| REFEREN | CE AND AD | MINISTRAT | IVE INFORMATION | ||||
|---|---|---|---|---|---|---|---|
| Trustees: | Chair: | Joannie Andrews | |||||
| Datoru Ben Paul-Worika | |||||||
| The Reverend Andrew |
Wilson | ||||||
| John De La Cruz | |||||||
| Dr Roger Makanjuola | |||||||
| Beverley Piper-Harris | |||||||
| Valerie Harding | |||||||
| Councillor Katie Hanson | |||||||
| Lisa Raine Hunt | |||||||
| Administrators: | The Trust Partnership | ||||||
| 6 Trull Farm Buildings | |||||||
| Tetbury | |||||||
| Gloucestershire | |||||||
| GL8 8SQ | |||||||
| Independent | Examiner: | Dunkley's, Chartered |
Accountants | & Statutory | Auditors | ||
| Woodlands Grange, Woodlands |
Lane | ||||||
| Bradley Stoke | |||||||
| Bristol, B324JY | |||||||
| Bankers: | HSBC | ||||||
| 91 High Street | |||||||
| Brentwood, Essex, | |||||||
| SM144RU | |||||||
| Investment | Advisors: | Sarasin and Partners LLP | |||||
| Juxon House | |||||||
| 100StPaul's Churchyard | |||||||
| London | |||||||
| EC4M 8BU |
| Page 7 | |||||||
|---|---|---|---|---|---|---|---|
| 31.3.21 | 31.3.20 | ||||||
| Unrestricted | Endowment | Total | Total | ||||
| funds | funds | funds | Funds | ||||
| Notes | E | f. | |||||
| INCOME | |||||||
| Income from | |||||||
| Investments | 168,557 | 168,557 | 157,295 | ||||
| Donations | 65,000 | 65,000 | 65,000 | ||||
| Total income | 233,557 | 233,557 | 222,295 | ||||
| EXPENDITURE | |||||||
| Costs ofraising funds, | |||||||
| Investment manager |
fees | 20,537 | 20,537 | 17,035 | |||
| Charitable activities |
|||||||
| Charitable Activities |
5/6 | 194,811 | 194,811 | 165,794 | |||
| Realised and Unrealised |
(Gains) / Losses | ||||||
| on investment assets |
(716) | (761,296) | (762,012) | 186,732 | |||
| Total expenditure | 194,095 | (740,759) | (546,664) | 369,561 | |||
| Net income / (expenditure) |
39,462 | 740,759 | 780,221 | (147,266) | |||
| RECONCILIATION | OF FUNDS | ||||||
| Total funds brought | forward | 302,082 | 3,477,396 | 3,779,478 | 3,926,744 | ||
| TOTAL FUNDS CARRIED | |||||||
| FORWARD | 341,544 | 4,218,155 | 4,559,699 | 3,779,478 |
| Page 8 | |||||||
|---|---|---|---|---|---|---|---|
| 31.3,20 | |||||||
| Unrestricted | Endowment | Total | |||||
| funds | funds | funds | |||||
| Notes | E | ||||||
| INCOME | |||||||
| Income from | |||||||
| Investments | 157,295 | 157,295 | |||||
| Donations | 65,000 | 65,000 | |||||
| Total income | 222,295 | 222,295 | |||||
| EXPENDITURE | |||||||
| Costs ofraising funds, | |||||||
| Investment manager |
fees | 17,035 | 17,035 | ||||
| Charitable activities |
|||||||
| Charitable Activities |
|||||||
| 5/6 | 165,794 | 165,794 | |||||
| Realised and Unrealised | Losses | ||||||
| on investment assets |
186,732 | 186,732 | |||||
| Total expenditure | 165,794 | 203,767 | 369,561 | ||||
| Net income / (expenditure) | 56,501 | (203,767) | (147,266) | ||||
| RECONCILIATION | OF FUNDS | ||||||
| Total funds brought | forward | 245,581 | 3,681,163 | 3,926,744 | |||
| TOTAL FUNDS CARRIED | |||||||
| FORWARD | 302,082 | 3,477,396 | 3,779,478 |
| 31.03.21 | 31.03.20 | |||||
|---|---|---|---|---|---|---|
| Unrestricted | Endowment | Total | Total | |||
| funds | funds | funds | Funds | |||
| Notes | ||||||
| FIXEDASSETS | ||||||
| Investments | 159,588 | 4,223,519 | 4,383,107 | 3,602,792 | ||
| CURRENT | ASSETS | |||||
| Cash at bank | 183,158 | 183,158 | 187,407 | |||
| Debtors | 10 | 8,046 | 8,046 | 8,195 | ||
| 191,204 | 191,204 | 195,602 | ||||
| CREDITORS | ||||||
| Amounts falling due within one |
||||||
| year | (9,248) | (5,364) | (14,612) | (18,916) | ||
| NET CURRENT ASSETS | 181,956 | (5,364) | 176,592 | 176,686 | ||
| NKT ASSETS | 34],544 | 4,218,155 | 4,559,699 | 3,779,478 | ||
| FUNDS | 12 | |||||
| Unrestricted | funds | 341,544 | 341,544 | 302,082 | ||
| Endowment | funds | 4,218,155 | 4,218,155 | 3,477,396 | ||
| TOTAL FUNDS | 341,544 | 4,218,155 | 4,559,699 | 3,779,478 |
| 31.03.20 | |||||
|---|---|---|---|---|---|
| Unrestricted | Endowment | Total | |||
| funds | funds | funds | |||
| Notes | |||||
| FIXEDASSETS | |||||
| Investments | 125,396 | 3,477,396 | 3,602,792 | ||
| CURRENT | ASSETS | ||||
| Cash at bank | 187,407 | 187,407 | |||
| Debtors | 10 | 8,195 | 8,195 | ||
| 195,602 | 195,602 | ||||
| CREDITORS | |||||
| Amounts falling due within one |
|||||
| year | (18,916) | (18,916) | |||
| NET CURRENT ASSETS | 176,686 | 176,686 | |||
| NKT ASSETS | 302,082 | 3,477,396 | 3,779,478 | ||
| FUNDS | 12 | ||||
| Unrestricted | funds | 302,082 | 302,082 | ||
| Endowment | funds | 3,477,396 | 3,477,396 | ||
| TOTAL FUNDS | 302,082 | 3,477,396 | 3,779,478 |
| Page | 14 | |||||
|---|---|---|---|---|---|---|
| 2. | Investment | Income | ||||
| 12Months | 12Months | |||||
| 31.03.21 | 31.03.20 | |||||
| Dividends | received | 168,358 | 156,841 | |||
| Investment | Interest | 199 | 454 | |||
| 168,557 | 157,295 | |||||
| 3. | Donations | |||||
| 31.03,21 | 31.03.20 | |||||
| Donation | from Hackney Joint Estate Charity | 65,000 | 65,000 | |||
| 65,000 | 65,000 | |||||
| 4. | Expenditure | on raising funds | ||||
| 31,03.21 | 31,03,20 | |||||
| Investment | Manager Fees | 20,537 | ~17035 | |||
| 5. | Charitable | Activities | ||||
| 31.03.21 | 31,03,20 | |||||
| Grants awarded in period, see page 15 |
164,326 | 144,298 | ||||
| 164,326 | 144,298 |
| Page 15 | ||||||||
|---|---|---|---|---|---|---|---|---|
| 5.Charitable | Activities | (continued) | 12Months | 12Months | ||||
| 31.03.2021 | 31.03.2020 | |||||||
| Grants awarded | during | the period; | ||||||
| Age UK East London | 1,000 | |||||||
| Anna Fiorentini Arts School |
2,000 | |||||||
| Apollo Music Projects | 3,000 | |||||||
| African Community School |
5,040 | |||||||
| Bags ofTaste | 2,500 | 4,000 | ||||||
| Beersheba Living Well | 2,006 | |||||||
| Choice In Hackney | 2,500 | |||||||
| Clapton Common Boys Club | 1,000 | |||||||
| Claudia Jones Organisation | 2,806 | |||||||
| East End Citizens Advice | Bureau | 8,247 | ||||||
| East End CAB Welfare &Debt | Caseworker | 15,000 | 15,000 | |||||
| Family Action | 1,000 | |||||||
| Food Lifeline (ZSV Trust) | 1,000 | |||||||
| Frampton Park Baptist Church |
12,000 | 18,000 | ||||||
| Gascoyne &Morningside | Youth | Club Ltd | 4,000 | |||||
| Hackney Caribbean Elderly |
Organisation | 1,024 | ||||||
| Hackney Church |
1,000 | |||||||
| Hackney Doorways |
15,000 | 12,000 | ||||||
| Hackney Foodbank | 2,500 | |||||||
| Hackney Migrant Centre | 5,500 | 2,000 | ||||||
| Hackney Playbus | 4,000 | 5,000 | ||||||
| Hackney Quest | 13,840 | 10,000 | ||||||
| Hayes and English Funeral | Directors | 2,370 | ||||||
| Hoxton Health | 2,500 | |||||||
| Inspire New Hackney Education | Business Partne | 7,600 | ||||||
| Legal Advice Centre - Special Support Project | 10,000 | |||||||
| London Borough ofHackney | 225 | |||||||
| Made in Hackney | 2,500 | |||||||
| North London Action For | The Homeless | 1,000 | ||||||
| Olu's Soup Kitchen | 5,000 | |||||||
| Re-engage (Contact the Elderly) | 1,522 | |||||||
| St Andrews Youth Developments |
21,610 | 27,720 | ||||||
| St John ofJerusalem | 2,000 | 2,000 | ||||||
| St.Joseph's Hospice | 3,000 | |||||||
| StMungos's | 777 | |||||||
| Salvation Army Cambridge |
Heath | 1,250 | ||||||
| Solace | 500 | |||||||
| Skillspool Training - Managing | Change | 4,656 | ||||||
| The Victoria Community | Association | 2,500 | ||||||
| The Yard Theatre | 3,000 | 3,000 | ||||||
| Toshiba TEC UI& | 704 | |||||||
| UP Unlocking Potential |
5,214 | |||||||
| XLP The Excel Project | 6,000 | |||||||
| Other (Individual Grants under f2,000) |
5,249 | 14,764 | ||||||
| 164,326 | 144,298 |
| Page 16 | ||||
|---|---|---|---|---|
| 6. | Support costs | |||
| 31.03.21 | 31.03.20 | |||
| f | ||||
| Professional Fees and Administration | 26,801 | 16,689 | ||
| Accountancy | and book-keeping | 1,800 | 1,800 | |
| Independent | examination | 1,080 | 1,080 | |
| Sundry Costs | 804 | 1,927 | ||
| 30,485 | 21,496 |
| Listed | ||||
|---|---|---|---|---|
| investments | ||||
| Market Value | ||||
| At 1 April 2020 | 3,602,792 | |||
| Disposals | ||||
| Additions | 18,275 | |||
| Revaluations | 762,040 | |||
| Net Revaluations | 780,315 | |||
| At 31March | 2021 | 4,383,107 | ||
| Net Book Value | ||||
| At 31March | 2021 | 4,383,107 | ||
| At 31March | 2020 | 3,602,792 | ||
| Investments | are held primarily | for investment | return. |
| Page 17 | |||||||
|---|---|---|---|---|---|---|---|
| 10. | Debtors: | ||||||
| 31.03.21 | 31,03.20 | ||||||
| Investment | Income (Unrestricted) | 8,046 | 8,195 | ||||
| 8,046 | 8,195 | ||||||
| 11. | Creditors: | ||||||
| 31.03.21 | 31.03.20 | ||||||
| Other creditors (Unrestricted) | 6,248 | 10,916 | |||||
| Accrued expenses (Unrestricted) | 3,000 | 3,000 | |||||
| Accrued expenses (Restricted) | 5,364 | 5,000 | |||||
| 14,612 | 18,916 | ||||||
| 12. | Movement | in funds | |||||
| Net movement | |||||||
| At01,04.20 | in funds | At 31.03.21 | |||||
| Unrestricted | funds | ||||||
| General fund | 302,082 | 39,462 | 341,544 | ||||
| Endowment | funds | ||||||
| Endowment | fund | 3,477,396 | 740,759 | 4,218,155 | |||
| Total Funds | 3,779,478 | 780,221 | 4,559,699 | ||||
| Net movement | in funds, included | in the above are as follows: | |||||
| Income | Expenditure | Gains and | Movement in |
||||
| losses | funds | ||||||
| Unrestricted | funds | ||||||
| General fund |
233,557 | (194,811) | 716 | 39,462 | |||
| Endowment | funds | ||||||
| Endowment | fund | (20,537) | 761,296 | 740,759 | |||
| Total Funds | 233,557 | ~215,348) | 762,012 | 780,221 |
| 12. | Movement | in funds (continued) | ||||
|---|---|---|---|---|---|---|
| Analysis ofNet Assets between | Funds 2021 | |||||
| Fixed | Net | Total | ||||
| Assets | Assets | |||||
| Unrestricted | funds | |||||
| General fund | 159,588 | 181,956 | 341,544 | |||
| Endowment | funds | |||||
| Endowment | fund | 4,223,519 | (5,364) | 4,218,155 | ||
| Total Funds | 4,383,307 | 176,592 | 4,559,699 | |||
| Analysis ofNet Assets between | Funds 2020 | |||||
| Fixed | Net | Total | ||||
| Assets | Assets | |||||
| Unrestricted | funds | |||||
| General fund | 125,396 | 176,686 | 302,082 | |||
| Endowment | funds | |||||
| Endowment | fund | 3,477,396 | 3,477,396 | |||
| Total Funds | 3602,792 | 176,686 | 3,779,478 | |||
| 13. | Related Party Disclosures | |||||
| Connected Charities |