| Page | |||
|---|---|---|---|
| Reference and Administrative Details |
|||
| Report ofthe Trustees | 2 | to | 3 |
| Independent Examiner's Report |
|||
| Statement of Financial Activities | |||
| Balance Sheet | |||
| Notes to the Financial Statements | 7 | to | 11 |
| Detailed Statement of Financial Activities | 12 |
| for | the Year End | ed 28 February | 2021 | |||||
|---|---|---|---|---|---|---|---|---|
| 2021 | 2020 | |||||||
| Unrestricted | Restricted | Total | Total | |||||
| fund | fund | funds | funds | |||||
| Notes | F | |||||||
| INCOME AND ENDOWMENTS | FROM | |||||||
| Charitable activities |
||||||||
| Property rental |
6,000 | 6,000 | 10,375 | |||||
| Investment income |
35,763 | 103 | 35,866 | 36,977 | ||||
| Total | 41,763 | 103 | 41,866 | 47,352 | ||||
| EXPENDITURE ON | ||||||||
| Charitable activities |
||||||||
| Grants to institutions | 32,000 | 32,000 | 3,000 | |||||
| Property rental |
2,312 | 2,312 | 4,040 | |||||
| Charity management | expenses | |||||||
| 3,806 | 3,806 | 8,829 | ||||||
| Total | 38,118 | 38,118 | 15,869 | |||||
| Net gains on investments | 155,446 | 146 | 155,592 | 26,509 | ||||
| NET INCOME | 159,091 | 249 | 159,340 | 57,992 | ||||
| Transfers between |
funds | 10 | (175) | 175 | ||||
| Net movement in funds |
158,916 | 424 | 159,340 | 57,992 | ||||
| RECONCILIATION | OF FUNDS | |||||||
| Total funds brought | forward | 1,358,010 | 7,125 | 1,365,135 | 1,307,143 | |||
| TOTAL FUNDS CARRIED FORWARD | 1,516,926 | 7,549 | 1,524,475 | 1,365,135 |
| 28 Feb | ruary 2021 | ||||
|---|---|---|---|---|---|
| 2021 | 2020 | ||||
| Unrestricted | Restricted | Total | Total | ||
| fund | fund | funds | funds | ||
| Notes | F | f. | |||
| FIXEDASSETS | |||||
| Tangible assets | 5 | 303,913 | 303,913 | 338,864 | |
| investments | 6 | 1,078,886 | 7,549 | 1,086,435 | 976,467 |
| 1,382,799 | 7,549 | 1,390,348 | 1,315,331 | ||
| CURRENT ASSETS | |||||
| Debtors | 372 | 372 | 371 | ||
| Cash at bank | 139,865 | 139,865 | 58,038 | ||
| 140,237 | 140,237 | 58,409 | |||
| CREDITORS | |||||
| Amounts falling due within one year |
(6,110) | (6,110) | (8,605) | ||
| NET CURRENT ASSETS | 134,127 | 134,127 | 49,804 | ||
| TOTAL ASSETS LESSCURRENT LIABILITIES | 1,516,926 | 7,549 | 1,524,475 | 1,365,135 | |
| NET ASSETS | 1,516,926 | 7,549 | 1,524,475 | 1,365,135 | |
| FUNDS | 10 | ||||
| Unrestricted funds |
1,516,926 | 1,358,010 | |||
| Restricted funds | 7,549 | 7,125 | |||
| TOTAL FUNDS | 1,524,475 | 1,365,135 |
| There were no trustees' expenses paid for the year ended 28 February 29 February 2020. |
There were no trustees' expenses paid for the year ended 28 February 29 February 2020. |
There were no trustees' expenses paid for the year ended 28 February 29 February 2020. |
There were no trustees' expenses paid for the year ended 28 February 29 February 2020. |
2021 nor for th |
e year ende |
|---|---|---|---|---|---|
| COMPARATIVES FOR THE STATEMENT OF FINANCIAL ACTIVITIES |
|||||
| Unrestricted | Restricted | Total | |||
| fund | fund | funds | |||
| F | |||||
| INCOME AND ENDOWMENTS | FROM | ||||
| Charitable activities |
|||||
| Property rental |
10,375 | 10,375 | |||
| Investment income |
36,868 | 109 | 36,977 | ||
| Total | 47,243 | 109 | 47,352 | ||
| EXPENDITURE ON | |||||
| Charitable activities |
|||||
| Grants to institutions, | 3,000 | 3,000 | |||
| Property rental |
4,040 | 4,040 | |||
| Charity management | expenses | ||||
| 8,829 | 8,829 | ||||
| Total | 15,869 | 15,869 | |||
| Net gains on investments | 26,499 | 10 | 26,509 | ||
| NET INCOME | 57,873 | 119 | 57,992 | ||
| Transfers between |
funds | (175) | 175 | ||
| Net movement in funds |
57,698 | 294 | 57,992 | ||
| RECONCILIATION OF FUNDS |
|||||
| Total funds brought | forward | 1,300,312 | 6,831 | 1,307,143 | |
| TOTAL FUNDS CARRIED FORWARD | 1,358,010 | 7,125 | 1,365,135 | ||
| TANGIBLE FIXEDASSETS | |||||
| War | |||||
| 2 Carsington | Memorial | ||||
| Mews | Village | Totals | |||
| F | F | F | |||
| COST | |||||
| At 1 March 2020 | 34,951 | 303,913 | 338,864 | ||
| Disposals | (34,951} | (34,951) | |||
| At 28 February 2021 | 303,913 | 303,913 | |||
| NET BOOK VALUE | |||||
| At 28 February 2021 | 303,913 | 303,913 | |||
| At 29 February 2020 | 34,951 | 303,913 | 338,864 |
| 2021 f |
2020 f |
|||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Other | 1,086,435 | 976,467 | ||||||||
| There were no investment | assets | outside the UK. | ||||||||
| The increase in the investments relates |
solely to an increase | in | market value. | |||||||
| Investments (neither listed |
nor unlisted) | were as follows: | ||||||||
| 2021 f |
2020 f |
|||||||||
| 6,554.002 NAAC IF accumulation | shares | 628,883 | 574,416 | |||||||
| 23,012 NAACIF income | shares | 19,767 | 18,904 | |||||||
| 30 NAAC IF accumulation | shares | 7,549 | 7,125 | |||||||
| 103,671.32 COIF Global | Equity Income | Units | 249,278 | 208,296 | ||||||
| 10,300.04 COIF Investment | Fund | Income units | 180,958 | 167,726 | ||||||
| 1,086,435 | 976,467 | |||||||||
| 7. | DEBTORS:AMOUNTS | FALLING | DUE | WITHIN ONE YEAR | ||||||
| 2021 f |
2020 f |
|||||||||
| Prepayments and accrued |
income | 372 | 371 | |||||||
| 8. | CASH AT BANK | |||||||||
| 2021 | 2020 | |||||||||
| Total | Total | |||||||||
| funds f |
funds f |
|||||||||
| Solicitors client account | 106,333 | 26,879 | ||||||||
| Building society account | 33,532 | 31,159 | ||||||||
| Total | 139,865 | 58,038 | ||||||||
| 9. | CREDITORS: AMOUNTS | FALLING DUE WITHIN | ONE YEAR | |||||||
| 2021 f |
2020 | |||||||||
| Sundry creditors and accruals | 6,110 | 8,605 | ||||||||
| 10. | MOVEMENT IN FUNDS |
|||||||||
| Net | Transfers | |||||||||
| movement | between | At | ||||||||
| At 1.3.20 f |
in funds | funds f |
28.2.21 f |
|||||||
| Unrestricted funds |
||||||||||
| General fund | 1,358,010 | 159,091 | (175) | 1,516,926 | ||||||
| Restricted funds | ||||||||||
| Extraordinary repair fund |
7,125 | 249 | 175 | 7,549 | ||||||
| TOTAL FUNDS | 1,365,135 | 159,340 | 1,524,475 |
| Net movemen | t in funds, |
in | clud | ed in |
the above | are | as follows: | ||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Incoming | Resources | Gains and | Movement | ||||||||
| resources f |
expended | losses | in funds f |
||||||||
| Unrestricted | funds | ||||||||||
| General fund |
41,763 | (38,118) | 155,446 | 159,091 | |||||||
| Restricted funds | |||||||||||
| Extraordinary | repair fund | 103 | 146 | 249 | |||||||
| TOTAL FUNDS | 41,866 | (38,118) | 155,592 | 159,340 | |||||||
| Comparatives | for movement | in funds | |||||||||
| Net | Transfers | ||||||||||
| movement | between | At | |||||||||
| At 1.3.19 | in funds | funds | 29.2.20 | ||||||||
| f | f | f | |||||||||
| Unrestricted | funds | ||||||||||
| General fund |
1,300,312 | 57,873 | (175) | 1,358,010 | |||||||
| Restricted funds | |||||||||||
| Extraordinary | repair fund | 6,831 | 119 | 175 | 7,125 | ||||||
| TOTAL FUNDS | 1,307,143 | 57,992 | 1,365,135 | ||||||||
| Comparative | net movement | in | funds, | included | in the above are as follows | ||||||
| Incoming | Resources | Gains and | Movement | ||||||||
| resources f |
expended | losses f |
in funds | ||||||||
| Unrestricted | funds | ||||||||||
| General fund |
47,243 | (15,869) | 26,499 | 57,873 | |||||||
| Restricted funds | |||||||||||
| Extraordinary | repair fund | 109 | 10 | 119 | |||||||
| TOTAL FUNDS | 47,352 | (15,869) | 26,509 | 57,992 | |||||||
| A current year | 12months | and | prior year 12months | combined | position | is as follows: | |||||
| Net | Transfers | ||||||||||
| movement | between | At | |||||||||
| At 1.3.19 | in funds | funds | 28.2.21 | ||||||||
| F | f | F | |||||||||
| Unrestricted | funds | ||||||||||
| General fund |
1,300,312 | 216,964 | (350) | 1,516,926 | |||||||
| Restricted funds | |||||||||||
| Extraordinary | repair fund | 6,831 | 368 | 350 | 7,549 | ||||||
| TOTAL FUNDS | 1,307,143 | 217,332 | 1,524,475 |
| A current yea as follows: |
r 12 months and prior ye |
ar 12 months combined n |
et movement in f |
unds, included i |
n the above |
|---|---|---|---|---|---|
| Incoming | Resources | Gains and | Movement | ||
| resources | expended | losses | in funds | ||
| E | E | ||||
| Unrestricted | funds | ||||
| General fund | 89,006 | (53,987) | 181.,945 | 216,964 | |
| Restricted funds | |||||
| Extraordinary | repair fund | 212 | 156 | 368 | |
| TOTAL FUNDS | 89,218 | (53,987) | 182,101 | 217,332 |
| Derby 8 Derbyshire Disabled Soldiers Settlement |
Derby 8 Derbyshire Disabled Soldiers Settlement |
||||||
|---|---|---|---|---|---|---|---|
| Detailed Statement of Financial Activities | |||||||
| for the Year Ended 28 February | 2021 | ||||||
| 2021 | 2020 | ||||||
| F | F | ||||||
| INCOME AND ENDOWMENTS | |||||||
| Investment income |
|||||||
| CCLA distributions receivable |
12,329 | 12,088 | |||||
| Building society interest | 45 | 98 | |||||
| NAACIF income 8, accumulation |
units | ||||||
| distributions | 23,487 | 24,788 | |||||
| Solicitors client account | interest | 5 | 3 | ||||
| 35,866 | 36,977 | ||||||
| Charitable activities |
|||||||
| Property rental income |
6,000 | 6,000 | |||||
| Council tax refund | 4,375 | ||||||
| 6,000 | 10,375 | ||||||
| Total incoming resources |
41,866 | 47,352 | |||||
| EXPENDITURE | |||||||
| Charitable activities |
|||||||
| Council tax | 953 | 1,222 | |||||
| Service charges | 595 | 1,542 | |||||
| Utilities | 764 | 1,073 | |||||
| Sundries | 638 | 551 | |||||
| Property maintenance |
45 | ||||||
| General management | charges | 1,728 | 6,906 | ||||
| Grants to institutions | 22,000 | 1,500 | |||||
| Grants to individuals | 10,000 | 1,500 | |||||
| 36,678 | 14,339 | ||||||
| Support costs | |||||||
| Governance costs |
|||||||
| Accountancy and legal |
fees | 1,440 | 1,530 | ||||
| Total resources expended | 38,118 | 15,869 | |||||
| Net income before gains and losses | 3,748 | 31,483 | |||||
| Realised recognised | gains and | losses | |||||
| Realised gains/(losses) | on investment | property | 68,481 | ||||
| Net income | 72,229 | 31,483 |