| Accountants' Report |
|||
|---|---|---|---|
| Background notes and |
accounting | policies | |
| Income and Expenditure | Account | ||
| Investment Income for the year |
4-5 | ||
| Balance Sheet | 6-7 | ||
| Schedule ofInvestments | 8-9 | ||
| Reconciliation and analysis cfMovement of Funds |
10 |
| Income and expenditure | account | |||||
|---|---|---|---|---|---|---|
| for the year ended 5April | 2023 | |||||
| 2023 | 2022 | |||||
| 2 | f | 2 | ||||
| Orcus income | ||||||
| Investment income |
Page 5 | 131,218 | 109,832 | |||
| Rents, ground rents etc. Market Weighton property |
1,619 | 1,815 | ||||
| Interest received | ||||||
| Bank Interest | 3,745 | (113) | ||||
| 136,582 | 111,134 | |||||
| Expenditure | ||||||
| Trustee expenses Public liability insurance |
108 1,127 |
203 1,089 |
||||
| Legal charges etc. Accountancy charges Bank charges |
26,400 1,500 96 |
29,232 | 26,400 1,380 ~5555 |
23,588 | ||
| 107,350 | 87,568 | |||||
| ttountles | 57,825 | 39,600 | ||||
| Net Incomel(expenditure) | for the year | 49 525 | 42988 |
| forthe year ended 5April | 20 | 23 | |||
|---|---|---|---|---|---|
| 2023 | 2022 | ||||
| E | 6 | ||||
| Interest from Government | Securities | ||||
| 1.25% ILTreasury Stock | 2027 | 1,466 | 1,325 | ||
| Wider Range Securities | |||||
| The Equities Investment Aberdeen DiverslSed |
Fund for Chariges | 21,710 978 |
19,500 964 |
||
| Aberdeen | 629 | 601 | |||
| Alliance Trust | 1,152 | 915 | |||
| Artemis Global Inc | 1,803 | 1,451 | |||
| Asia Dragon Trust AstraZeneca |
194 3,935 |
194 3,458 |
|||
| Aviva | 475 | 450 | |||
| Aviva US Equiiy Income BAE Systems Balfour Bsatge BHP Group Blackrock Cont Eu Inv |
1,367 814 207 8,021 1,715 |
1,088 581 98 3,851 1,522 |
|||
| BMO Comm Prop Trust BNY Mellon |
1,401 919 |
1,269 794 |
|||
| BP | 1,401 | 1,115 | |||
| British Land | 445 | 328 | |||
| Compass Group Conbrio CFPSDL Gsn Inc |
360 249 |
160 | |||
| Capital Emerging Mkts Total |
Opp | Inc | 450 | 413 | |
| Carnival | |||||
| Centrlca | 43 | ||||
| Derwsnt London |
163 | 158 | |||
| Dlsgeo Experian FIL Inv Global Enhanced |
Inc | 1,686 1,092 4,148 |
1,411 882 84S |
||
| First Trust Gl Equity GlaxoSmithKlins |
928 338 |
729 712 |
|||
| HSBC Holdings Henderson Eurotrust |
2,603 908 |
1,908 598 |
|||
| IMI | 364 | 348 | |||
| Isharss | 7S4 | 611 | |||
| Johnson Matthey JPMorgan American Investment JPMorgan Asia Growth inc JPMorgan Emerging Markets JPMorgan US Eq Inc Jupiter Euro Inc Land Securiges Law Debenture Corporadon Lion Trust Euro income |
Trust | 309 543 1,425 137 888 101 211 4,234 497 |
289 523 811 137 675 36 132 4,023 412 |
||
| LXI Reit | 1,671 | 1,208 | |||
| Gross Income | 72,359 | 58,428 |
| 2023 | 2022 | |||
|---|---|---|---|---|
| 5 | 2 | |||
| M&G | ||||
| Marks 8 Spencer | ||||
| Meggitt Mercantile Investment |
Trust | 1,111 | 1,079 | |
| Monks Investment Trust |
126 | 108 | ||
| Montanaro Smeller Cos UK |
2,304 | 1,261 | ||
| Morgan Stanley Global National Grid |
Brands Inc | 582 966 |
482 925 |
|
| NB Global FIRate | 1,274 | 949 | ||
| Pearoon | 168 | 180 | ||
| Pennon Gmup Premier Port Milton UK Capt inc Prudential |
481 2,962 112 |
8,857 655 96 |
||
| Reckltt &Benckiser | 201 | 201 | ||
| Relx | 1,060 | 987 | ||
| Royal Dutch Shell | 2,328 | 1,780 | ||
| Royal London STGexlra yield Rlo Tinto |
3,108 7,404 |
1,452 8,936 |
||
| Schroder Asian Inc Fund | 999 | 824 | ||
| Scottish &Southern Energy Scottish Mortgage Investment Trust Standard Chartered |
988 710 52 |
891 675 66 |
||
| Standard Life Eq Inc Trust Standard Life Inv Pmp Tate &Lyle Temple Bar Inv Tr Tssco |
1,171 1,188 746 547 930 |
1,089 1,183 189 482 737 |
||
| Twentyfour Inc Fund 3i Infrastructure |
632 802 |
558 565 |
||
| Unilever | 723 | 716 | ||
| Valu-Tree Gravis Inc | 3.698 | 2,564 | ||
| Vodafone | 980 | 960 | ||
| Whitbread | 151 | |||
| Witan Inv 'Trust |
988 | |||
| Woodside Energy Artemis StBond |
584 1,869 |
1,315 | ||
| Franklin Temp ILBond | 1,721 | 1,779 | ||
| Henderson Diversified |
Ord NPV | 491 | 491 | |
| Janus Henderson Gbl Inv Preference &BD |
1.083 | 974 | ||
| Aegon Asst Man Sterling Cor Bond Invesco Perp Corporate Bond M & G Strat Corp Bond |
1,091 1,569 1,765 |
1,050 1,432 1,412 |
||
| M &G Gl Makro Bond | 740 | 347 | ||
| National Grid Gas IL |
820 | 755 | ||
| Ninety One Fund Emerging | Markets Local Curr Debt | 339 | 337 | |
| Plmco Ssl In Bond | 1,826 | 1,828 | ||
| Rathbone Man Ethical |
Bond | 1,840 | 869 | |
| Schroder Corporate Bond | 2,319 | 989 | ||
| CT Investment H YBond |
1,207 | 1,126 | ||
| Grass Income | 131,218 | 109,832 |
| Balance Sheet as at 5April 2023 |
|||||||
|---|---|---|---|---|---|---|---|
| 2023 | 2022 | ||||||
| 8 | |||||||
| Investments | Page 8 | 3,760,562 | 4,088,149 | ||||
| Freehold Properties Leigh Lowton R. Mary's Market Weighton |
833 445 693 |
1,770 | 633 445 693 |
1,770 | |||
| Perpetual Rent Charge 87per annum st Chorlton-curn-Hardy, |
M/c. | 181 | 181 | ||||
| Freehold Ground Rents | |||||||
| Leigh Lowton St. Mary' s |
176 615 |
791 | 176 615 |
791 | |||
| Loans on Mortgage G & K Galley |
2,000 | 2,000 | |||||
| Cash snd bank balances | |||||||
| HSBC-current sccdunt | 18,843 | 17,501 | |||||
| Walker Grips Group Cowling Swift & Kitchen-Clients' |
account | 227,165 700,468 |
946,476 | 77,959 757,580 |
853,040 | ||
| Debtors | |||||||
| Income tax | |||||||
| 4,711,760 | 4,945,911 | ||||||
| Less: Current liabilities | |||||||
| Accrusls | |||||||
| Cowling Swift &Kitchen Accountancy |
26,660 2 550 |
20,540 | 2750 | 2,760 | |||
| Net assets | 4,882,220 | 4,943,151 |
| Trustees A FBrtdeoake deceased | Trustees A FBrtdeoake deceased | ||
|---|---|---|---|
| Balance Sheet | |||
| as at 5 April | 2023 | ||
| 2023 | 2022 | ||
| 5 | |||
| Funds | |||
| Permanent | Endowment | 4,465,199 | 4,775,655 |
| General | 217,021 | 167,496 | |
| 4,M2, 223 | 4,943 131 |
| Schedule ofInvesbnents at5Aprg 2023 |
||||||
|---|---|---|---|---|---|---|
| 2023 | 2022 | |||||
| Madan Value | Cost | Msdwt Value | Cost | |||
| R | R | R | R | |||
| Government Securities |
||||||
| 1.25%Treasury IL2027 |
136,371 | 100,164 | 142,611 | 100,164 | ||
| 136,371 | 100,184 | 142,611 | 100,164 | |||
| Wider Range Securities | ||||||
| The Equlgss Investment Fund for Alliance Trust Abenleen Aberdeen DivemNed Aberdeen Equity Inc Anemia Global Income Asia Dragon Tarot AstraZeneca Avive Avivs UK US Eq Ino Axs Framllngton BAE Systems Balfour Beatty BHP Group Blackrock Cont Eu Blsckrock Eur Absolute Alpha BMO Comm Prop Trust BNY Mellon AS Inc BP British Land Capital Intl Emerging Mkts Carnival |
Chariges | 387,023 46,512 8,207 14,407 17,001 39,849 11,910 190,721 47,502 72,275 23,860 7,782 38,188 49,382 41,087 24,813 23,379 37,359 7,340 8,833 1,393 |
30r110 8,098 11,728 19,909 20,931 35,400 12,012 3,752 24,901 9,999 7,954 5,990 30,184 39,923 40,020 33,552 20,199 36,472 10,022 10,000 5,814 |
410,530 47,376 8,835 17,531 18,908 42,697 13,562 169,994 9,275 49,591 78,088 17,779 5,485 44,468 48,436 40,966 34,023 25,214 26,803 10,214 9,015 2,793 |
30,110 8,096 12,168 19,909 20,931 35,400 12,012 3,752 8,496 24,901 9,999 7,954 5,990 30,185 39,923 40,020 33,552 20,199 36,472 10,022 10,000 5,814 |
|
| Gantries Compass Group Conbrio CFPSDL Gen inc Derwent London Dlageo Experian Group FIL Inv Global enhanced Inc First Senser Stewart Asia Pac Ldrs First Trust Gl Funds Eq Markets Franklin Temp Marie Corrie Asia GlaxoSmithKllne |
Trust | 4,663 23,166 27,'l64 4,801 71,362 67,025 77,358 48,484 18,823 23,431 10,659 |
'I0,597 9,286 40,020 5,006 678 1,403 80,020 20,657 20,046 10,312 8,192 |
3.397 18,836 32,068 6,766 77,401 73,925 77,939 50,217 20,162 23,956 15,164 |
10,597 9,285 40,020 5,005 678 1,403 80,020 20,667 20,048 10,312 10,010 |
|
| rld Haleon Henderson Dive rsiRed Janus Henderson Preference 8 Bo Henderson Eurotrust HSBC Holdings 31 Infrastructure IMI lshares SSP JP Morgen Amertcan Inv Trust JPMorgan Asia Growth inc JP Morgan Emerging Markets JP Morgan US Eq Income Johnson Mstthey Jupiter European Income |
3,032 7,615 21,087 32,148 68,485 17,568 22,122 53,811 54,173 32,607 10,881 29,522 7,631 30,170 |
1,818 10,025 24,997 19,996 11,097 9,997 5,734 10,594 9,996 39,920 10,018 25,175 4,442 25,132 |
8,485 24,512 30,712 63,287 19,715 20,145 57,131 59,830 34,668 11,673 32,504 7,815 29,972 |
10,025 24,997 19,996 11,097 9,997 5,734 10,594 9,996 39,920 10,018 25,175 4,442 25,132 |
| Schedule ofInvestmenls at 5Apr5 2023 |
|||||
|---|---|---|---|---|---|
| 2023 | 2022 | ||||
| Market Value | Coal | Msrkel Value | Cost | ||
| 6 | 8 | 6 | 2 | ||
| Wider Range Securities (continued) | |||||
| Land Secuddes | 3,326 | 2,998 | 4,230 | 2,998 | |
| Law Debenture Corporation |
110,753 | 29,861 | 113,424 | 29,861 | |
| Legal &General LXIReit Lion Trust Eu Inc |
6,321 28,1S5 31,584 |
40,159 20,072 |
40,054 29,502 |
40,159 20,072 |
|
| M&G pic Marks 5 Spencer Meggltt Mercantile Inv Trust |
1,48'I 11,786 31,105 |
548 4,043 15,013 |
1,693 11,387 15,899 35,420 |
548 4,043 8,001 15,013 |
|
| Monks Investment Trust |
50,955 | 13,928 | 60,684 | 13,928 | |
| Montanaro Smaller Cos UK Inc |
55,161 | 80,020 | 66,503 | 80,020 | |
| Morg Stanley Global Brands Inc National Grid |
81,726 21,146 |
80,020 11,941 |
81,684 22,682 |
80,020 11,941 |
|
| NB Global Fl rate Inc | 11,709 | 14,857 | IT,492 | 18,024 | |
| Ninety One Fund Man Emerging Pearson |
Mkts Local Curr | 5,35S 6,752 |
'I0,000 10,016 |
5,440 8,192 |
10,000 10,016 |
| Pennon Group Premier Port Milton UK Capt inc Premier Port M5ton Eurt Op ps premier Port M8ton US Opp 8acc Prudential |
10,545 62,586 31,082 38,497 8,603 |
13,087 80,020 40,020 40,020 3,431 |
13,455 73,759 33,648 41,748 8,841 |
13,087 80,020 40,020 40,020 3,431 |
|
| Rsckitt Benddser | 7,286 | 8,091 | 6,852 | B,Ogi | |
| Relx | 54,338 | 9,794 | 50,812 | 9,794 | |
| Shell | 63,754 | 28,692 | 57,225 | 26,892 | |
| Royal London STGextra yield Rlo Tlnto |
46,749 68,151 |
54,020 to,21e |
51,877 78,948 |
54,020 10,216 |
|
| Schroder Asian Inc Fund | 20,493 | 20,189 | 22,169 | 20,189 | |
| Scottish 8 Southern Energy Scottish Morg Inv Trust SLF Realisation Fund |
19,676 124,343 1,309 |
7,432 24,998 12,512 |
19,497 199,692 1,575 |
7,432 24,996 12,512 |
|
| Standard Chsrtemd |
4,662 | 10,847 | 3,787 | 10,847 | |
| Aberdeen Prop Inc Trust Tate &Lyle Temple Bar Inv Trust Tease |
15,654 4,056 13,484 21,249 |
23,002 4,989 15,033 14,517 |
25,681 4,591 13,455 22,119 |
23,002 4,996 15,033 14,517 |
|
| CT Investment Funds Inv American Select Trust |
47,765 | 20,125 | 52,669 | 20,125 | |
| Twentyfour Inc Fund Unilever |
8,839 21,014 |
10,037 6,452 |
9,527 17,329 |
10,037 6,452 |
|
| Valu.Tree Gravls UK Income | 76,957 | 84,405 | 89,110 | 84,405 | |
| Veitas Global GBPA | 39,332 | 40,020 | 39,744 | 40,020 | |
| Vodafone | 11,315 | 22,008 | 15,873 | 22,006 | |
| Witsn Investment Trust |
37,147 | 35,009 | 38,756 | 35,009 | |
| Whltbread | 7,472 | 10,003 | 7,319 | 10,003 | |
| WoodBids Energy Group Artemis StrBond |
4,954 45,907 |
4,634 52,041 |
60,641 | 62,041 | |
| Fil GBL IL Bond | 53,295 | 50,436 | 54,958 | 50,436 | |
| Franklin Temp Term Bond Invesco Perp Corp bond Aegon Asst Man Sterling Cor Bond M &G Corporate Bond M &G Makro Bond |
31,142 46,695 32,571 48,520 23,098 |
49,993 44,997 34,998 48,408 24,892 |
35,248 51,383 37,244 53,691 23,889 |
49,993 44,997 34,998 48,408 24,892 |
|
| Nst Grid Gss 4.1875% IL Plmoo Gl Sel UK Bond |
43,672 | 52,835 | 19,754 48,865 |
19,400 52,635 |
|
| Rathbone Msn Ethical Bond |
42,098 | 54,020 | 48,701 | 54,020 | |
| Schroder Corp Bond CT Investment Funds High Yield |
Bond | 40,300 2'7,982 |
54,020 29,998 |
49,129 30,678 |
54,020 29,998 |
| 376087638 | ยป60681. | L 8~ | 24lsct1. L |
| Restricted Funds | Restricted Funds | ||||||
|---|---|---|---|---|---|---|---|
| General | Permanent | Total | |||||
| Endowment | |||||||
| 8 | 8 | ||||||
| Opening | value | offunds | 167,496 | 4,775,655 | 4,943,151 | ||
| Management | fees | (20,860) | (20,860) | ||||
| Net income/(expenditure) | for the year | 49,525 | 49,525 | ||||
| Realised | gains/(losses) | on investments | 10,079 | 10,079 | |||
| Unreallsed gains/(losses) |
on investments | (299,675) | (299,675) | ||||
| Closing | value | offunds | Page 7 | 217021 | 4465 199 | 4682220 |