 33,670 | |
| CREDITORS | |||
| Amounts falling due within one year |
(2, 'I 75) | ( 1,848) | |
| NET CURRENT ASSETS | 37,858 | 31,822 | |
| TOTAL ASSETS LESSCURRENT | |||
| LIABILITIES | 906,791 | 864,195 | |
| NET ASSETS | 906,791 | 864,195 | |
| FUNDS | 12 | ||
| Unrestricted funds |
108,946 | 98,619 | |
| Endowment funds |
797,845 | 765,576 | |
| TOTAL FUNDS | 906,791 | 864,195 |
| Investment | Investment | management | costs | ||
|---|---|---|---|---|---|
| 2020 | 2019 | ||||
| E | 6 | ||||
| Property | repairs | 2,013 | 818 | ||
| Insurance | 152 | 147 | |||
| Water and | gas | 54 | 80 | ||
| 2,219 | 1,045 |
| 2020 | 2019 | ||
|---|---|---|---|
| Secretary | &treasurer | 1 | 1 |
| No employees rece |
ived emoluments in excess of660,000. |
ived emoluments in excess of660,000. |
||
|---|---|---|---|---|
| COMPARATIVES | FOR THE STATEMENT OF FINANCIAL ACTIVITIES | |||
| Unrestricted | Endowment | Total | ||
| fund | fund | funds | ||
| INCOME AND ENDOWMENTS | FROM | |||
| Donations and legacies |
185 | 185 | ||
| Investment income |
28,916 | 28,916 | ||
| Other income | 64 | 64 | ||
| Total | 29,165 | 29,165 | ||
| EXPENDITURE ON | ||||
| Raising funds | 1,045 | 1,045 | ||
| Charitable activities |
||||
| Relief given | 19,297 | 19,297 | ||
| Other | 4,940 | 4,940 | ||
| Total | 25,282 | 25,282 | ||
| Net gains on investments | 10,141 | 73,353 | 83,494 |
| 6. | COMPARATIVES FOR THE STATEMENT OF FINANCIAL | COMPARATIVES FOR THE STATEMENT OF FINANCIAL | COMPARATIVES FOR THE STATEMENT OF FINANCIAL | ACTIVITIES - continued | ACTIVITIES - continued | |
|---|---|---|---|---|---|---|
| Unrestricted | Endowment | Total | ||||
| fund | fund | funds | ||||
| F | ||||||
| NET INCOME | 14,024 | 73,353 | 87,377 | |||
| RECONCILIATION OF FUNDS |
||||||
| Total funds brought forward | 84,595 | 692,223 | 776,818 | |||
| TOTAL FUNDS CARRIED FORWARD | 98,619 | 765,576 | 864,195 | |||
| 7. | PROPERTY REPAIRS | |||||
| 2020 | 2019 | |||||
| Repairs 16Moor End | 2013 | 818 | ||||
| 2013 | 818 | |||||
| 8. | FIXEDASSET INVESTMENTS | |||||
| 2020 | 2019 | |||||
| Shares | 634,933 | 598,373 | ||||
| Land and buildings | 234,000 | 234,000 | ||||
| 868,933 | 832,373 | |||||
| Additional information |
as follows: | |||||
| Listed | ||||||
| investments | ||||||
| 6 | ||||||
| MARKET VALUE | ||||||
| At 1 January 2020 | 598,373 | |||||
| Revaluations | 36,560 | |||||
| At 31 December 2020 |
634,933 | |||||
| NET BOOK VALUE | ||||||
| At 31 December 2020 |
634,933 | |||||
| At 31 December 2019 | 598,373 | |||||
| There were no investment | assets outside the UK. |
| 2020 f |
2019 f |
||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Land and | buildings | 234,000 | 234,000 | ||||||||||||
| The land | and buildings | were revalued | at | Open | Market Value | by Messrs | Eaton & Hollis |
in | November | ||||||
| 2005, The trustees have |
considered | this valuation | but felt that | they cannot justify cost of | obtaining | an | |||||||||
| updated | valuation as little | or no benefit would be | derived | from | this. | ||||||||||
| 9. | CREDITORS: AMOUNTS | FALLING | DUE | WITHIN | ONE | YEAR | |||||||||
| 2020 f |
2019 f |
||||||||||||||
| Bank loans and overdrafts | (see note | 10) | 495 | ||||||||||||
| Trade creditors | 1,680 | 1,848 | |||||||||||||
| 2,175 | 1,848 | ||||||||||||||
| 10. | LOANS | ||||||||||||||
| An analysis ofthe maturity | of loans is given below: | ||||||||||||||
| 2020 | 2019 | ||||||||||||||
| Amounts | falling due within | one year on demand: | |||||||||||||
| Bank overdrafts | 495 | ||||||||||||||
| 11. | ANALYSIS OF h!ETASSETS BETWEEN | FUNDS | |||||||||||||
| 2020 | 2019 | ||||||||||||||
| Unrestricted | Endowment | Total | Total | ||||||||||||
| fund f |
fund f |
funds f |
funds f |
||||||||||||
| Investments | 71,088 | 797,845 | 868,933 | 832,373 | |||||||||||
| Current | assets | 40,033 | 40,033 | 33,670 | |||||||||||
| Current | liabilities | (2, | 175) | (2,175) | (1,848) | ||||||||||
| 108,946 | 797,845 | 906,791 | 864,195 |
| 12. | MOVEMENT | IN FUNDS | |||
|---|---|---|---|---|---|
| Net | |||||
| rnovernent | At | ||||
| At 1/1/20 f |
in funds f |
31/12/20 f |
|||
| Unrestricted | funds | ||||
| General fund |
98,619 | 10,327 | 108,946 | ||
| Endowment | funds | ||||
| Endowment | 765,576 | 32,269 | 797,845 | ||
| TOTAL FUNDS | 864,195 | 42,596 | 906,791 |
| Net movemen | t in funds, included |
in the above are as follo | ws. | ||
|---|---|---|---|---|---|
| Incoming | Resources | Gains and | Movement | ||
| resources f |
expended | losses | in funds f |
||
| Unrestricted | funds | ||||
| General fund |
30,714 | (24,679) | 4,292 | 10,327 | |
| Endowment | funds | ||||
| Endowment | 32,269 | 32,269 | |||
| TOTAL FUhlDS | 30,714 | (24,679) | 36,561 | 42,596 |
| Cornparatives | for movement in funds |
|||
|---|---|---|---|---|
| Net | ||||
| movement | At | |||
| At 1/1/19 | in funds f |
31/12/19 f |
||
| Unrestricted | funds | |||
| General fund |
84,595 | 14,024 | 98,619 | |
| Endowment | funds | |||
| Endowment | 692,223 | 73,353 | 765,576 | |
| TOTAL FUNDS | 776,818 | 87,377 | 864,195 |
| Comparative | net movement in fu |
nds, included in the above |
are as follows: | ||
|---|---|---|---|---|---|
| Incoming | Resources | Gains and | Movement | ||
| resources | expended | losses | in funds | ||
| 6 | 6 | 6 | |||
| Unrestricted | funds | ||||
| General fund |
29,165 | (25,282) | 10,141 | 14,024 | |
| Endowment | funds | ||||
| Endowment | 73,353 | 73,353 | |||
| TOTAL FUNDS | 29,165 | (25,282) | 83,494 | 87,377 |
| A current yea | r 12 months and prior year |
12 months combined position is a |
s follows: | |
|---|---|---|---|---|
| Net | ||||
| movement | At | |||
| At 1/1/1 9 | in funds | 31/12/20 | ||
| 6 | ||||
| Unrestricted | funds | |||
| General fund |
84,595 | 24,351 | 108,946 | |
| Endowment | funds | |||
| Endowment | 692,223 | 105,622 | 797,845 | |
| TOTALFUNDS | 776,818 | 129,973 | 906,791 |
| A current yea above are as |
r 12 months and pr follows: |
ior year 12 months combi |
ned net movem |
ent in funds, i |
ncluded in |
|---|---|---|---|---|---|
| incoming resources |
Resources expended |
Gains and losses |
Movement in funds |
||
| 6 | 6 | 6 | 6 | ||
| Unrestricted | funda | ||||
| General fund |
59,879 | (49,961) | 14,433 | 24,351 | |
| Endowment | funds | ||||
| Endowment | 105,622 | 105,622 | |||
| TOTAL FUNDS | 59,879 | (49,961) | 120,055 | 129,973 |
| 2020 | 2019f | ||
|---|---|---|---|
| INCOME AND ENDOWMENTS | |||
| Donations and legacies |
|||
| Donations | 98 | 185 | |
| investment Income |
|||
| Rents received Income from investments Deposit account interest |
10,819 18,469 30 |
10,715 18,141 60 |
|
| 29,318 | 28,916 | ||
| Other income | |||
| Contribution from tenants Government JRS grants |
64 1,234 |
64 | |
| 'i,298 | 64 | ||
| Total incoming resources |
30,714 | 29,165 | |
| EXPENDITURE | |||
| Investment management |
costs | ||
| Property repairs Insurance |
2,013 152 |
818 147 |
|
| Water and gas | 54 | 80 | |
| 2,219 | 1,045 | ||
| Charitable activities |
|||
| Relief given | 17,092 | 19,297 | |
| Support costs | |||
| Governance costs | |||
| Accountancy and legal fees Secretary's salary Independent examiner's fee |
840 3,688 840 |
720 3,500 720 |
|
| 5,368 | 4,940 | ||
| Total resources expended |
24,679 | 25,282 | |
| Net Income before gains | and losses | 6,035 | 3,883 |
| Realised recognised gains and losses |
|||
| Carried forward | 6,035 | 3,883 |
| 2020 | 2019 | |||
|---|---|---|---|---|
| Realised recognised | gains and losses | |||
| Brought forward | 6,035 | 3,883 | ||
| Unrealised | gains/losses | fixed asset | ||
| investments | 36,561 | 83,494 | ||
| Net income | 42,596 | 87,377 |