| Page | |||||
|---|---|---|---|---|---|
| Report ofthe | Trustees | 1 | to | 8 | |
| Independent | Examiner's | Report | |||
| Statement of | Financial | Activities | 10 | ||
| Balance Sheet | |||||
| Notes to the | Financial Statements | 12 | to | 15 | |
| Detailed Statement of Financial Activities | 16 |
| FOR THE | YEAR ENDED 31 DECE | MBER 2022 | |||
|---|---|---|---|---|---|
| 2022 | 2021 | ||||
| Unrestricted | Total | ||||
| fund | funds | ||||
| Notes | E | ||||
| INCOME AND ENDOWMENTS | FROM | ||||
| Donations and legacies |
11,969 | 9,364 | |||
| Other trading activities |
4,239 | ||||
| Investment income |
27,075 | 31,686 | |||
| Total | 43,283 | 41,050 | |||
| EXPENDITURE ON | |||||
| Raising funds | 6,669 | 6,695 | |||
| Charitable activities |
|||||
| Social Support Costs | 18,439 | 17,561 | |||
| Direct Aid | 26,370 | 20,796 | |||
| Governance costs |
4,549 | 4,822 | |||
| Total | 56,027 | 49,874 | |||
| Net gains/(losses) on investments |
~48,144) | 15,180 | |||
| NET INCOME/(EXPENDITURE) Other recognised gains/(losses) Gains/(losses) on revaluation offixed assets |
(60,888) ~58,523) |
6,356 78,335 |
|||
| Net movement in funds |
(119,411) | 84,691 | |||
| RECONCILIATION OF FUNDS |
|||||
| Total funds brought forward |
1,225,877 | 1,141,186 | |||
| TOTAL FUNDS CARRIED FORWARD | 1,106,466 | 1,225,877 |
| BALANCE SHEET 31 DECEMBER 2022 |
|||
|---|---|---|---|
| 2022 | 2021 | ||
| Total | Total | ||
| funds | funds | ||
| Notes | E | E | |
| FIXEDASSETS | |||
| Investments | 1,044,306 | 1,179,029 | |
| CURRENT ASSETS | |||
| Debtors Cash at bank and in hand |
2,339 64,206 |
2,041 48,654 |
|
| 66,545 | 50,695 | ||
| CREDITORS | |||
| Amounts falling due within one year |
(4,385) | (3,847) | |
| NET CURRENT ASSETS | 62,160 | 46,848 | |
| TOTAL ASSETS LESSCURRENT | LIABILITIES | 1,106,466 | 1,225,877 |
| NET ASSETS | 1,106,466 | 1,225,877 | |
| FUNDS | 10 | ||
| Unrestricted funds |
1,106,466 | 1,225,877 | |
| TOTAL FUNDS | 1,106,466 | 1,225,877 |
| INVESTMEN | T INCOME | |||
|---|---|---|---|---|
| 2022 | 2021 | |||
| E | E | |||
| Income from | UK listed investments | 27,075 | 31,686 | |
| RAISING FUNDS | ||||
| Investment | management | costs | ||
| 2022 | 2021 | |||
| E | E | |||
| Porffolio management | 6,669 | 6,695 |
| The av | erage | monthly number ofemployees during the |
year was as follows: | |
|---|---|---|---|---|
| 2022 | 2021 | |||
| Social | work | coordinator | 1 | 1 |
| Listed | ||||
|---|---|---|---|---|
| investments | ||||
| E | ||||
| MARKET VALUE | ||||
| At 1 January 2022 | 1,179,029 | |||
| Additions | 237,884 | |||
| Disposals Revaluations |
(314,084) ~55,523i |
|||
| At 31 December | 2022 | 1,044,306 | ||
| NET BOOK VALUE | ||||
| At 31 December | 2022 | 1,044,306 | ||
| At 31 December | 2021 | 1,179,029 | ||
| There were no investment | assets outside the UK. | |||
| Cost or valuation | at 31 December 2022 is represented | by: |
| Listed | |||
|---|---|---|---|
| investments | |||
| f. | |||
| Valuation | in 2022 | 1,044,306 | |
| The historical cost ofthe listed investments | was f928,827(2021 - F938,685). |
| DEBTO | RS: | AMOUNTS | F | ALL | IN | G DUE WITHIN ONE YEAR | |||
|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | ||||||||
| E | |||||||||
| Other debtors | 2,339 | 2,041 | |||||||
| CREDITORS: AMOUNTS | FALLING DUE WITHIN ONE YEAR | ||||||||
| 2022 | 2021 | ||||||||
| E | E | ||||||||
| Taxation and | social security | 375 | 275 | ||||||
| Other creditors | 4,010 | 3,572 | |||||||
| 4,385 | 3,847 | ||||||||
| MOVEMENT | IN FUNDS | ||||||||
| Net | |||||||||
| movement | At | ||||||||
| At 1.1.22 | in funds | 31.12.22 | |||||||
| E | E | E | |||||||
| Unrestricted | funds | ||||||||
| General | fund | 1,225,877 | (119,411) | 1,106,466 | |||||
| TOTAL | FUNDS | 1,225,877 | ~119,411) | 1,106,466 | |||||
| Net movement | in funds, | included | in the above are as follows: | ||||||
| Incoming | Resources | Gains and | Movement | ||||||
| resources | expended | losses | in funds | ||||||
| E | E | ||||||||
| Unrestricted | funds | ||||||||
| General | fund | 43,283 | (56,027) | (106,667) | (119411) | ||||
| TOTAL | FUNDS | 43,283 | ~56,027) | )106,667) | )119,411) | ||||
| Comparatives | for movement | in | funds | ||||||
| Net | |||||||||
| movement | At | ||||||||
| At 1.1.21 | in funds | 31.12.21 | |||||||
| E | |||||||||
| Unrestricted | funds | ||||||||
| General | fund | 1,141,186 | 84,691 | 1,225,877 | |||||
| TOTAL | FUNDS | 1,141,186 | 84,691 | 1,225,877 |
| Compara | tive | net movement in funds |
, included in the above are a |
s follows: | ||
|---|---|---|---|---|---|---|
| Incoming | Resources | Gains and | Movement | |||
| resources | expended | losses | in funds | |||
| E | F | F | ||||
| Unrestricted | funds | |||||
| General | fund | 41,050 | (49,874) | 93,515 | 84,691 | |
| TOTAL | FUNDS | 41,050 | ~49,874) | 93,515 | 84,691 |
| FOR THE YEAR ENDED 31 D | ECEMBER 2022 | |||
|---|---|---|---|---|
| 2022 | 2021 | |||
| E | P | |||
| INCOME AND ENDOWMENTS | ||||
| Donations and legacies |
||||
| Donations Gift aid |
10,046 1,923 |
9,364 | ||
| 11,969 | 9,364 | |||
| Other trading activities |
||||
| Fundraising events |
4,239 | |||
| Investment income |
||||
| income from UK listed | investments | 27,075 | 31,686 | |
| Total incoming resources |
43,283 | 41,050 | ||
| EXPENDITURE | ||||
| Investment management |
costs | |||
| Portfolio management | 6,669 | 6,695 | ||
| Charitable activities |
||||
| Staff saladies Pensions |
17,000 308 |
16,500 298 |
||
| Grants to individuals | 26,370 | 20,796 | ||
| 43,678 | 37,594 | |||
| Support costs | ||||
| Management | ||||
| Website | 445 | 441 | ||
| Telephone | 23 | 48 | ||
| Postage and stationery | 213 | 204 | ||
| Printing | 193 | 55 | ||
| Travel | 257 | 15 | ||
| 1,131 | 763 | |||
| Governance costs | ||||
| Accountancy and legal fees Bank charges Exchange losses |
3,958 656 ~65) |
3,864 136 822 |
||
| 4,549 | 4,822 | |||
| Total resources expended | 56,027 | 49,874 | ||
| Net expenditure before gains and losses |
(12,744) | (8,824) | ||
| Realised recognised | gains | and losses | ||
| Realised gains/(losses) | on fixed asset | |||
| investments | ~48,144) | 15,180 | ||
| Net (expenditure)/income | (60,888) | 6,356 |