| 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 |