OpenCharities

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

2021-03-31-accounts

Contents Page
Reference and administrative information
Report ofthe directors 2-5
Independent
auditor's
report 6-7
Statement offinancial activities
Balance sheet
Statement
ofcash flows
10
Notes to the financial statements 11 —19

Mrs C B Mallinokrodt
Mrs C L Fttzalan
Howard
Mr TBSchroder
Ms L K ESchroder
Mr J H FSchroder

2021 2020
Total Total
Notes Restricted Unrestricted funds funds
6 6
Income from:
Investments 525,391 525,381 534,605
Total 525,391 525,391 534,605
Expenditure
on:
Raising funds —investmsnt
Charitable
activities
manager fees 2,078
560,137
2,078
560,137
2,028
461,461
Total 562,215 562,215 463,489
Net (expenditure)/Income before gains (36,824) (36,824) 71,116
and losses on Investments
Net gains/(losses) on investments 3,96?,8'l5 3,957,815 (931,381)
Net Income/(expenditure)
In funds
and movement 3,930,991 3,930,991 (860,265)
Fund balances brought forward 11,645,002 11,645,002 12,505,267
Fund balances carried forward 15,576,993 15,575,993 11,645,002

Balanc e she et as a t 31 March 2021
Notes 202'I 2020
8 8
Fixed assets
Investments 15,234,569 11,234,240
Current assets
Debtors 10 324,708 324,654
Cash at bank and in hand 55,7SS 126,620
380,461 450,274
Creditors: amounts due within 1 year (39,031) (39,506)
Net cunsnt assets 341,430 410,768
Net assets 15,576,999 11,645,008
Financed by:
Share capital 12
Funds
Unrestricted funds 1S,575,993 11,645,002
Totalfunds 13 15,575,999 11,646,008

Notes 2021 2020
8 6
Cash flows from operating activities:
Net cash used in operating activities (s) (562,742) (465,709)
Cash flows from Investing activities:
Dividends,
interest and rents from investments
Proceeds from sale ofinvestments
490,998
8,327
517,784
20,297
Purchase of investments (8,445) (16,400)
Change
in investment
cash
(3) 33
Net cash provided
by Investing
activities
492,877 521,714
Change
In cash and cash
equivalents In the reporting period (89,885) 56,005
Cash and cash equivalents at the beginning ofthe reporting period (b) 125,620 69,615
Cash and cash equivalents at the end ofthe reporting period (b) 65,755 125,620
(a) Reconciliation
of net income to net
cash flows from operating activities
Net income/(expenditure) for the reporting period 3,930,991 (860,265)
Adjusbnents
fon
(Ga/ns)/losses
on investments
Dividends
and Interest from investments
(3,967,815)
(525,391)
931,381
(534,605)
Increase
ln debtors
(52) (8,787)
(Decrease)/increase
in creditors
(475) 6,567
Net cash used In operating activities (582,742) (465,709)
(b) Analysis ofcash and cash equivalents
Cash in hand 55,755 125,620
Total cash and cash equivalents 55,755 125,620
(c) Analysis ofchanges
in
net debt:
1 April Non-cash 31 March
2020 Cash flows movement 2021
9 6
Cash snd cash equivalents 125,620 (69,865) 55,755

Investment Income Income 2021
8
2020f
Dividends 525,390 534,098
Bank interest 1 507
525,391 534,605
No restricted
Investment
income wss received In the year (2020: ENII).
Raising funda - costs 2021 2020f
Investment management costs 2,078 2,028
2,078 2,028
All costs incurred in both 2021 and 2020 were in respect of unrestricted funds.
Charitable activities 2021 2020f
Charitable donations (note 6) 615,900 418,249
Administration 33,887 36,132
Governance 10,350 7,080
560,137 461,461

6. Charitable
donations
2021
Made to institutions:
Access Project, The 4,000
Age UK Plymouth
I Plymouth
Age Concern 5,000
Age UK Bath and
N East
Somerset Limited 4,000
Amphibian
snd Reptile Conservation
Trust 3,000
Ampney
Crucis Church
1,000
Andover
Mind
4,000
Arts 4 Dementia 5,000
Arts Taunton 5,000
Attend 4,000
Auditory
Verbal UK
5,000
Blind in Business Trust 3,500
Blood Bikes Scotland 4,000
Biyth Star Enterprises
Limited
4,000
Book Clubs in Schools 5,000
Breaking Barriers 5,000
Bridge (East Midlands),
The
4,000
Bridges for Communities 3,000
Bromley Homeless 5,000
Bromsgrove
and Redditch
Network 2,600
Bumblebee
ConservsNon
Trust 5,000
Buty Metropolitan
Arts Association
3,000
Cambridge
House and Talbot
5,000
Care forthe Carers 5,000
Care Network
Cambridgeshire
3,000
Chsrnwood
20:20
4,000
Chelsea Old Church 1,000
Child and Family Connect 3,000
Children
on the Edge
3,000
Children's
Literacy Charity,
Clay Foundation,
The
The 4,000
5,0X
Clean Rivers Trust 4,000
Compassionate
Friends, The
3,000
Connecting
Communities
Cove Park
in Berkshire 4,000
4,0X
Differen Strokes (Trusfees) Limited 4,0X
Domestic Abuse Volunteer Support Services 5,000
Drunken
Chorus
2,800
Durham
Wildlife Trust Limited
5,000
Dyspraxta
Foundation
5,000
Earth Trust 3,000
Educate &Celebrate 2,000
Emmsus
Gloucestershire
5,000
Excel Women's
Association
4,000
Exposure Organisstlon
Umited
2,0X
FsrsShare 5,000
Fetima Women's
Association
4,000
Foundling
Museum,
The
4,000
Future Trees Trust 3,000
Giving World 5,000
Good Morning
Service
5,000
Gosport Voluntary
Action
4,000
Green Team, The 3,000
Gynaecology
Cancer Research
Fund (The Eve Appeal) 5,000
Half Moon Young People's Theatre 4,000
HALOW (Birmingham) 4,000
Helen Bamber Foundation 5,000
Helix Arts 4,000
Home for Good 5,000
Hourglass
(Safer Ageing)
3,000
ICUSteps 2,000
Carried forward 234,800

Brought forward 234,800
Independent
Provider ofSpsoial Education
Advice 4,000
Kaalmo Youth Development Limited 3,000
Katherine
Low Settlement
Limited 4,000
Leeds international
Pianoforte
Competition 5,000
Listening
Books
4,000
London
Youth Choir
5,000
Macular Disease Society, The 4,000
Marine Conservation
Sodety
5,000
Medair UK 4,000
Music in Detention 3,000
Mwezi Foundation,
The
4,000
National Excema Sodety 2,500
National Emergencies
Trust
75,000
New Deal ofths Mind 3,000
North East Youth Limited 3,500
New Brewery Arts Limited 2,200
Older Citizens Advocacy York 4,000
One25 Umited 5,000
Our Time 4,000
Penrith
District Red Squirrel
Group 2,000
Peterborough
Asylum
and
Refugee Community Assodatlon 5,000
Positive East 3,000
Prisoners'
Advice Service
6,000
Prostate Cancer Research 4,000
Reach Volunteering 4,000
Read Easy UK 4,000
Reading
Mencap
3,000
Redthread
Youth Limited
5,000
. Re-Engage
Limited
4,000
Refuge 10,000
Royal Chapel Windsor 400
Scottish Families Affected by Alcohol end
Separated
Child Foundation,
The
Shooting Star Children's
Hospices
Drugs 4,000
4,000
5,000
Sight Support
Hull and East Yorkshire
5,000
Single Homeless
Project, The
5,000
Sixteen, The 5,000
Snowdrop
Project, The
3,000
Solicitors Pro Bono Group —Law Works 5,000
StAndreurs
Church
(Currey
Rival) 1,000
St Andrew's
Club
5,000
St Jude's Church 600
Stay Up Late
Sudden
Productions
4,000
2,500
Sunderland
Women's
Centre
2,600
Surfers Against Sewage 5,000
Talking
Money
4,000
TBAlert 5,000
Together Collective 4,000
Tourettes Syndrome
(UK) Assodatlon
6,000
Unseen
UK
5,000
Vietnamese
Mental
Health
Services 4,000
Worldng
Rite
4,000
2021 total 616,900
2020 total 418,249

Net Investment gains/(losses) 2021 2020
E E
Realised gains
Unrsallssd
gains/(losses)
1,359
3,966,458
708,057
(1,639,438)
3,967,815 (931,381)
Net movement in funds
Nst movement In funds Is stated aRer charging. '
2021 2020
E
Directors'
remuneration
Auditor's
remuneration
-as auditor 9,600 5,400
-for accountancy
services
1,500
Investments 2021 2020
E
k/larket
value brought
forward
11,234440 12,152,697
Additions
at cost
40,838 1,557,050
Dlsposals proceeds
Net gains / (losses) on dlsposals
and revaluations (8,327)
3,987,815
(1,544,126)
(93h381)
15434,566 11,234,240
Portfolio cash held by investment manager 3
Market value carried forward 15,234,569 11,234,240
Historic cost carried forward 13,056,518 13,017,149
Investments
comprise the following:
2021 2020
E E
Equities (listed) 15,184,386 11,178,982
Private
equity
50,200 55,258
15,234,588 11,234,240
Debtors 2021 2020
E E
Dividends
receivable
324,706 324,654
324,706 324,654

Creditors: amounts amounts amounts falling due vnthin falling due vnthin one year 2021 2020
E E
Accruals:
Investment manager's charges 539 491
Administration of the Trust 28,142 32,116
Auditor's remuneration 9,600 6,900
Accountancy fee 750
39,031 39,506
12. Share capital Allotted,
called up
and fully
Authorised paid
6 E
Ordinary shares of E1each 100
13. Analysis
of net assets between
funds -2021 Share Restricted Unrestricted Total
capital funds funds funds
E E E E
Investments 15,234,669 16,234,569
Net current assets 6 341,424 341,430
Net assets at the end ofthe year 15,575,993 15,575,999
Analysis
of net assets between
funds - 2020 Share Restricted Unrestricted Total
capital funds funds funds
6 E E E
Investments 11,234,240 11,234,240
Net current assets 410,762 410,768
Net assets at the end ofthe year 11,645,002 11,645,008