OpenCharities

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

2022-03-31-accounts

Contents Page
Reference and administrative information
Report ofthe directors 2-5
Independent
auditor's
report 6-8
Statement
offinancial
activities
Balance sheet 10
Statement
ofcash flows
Notes to the financial statements 12 —19

Mrs C BMallinckrodt
Mrs C L Fitzalan
Howard
Mr T BSchroder
Ms L K ESchroder
Mr J H FSchroder

2022 2021
Total Total
Notes Restricted
f
Unrestricted fundsf funds
6
Income from:
Investments 560,555 560,555 525,391
Total 560,555 560,555 525,391
Expenditure
on:
Raising funds —investment manager fees 2,459 2,459 2,078
Charitable
activities
454,990 454,990 560,137
Total 457,449 457,449 562,215
Net income/(expenditure)
before gains
and losses on investments
103,106 103,106 (36,824)
Net (losses)/gains
on investments
(1,178,261) (1,178,261) 3,967,815
Net (expenditure)/income and movement
in funds (1,075,155) (1,075,155) 3,930,991
Fund balances
brought
forward 15,575,993 15,575,993 11,645,002
Fund balances carried forward 14,500,838 14,500,838 15,575,993

Balanc e she et as a t 31 March 2022
Notes 2022 2021
6 6
Fixed assets
investments 9 'i4,169,018 15,234,569
Current assets
Debtors 10 349,098 324,706
Cash at bank and in hand 9,137 55,755
358,235 380,461
Creditors: amounts due within 1 year (26,409) (39,031)
Net current assets 331,826 341,430
Net assets 14,500,844 15,575,999
Financed by.
Share capital 12
Funds
Llnrestncted funds 14,500,838 15,575,993
Total funds 13 14,500,844 15,575,999

Notes 2022 2021
f
Cash flows from operating activities:
Net cash used in operating activities (a) (494,463) (562,742)
Cash flows from investing activities:
Dividends,
interest and rents
from investments 523,965 490,998
Proceeds from sale of investments 16,897 8,327
Purchase
of investments
(18,527) (6,445)
Change
in investment
cash
(74,490) (3)
Net cash provided
by investing
activities 447,845 492,877
Change
in cash and cash
equivalents in the reporting period (46,618) (69,865)
Cash and cash equivalents at the beginning ofthe reporting period (b) 55,755 125,620
Cash and cash equivalents at the end ofthe reporting period 9,137 55,755
(a) Reconciliation
of net income
to net cash flows from operating activities
Net (expenditure)/income for the reporting period (1,075,155) 3,930,991
Adjustments
for:
Losses/(gains)
on investments
1,178,261 (3,967,815)
Dividends
and interest from
investments (560,555) (525,391)
Increase
in debtors
(24,392) (52)
Decrease
in creditors
(12,622) (475)
Net cash used in operating activities (494,463) (562,742)
(b) Analysis
ofcash and cash equivalents
Cash in hand 9,137 55,755
Total cash and cash equivalents 9,137 55,755
(c) Analysis ofchanges
in
net debt:
1 April Non-cash 31 March
2021 Cash flows movement 2022
6 6
Cash and cash equivalents 55,755 (46,618) 9,137

Investment income 2022f 2021f
Dividends 560,548 525,390
Bank interest 7 1
560,555 525,391
No restricted investment income was received in the year (2021:fNil).
Raising funds - costs 2022 2021f
Investment management costs 2,459 2,078
2,459 2,078

Charitable activities 2022f 2021f
Charitable grants (note 6) 399,400 515,900
Administration 49,452 33,887
Governance 6,138 10,350
454,990 560,137

Notes to the financ ia l stat e ments for the year ended 31 March 2022
6.
Charitable
grants
2022f
Made to institutions:
999Club and Lady Florence Trust, The 5,000
Afghanistan
& Central Asian
Association 5,000
Albert Kennedy Trust, The 3,000
Ahce (Relief of Poverty &Advancement of Community) 4,000
Ampney
Crucis Church
1,000
Arts Taunton 5,000
Back On Track Manchester Ltd 5,000
Beauty for Ashes Refuges 5,000
Berkshire Autistic Society 3,000
Berkshire Women's
Aid
3,000
Birmingham
Settlement,
The
5,000
CARIS Haringey 5,000
Change ofScene 4,000
Chapel-en-le-Frith
Mobile Physiotherapy
Service 3,000
Chelsea
Old Church
1,000
Childhood
Eye Cancer Trust
(CHECT) 4,000
Choir With No Name, The 5,000
Cirencester
Housing
for Young
People 5,000
City Harvest 3,000
Climate Action Strathaven 2,000
Colchester Gateway
Clubs
2,000
Creative
Kids
4,000
Creekside
Education
Trust
Ltd. 4,000
Dash Chanty, The 5,000
Door Youth Project, The 3,000
East and North Herffordshire NHS Trust Charitable Fund 5,000
Eating Matters 4,000
emerge (UK) Company
Limited
3,000
Families InFocus (Essex) 3,500
Family First 2,000
Felix Project, The 3,000
Fight Bladder Cancer 5,000
FoodCycle 3,000
Foundation
for Young Musicians,
The 3,000
Friends ofthe Family Winchester Limited 3,000
Future Frontiers 3,000
Garnsychan
Partnership
5,000
Girls' Network,
The
5,000
Gloucestershire
Bundles
4,000
Group for Recycling
in Argyll
and Bute Trust Limited 3,000
Growing
Well Limited
5,000
Haven
Wolverhampton,
The
5,000
Hear Me Out Music 5,000
Henry van Straubenzee
Memorial
Fund 3,000
Heron Corn
Mill (Beetham)
Ltd 3,000
Hertfordshire
Domestic Abuse
Helpline 3,000
Hope for Tomorrow 5,000
Jigsaw(South
East)
3,000
Just Like Us 4,000
JUSTICE 4,000
Kennet Furniture
Refurbiz
4,000
Kilcooley Women's
Centre
4,000
Life Cycle UK 5,000
Link to Change 4,000
Mums and Midwives
Awareness
Academy 2,500
Mersey Counselling
and Therapy
Centre 3,000
Miracle Foundation,
The
3,000
Mosaic —Supporting
Bereaved
Children 3,000
Multiple Sclerosis Therapy Centre Lothian Limited 4,000
MYTIME 5,000
National
Manuscripts
Conservation
Trust, The 5,000
Carried forward 231,000

otes to the financial statem otes to the financial statem otes to the financial statem otes to the financial statem otes to the financial statem ents
for the year ende
d 31 March 2022
Charitable
grants (continued)
2022
6
Brought forward 231,000
National
Youth Arts Trust
3,000
National
Youth Choirs of Great Britain
5,000
NewStarts 5,000
Nottingham
and Nottinghamshire
Refugee Forum 5,000
Oarsome Chance 4,000
OHMI Trust, The 5,000
Orchard
Project (Cause) Ltd,
The 4,000
Orchid Cancer Appeal
(Orchid)
4,000
Prisoners
Education
Trust
5,000
Pure Insight 1628 5,000
Purple Angel Dementia Awareness Devon 3,000
Quetzal 3,000
Radford Care Group 4,000
Read Easy UK 5,000
Remap 2010 5,000
Roman River Music 3,000
Royal Chapel Windsor 400
Royal Northern
College
of Music Endowment Fund 5,000
SameYou 4,000
Sara Lee Trust, The 4,000
Separated
Child Foundation,
The 4,000
Settled 5,000
SHRUB Cooperative 4,000
Sixty-One 5,000
South Bristol Advice Services 3,000
South London Cares Limited 4,000
South West Coast Path Association 2,000
StAndrew's
Church
(Currey
Rivel) 1,000
St Jude's Church 500
Stowe House Preservation Trust 5,000
Sudents4Students 2,500
Support Through
Court
4,000
Surviving
Economic Abuse
3,000
Teach2Teach
International
3,000
Teesmouth
Field Centre
2,000
Tools for Self Reliance 3,000
Transitions
UK
5,000
Tunbridge
Wells Counselling
Centre 3,000
West Wales River Trust 5,000
Wilts &Berks Canal Trust 4,000
Womankind 4,000
Women's
Health and Family
Services 4,000
Worcestershire
Assomation
for the Blind 3,000
York Rescue Boat 3,000
Youth Talk Limited 3,000
Zinc Project CIO, The 2,000
2022 total 399,400
2021 total 515,900

Net investment
gains/(losses)
Net investment
gains/(losses)
2022
f
2021
f.
Realised gains 2,563 1,359
Unrealised
(losses)/gains
(1,180,824) 3,966,456
(1,178,261) 3,967,815
Net movement
in funds
Net movement
in funds is stated
after charging:
2022f 2021
Directors'
remuneration
Auditor's
remuneration
-as auditor 5,400 9,600
The directors consider themselves and the company secretary as comprising the key management personnel
ofthe Trust. There are 5
remuneration
or benefits
employees
(the directors). The directors and company
in kind (2021:fNil) and received
no reimbursement
of
secretary received
no
expenses (2021:fNil).
There were no employees who received remuneration exceeding f60,000.
Investments 2022
f.
2021f
Market value brought forward 15,234,566 11,234,240
Additions
at cost
55,116 40,838
Disposals proceeds (16,897) (8,327)
Net (losses)/gains
on disposals
and revaluations (1,178,261) 3,967,815
14,094,525 15,234,566
Portfolio cash held by investment manager 74,493
Market value carried forward 14,169,018 15,234,569
Historic cost carried forward 13,107,608 13,056,518
Investments
comprise the following:
2022f 2021f
Equities (listed) 14,047,691 15,184,366
Private equity 46,834 50,200
14,094,525 15,234,566
10. Debtors 2022 2021
f f.
Dividends
receivable
349,098 324,706
349,098 324,706

11. Creditors: amounts
falling due within one year
Creditors: amounts
falling due within one year
2022
6
2021f
Accruals:
Investment
manager's
charges 562 539
Share custody fees 1,524
Companies
House fees
13
Administration
ofthe
Trust 18,172 28,142
Auditor's
remuneration
5,400 9,600
Accountancy
fee
738 750
26,409 39,031
12. Share capital Share capital Allotted,
called up
and fully
Authorised
6
paid
6
Ordinary shares off1 each 100
13. Analysis of net assets between funds -2022 Share Restricted Unrestricted Total
capitalf funds
6
fundsf funds
6
Investments 14,169,018 14,169,018
Net current assets 331,820 331,826
Net assets at the end ofthe year 14,500,838 14,500,844
Analysis ofnet assets between funds - 2021 Share Restricted Unrestricted Total
capital
6
funds
6
funds
6
fundsf
Investments 15,234,569 15,234,569
Net current assets 341,424 341,430
Net assets at the end ofthe year 15,575,993 15,575,999