| Page | |||
|---|---|---|---|
| Statement ofTnieteer | rer:ponrihilitior, | ||
| Trustees report | 2-3 | ||
| Independent examiner's |
report | ||
| Statement offinancial |
activities | ||
| Balance sheet | |||
| Notes to the accounts | 7-14 |
| 2022 | 2021 | ||||
|---|---|---|---|---|---|
| Notes | 6 | ||||
| tuggttuVtgm; | |||||
| Chantable acttvihes |
35,053 | 36,327 | |||
| Investments | 55,244 | 53,897 | |||
| Total income | 90,297 | 90,224 | |||
| Raising funds | 5 | 18,197 | 17,465 | ||
| Charitable activities |
6 | 58,964 | 62,938 | ||
| Total resources expended | 77,161 | 80,403 | |||
| Net Incoming resources | for the year before gains a«d losses on | ||||
| investments | 13,136 | 9,821 | |||
| Net gains on investments | 10 | 6,565 | 826,928 | ||
| Net movement | in funds | 19,701 | 836,749 | ||
| Fund balances | at 6April 2021 | 3,957,538 | 3,120,789 | ||
| Fund balances | at 5April | 2022 | 3,977,239 | 3,957,538 |
| 2022 | 2021 | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| Notes | f | 8 | |||||||
| Fixed assets | |||||||||
| Tangible assets | 11 | 551,500 | 551,500 | ||||||
| Investments | 12 | 3,396,549 | 3,351,796 | ||||||
| 3,948,049 | 3,903,296 | ||||||||
| Current assets | |||||||||
| Debtors | 14 | 2,614 | 2,885 | ||||||
| Cash sl bank | and | in | hand | 40,518 | 74,105 | ||||
| 43,132 | 76,990 | ||||||||
| Creditors: amounts | falling | due within | |||||||
| one year | |||||||||
| Other creditors | 15 | 13,942 | 22,748 | ||||||
| Net current assets | 29,190 | 54,242 | |||||||
| Total assets | less | current | liabilities | 3,977,239 | 3,957,538 | ||||
| Income funds | |||||||||
| Unrestricted | funds | - | general | 3,977,239 | 3,957,538 | ||||
| 3,977,239 | 3,957,538 |
| 2022 | 2021 | ||
|---|---|---|---|
| 6 | 6 | ||
| Charitable | rental income | 33,630 | 34,640 |
| Other Income | 'l,423 | '1,687 | |
| 35,053 | 36,327 |
| 2022 | 2021 | ||||
|---|---|---|---|---|---|
| Investment | income | 55,111 | 53,727 | ||
| Interest receivable | 133 | 170 | |||
| 55,244 | 53,897 | ||||
| 5 | Raising funds | ||||
| 2022 | 2021 | ||||
| Inve tment | a | nt | 18,197 | 17,465 | |
| 18,197 | 17,465 |
| 2022f | 2021f | |||
|---|---|---|---|---|
| Property repairs | 39,868 | 40,7/1 | ||
| Insurance | 1,860 | 1,604 | ||
| Letting fess | 6,734 | 6,216 | ||
| Rates on untenanted | properties | 1,300 | 217 | |
| Postage | 37 | |||
| Contribution | towards | office costs | 260 | 500 |
| 50,022 | 49,345 | |||
| Grant funding | of activities | |||
| Share ofgovernance | costs (see note 7) | 8,942 | 13,593 | |
| ee,964 | 62,938 |
| Support costs | |||||
|---|---|---|---|---|---|
| Support | Governance | 2022 | 2021 | Basis ofallocation | |
| costs | costsf | ||||
| Independent examiner |
1,500 | 1,500 | 1,500 | Governance | |
| Independent examiner- |
Governance | ||||
| other accounting services |
5,406 | 5,406 | 10,016 | ||
| Bank charges | 234 | 234 | 109 | Governance | |
| Trustees insurance | 1,802 | 1,802 | 1,968 | Governance | |
| 8,942 | 8,942 | 13,593 | |||
| Analysed between |
|||||
| Charitable activities |
8,942 | 8,942 | 13,593 |
| 9 | Employees | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| The average monthly |
number ofemployees | during the | year was: | ||||||
| 2022 | 2021 | ||||||||
| Number | Number | ||||||||
| Total | |||||||||
| There were no employees | whose annual | remuneration | was more than 660,000. | ||||||
| 10 | Net gainsl (losses) | on Investments | |||||||
| 2022 | 2021 | ||||||||
| Revaluation ofinvestments |
(24,929) | 804,501 | |||||||
| Gain on sale ofinvestments | 31,494 | 22,427 | |||||||
| 6,565 | 826,928 | ||||||||
| 11 | Tangible fixed assets | ||||||||
| Tenanted properties, |
utllissd for social housing | under | the objects ofthe trust. | ||||||
| Cost or valuation | |||||||||
| At 6April 2021 | 551,500 | ||||||||
| At 5April 2022 | 551,500 | ||||||||
| Carrying amount At 5April 2022 |
551,500 | ||||||||
| At 5April 2021 | 551,500 |
| Fixed asset investments | Fixed asset investments | (Continued) | ||
|---|---|---|---|---|
| Listed | Cash ln | Total | ||
| Investmentsf | portfolio | |||
| Cost or valuation | ||||
| At 6April | 2021 | 3,242,257 | 109,539 | 3,351,796 |
| Additions | 373,462 | 392,108 | 765,570 | |
| Valuation | changes | (24,929) | (24,929) | |
| Disposals | (318,323) | (377,565) | (695,888) | |
| At 5April | 2022 | 3,272,467 | 124,082 | 3,396,549 |
| Carrying | amount | |||
| At 05April | 2022 | 3,272,467 | 124,082 | 3,396,549 |
| At 05April | 2021 | 3,242,257 | 109,539 | 3,351,796 |
| 13 | Financial | Instruments | Instruments | 2022 | 2021f | |||
|---|---|---|---|---|---|---|---|---|
| Carrying | amount | offinancial | assets | |||||
| Debt instruments | measured | at amortised | cost | 283 | 689 | |||
| Equity instruments | measured | at cost less | impairment | 3,396,549 | 3,351,796 | |||
| Carrying | amount | offinancial | liabilities | |||||
| Measured | at amortised cost |
13,942 | 22,748 | |||||
| 14 | Debtors | |||||||
| Amounts | falling | due within | one year: | 2022f | 2021 f |
|||
| Other debtors | 283 | 689 | ||||||
| Prepayments and |
accrued income | 2,331 | 2,196 | |||||
| 2,614 | 2,885 |
| 2022 | 2021f | ||
|---|---|---|---|
| Trade creditors | 3,899 | 11,858 | |
| Other creditors | 793 | 793 | |
| Accrusls snd deferred | income | 9,250 | 10,097 |
| 13,942 | 22,748 |