OpenCharities

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

2022-12-31-accounts

Page
Significant information
Trustees' report 2-4
Statement ofTrustees' responsibilities
Independent
auditors'
report 6-8
Statement of financial activities
Balance sheet 10
Cash flow statement
Notes to the accounts 12 —18

General
Endowment
General
Endowment
Total Total
Notes funds
f
funds
f.
2022
f
2021
f
Inc
me
nd
ndo
m
ts
Investment
Income
88,223 88223 76794
Total income 88,223 88223 76794
~E*
dlt
Costs of raising funds
Investment
management
costs
28,113 28,113 29,632
Expenditure
on charitable
activities
Grants to individuals
& administration
Donations
costs 178,967
6,000
178,967
6,000
117,780
5,985
Cost of grant making 184,967 184,967 123,765
Total expenditure 184,967 28,113 213,080 153,397
Net Income
/ (expenditure)
Investments
before gains / (losses) on (96,744) (28,113) (124,857) (76,603)
Net gains/(losses)
on investment
assets (282,451) (282,451) 391,613
Net movement
In funds
(96,744) (310,564) (407,308) 315,010
Transfer between
funds
120,000 (120,000)
Fund balances at 1 January 2022 7,997 4,280,601 4,288,598 3,973,588
Fund balances at 31 December 2022 31,253 3,850,037 3,881,290 4,288,598

2022 2021
Notes 8 5
Fixed assets
investments 3,840,865 4,272,205
Current assets
Debtors 3,159 1,106
Cash at bank and in hand 48,355 26,216
51,514 27,322
Creditors: amounts falling due within
one year 10 (11,089) (10,929)
Net current assets 40,425 16,393
Total assets less current liabilities 3,881,290 4,288,598
The funds ofthe charity
Endowment funds 3,850,037 4,280,601
Income funds
General funds 31,253 7,997
3,881,290 4,288,598

2022 2021
F
Reconciliation
of net movement
in funds to
net cash flow from operating
activities
Net movement
in funds
Deduct investment
income
Deduct gains/add
losses on investments
(Increase)/decrease
in debtors
Increase/(decrease)
in creditors
(407,308)
(88,223)
282,451
(2,053)
160
315,010
(76,794)
(391,613)
2,812
992
Net cash used in operating
activities
(214,973) (149,593)
Cash flows from investing
activities
Dividends
and interest
88,223 76,794
Proceeds from investment
sales, net of
purchases
and cash retained
in porffolio
148,889 237,112 28,640 105,434
Changes
in cash and cash equivalents
in the year
22,139 (44,159)
Cash and cash equivalents
brought
forward
26,216 70,375
Cash and cash equivalents
carried forward
48,355 26,216

Expenditure
2022 2021
6 f
Costs of raising funds
Investment
management
costs 28,113 29,632
Expenditure
on charitable
Beneficiary payments
Support costs (note 5)
activities 139,470
39,497
80,100
37,680
Total 178,967 117,780
Donations 6,000 5,985
184,967 123,765
213,080 153,397
Donations
2022
6
2021f
Kids Yorkshire
8 The Humber
750 665
Alcohol and drugs
Hull Women's
Aid
service 750 665
665
Living Paintings
Hull YFC
665
665
Sight Support
Hull
CatZero
8 East Riding 750
750
665
665
Artlink Centre for Community Arts 750
Hull 4 Heroes 750
NGVFA National Gulf Veterans and Families Association 750
Teenage Cancer Trust
Open Doors Hardship
750 665
665
6 000 5 985

5 Support costs Support costs 2022
f
2021f
Pensions
re
Management
Governance
former employees
and administration
costs
fees 8,153
27,517
3,827
7,991
26,000
3,689
39,497 37,680

8 Fixed asset Investments Fixed asset Investments
Fixed UK Overseas
Interest Equities Equities Cash Total
5 F 6 5
Market value at 1 January 2022 1,103,290 1,388,708 1,701,356 78,851 4,272,205
Disposal at opening
book value
(325,286) (248,600) (128,690) (702,576)
Acquisition
at cost
478,024 32,698 3,666 514,388
Change
in value
in the year (73,025) (32,373) (134,807) (2,947) (243,152)
Market value at 31 December 2022 1,183,003 1,140,433 1,441,625 75,904 3,840,865
The investment
assets are held:
In the UK 1,000,267 1,140,433 146,738 75,904 2,363,342
Outside the UK 182,736 1,294,787 1,477,523
1,183,003 1,140,433 1,441,525 75,904 3,840,865
Historical cost:
At 31 December 2022 1 238,253 670,329 865,487 75,904 2,849,973
At 31 December 2021 1,081,287 730,444 891,079 78,851 2,781,661
Endowment
funds;
1,183,003 1,140,433 1,441,525 75,904 3,840,865
General funds
1,183,003 1,140,433 1,441,525 75,904 3,840,865

9 Debtors 2022f 2021
f
Other debtors 2,798 745
Prepayments
and accrued
income 361 361
3,159 1,106
10 Creditors: amounts falling due within ons year 2022f 2021
f
Accruals 11,089 10,929
11 Analysis
of net assets between
funds General funds Endowment Total
funds
f
Fund balances at 31 December 2022 are represented by;
Investments 3,840,865 3,840,865
Current assets 35,428 16,086 51,514
Creditors: amounts falling due within one year (4,175) (6,914) (11,089)
31,253 3,850,037 3,881,290
Unrealised
losses included
above:
On investments (240,205) (240,205)
(240,205) (240,205)
Reconciliation oflosses on investment assets:
On disposals in the year (42,246) (42,246)
On ths revaluation of investmsnts held at ths year end (240,205) (240,205)
Total losses for the year (282,451) (282,451)

12 Reconciliation
of net cash flow to movement
In net funds 2022
6
2021f
Increase/(decrease)
in cash
Net funds at 1 January 2022
22,139
26,216
(44,159)
70,375
Net funds at 31 December 2022 48,355 26,216