OpenCharities

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

2021-02-28-accounts

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