| Page | |||
|---|---|---|---|
| Reference and administrative | details ofthe charity, its trustees | and advisers | |
| Trustees' report | 2-4 | ||
| Independent examiners'report |
|||
| Statement offinancial activities | |||
| Balance sheet | |||
| Notes to the financial statements | 8-19 |
| Unrestricted | Restricted | Total | Total | ||||
|---|---|---|---|---|---|---|---|
| funds | funds | funds | funds | ||||
| 2021 | 2021 | 2021 | 2020 | ||||
| Note | 6 | 5 | 5 | ||||
| Income from: | |||||||
| Donations and legacies |
3 | 238 | 238 | 656 | |||
| Charitable activities |
4 | 25,300 | |||||
| Other trading activities |
5 | 137 | 137 | 102 | |||
| Investments | 6 | 52,914 | 586 | 53,500 | 48,996 | ||
| Total Income | 53,289 | 586 | 53,875 | 75,054 | |||
| Expenditure on: |
|||||||
| Charitable activities |
7 | 67,361 | 1,253 | 68,614 | 55,236 | ||
| Total expenditure | 67,361 | 1,253 | 68,614 | 55,236 | |||
| Net (expenditure)/income | before net | ||||||
| gains/(losses) on |
investments | (14,072) | (667) | (14,739) | 19,819 | ||
| Net gains/(losses) | on investments | 127,731 | 2,121 | 129,852 | (42,324) | ||
| Net movement in |
funds | 113,659 | 1,454 | 115,113 | (22,506) | ||
| Reconciliation offunds: |
|||||||
| Total funds brought | forward | 1,901,457 | 61,146 | 1,962,603 | 1,985,109 | ||
| Net movement in funds |
113,659 | 1,454 | 115,113 | (22,506) | |||
| Total funds carried forward | 2,015,116 | 62,600 | 2,077,716 | 1,962,603 |
| Note | 2021 6 |
2020f | ||||
|---|---|---|---|---|---|---|
| Fixed assets | ||||||
| Investments | 1,841,274 | 1,716,563 | ||||
| Current assets | ||||||
| Debtors | 12 | 64,724 | 83,927 | |||
| Cash at bank and in hand | 174,581 | 164,113 | ||||
| 239,305 | 248,040 | |||||
| Creditors: amounts | falling due within cne | |||||
| year | 13 | (2,863) | (2,000) | |||
| Net currant assets | 236,442 | 246,040 | ||||
| Total net assets | 2,077,716 | 1,962,603 | ||||
| Charity funds | ||||||
| Restricted funds | 14 | 62,600 | 61,146 | |||
| Unrestricted funds |
14 | 2,015,116 | 1,901,457 | |||
| Totalfunds | 2,077,718 | 1,962,603 |
| Unrestricted | Restricted | Total | Total | ||||||
|---|---|---|---|---|---|---|---|---|---|
| funds | funds | funds | funds | ||||||
| 2021f | 2021 6 |
2021 6 |
2020f | ||||||
| Donations | |||||||||
| Miscellaneous | (25) | (25) | 25 | ||||||
| Brethren | 263 | 263 | 131 | ||||||
| Other degrees | 500 | ||||||||
| 238 | 238 | 656 | |||||||
| Total2020 | 552 | 104 | 656 | ||||||
| J FINortimer | Legacy | Fund | |||||||
| Movement | Total | Total | |||||||
| in year | funds | funds | |||||||
| 2021f | 2021 E |
2020 | |||||||
| Market value | of investments | at start ofyear | 934,067 | 934,067 | 987,051 | ||||
| Net purchases/(sales) | of | investments | 30,776 | 30,776 | (3,430) | ||||
| Unrealised | gains/(losses) | on | investments | 21,346 | 21,346 | (49,554) | |||
| 986,189 | 986,189 | 934,067 |
| Unrestricted | Total | Total |
|---|---|---|
| funds | funds | funds |
| 2021 5 |
2021f | 2020 f. |
| 25,300 | ||
| 25,300 | 25,300 |
| Unrestricted | Total | Total | ||
|---|---|---|---|---|
| funds | funds | funds | ||
| 2021 | 2021 | 2020 | ||
| 6 | 6 | |||
| Sundry | income | 137 | 137 | 102 |
| Total 2020 | 102 | 102 |
| Unrestricted | Restricted | Total | Total | |||
|---|---|---|---|---|---|---|
| funds | funds | funds | funds | |||
| 2021 | 2021 6 |
2021f | 2020 | |||
| Dividends | and | interest | 49,892 | 586 | 50,478 | 51,316 |
| NCF dividends | and interest | 656 | 656 | 1,925 | ||
| NCF market value adjustment | 2,366 | 2,366 | (4,247) | |||
| Bank interest | 2 | |||||
| 52,914 | 586 | 53,500 | 48,996 | |||
| Total2020 | 48,352 | 644 | 48,996 |
| Unrestricted | Restricted | Total | Total | ||
|---|---|---|---|---|---|
| funds | funds | funds | funds | ||
| 2021f | 2021 6 |
2021 | 2020 6 |
||
| Masonic donations | 677 | ||||
| Non-Masonic | donations | 53,729 | 53,729 | 39,300 | |
| Beneficiaries' | lunch | 1,253 | 1,253 | 1,290 | |
| Common expenses | 2,000 | 2,000 | 2,000 | ||
| Investment advisor fees |
11,632 | 11,632 | 11,704 | ||
| Sundry expenses | 265 | ||||
| 67,361 | 1,253 | 68,614 | 55,236 | ||
| Total 2020 | 53,946 | 1,290 | 55,236 |
| Cost or valuation | |
|---|---|
| At 1 January 2021 | 1,716,563 |
| Additions | 166,457 |
| Disposals | (160,828) |
| Revaluations | 99,082 |
| At 31 December 2021 | 1,841,274 |
| Net book value | |
| At 31 December 2021 | 1,841,274 |
| At 31 December 2020 | 1,716,563 |
| Fixed | |||||
|---|---|---|---|---|---|
| interest | Total | Total | |||
| securities | Uit equities | Unit trusts | funds | funds | |
| 2021 6 |
2021 5 |
2021 | 2021f | 2020 5 |
|
| Market value at start of year | 364,656 | 401,838 | 927,905 | 1,694,399 | 1,759,592 |
| Additions | 21,125 | 77,452 | 87,880 | 186,457 | 257,038 |
| Disposals | (66,197) | (57,756) | (36,875) | (160,828) | (261,394) |
| Net gains/(losses) | (632) | 17,566 | 80,027 | 96,$61 | (60,637) |
| 318,952 | 439,100 | 1,058,937 | 1,816,989 | 1,694,399 |
| 2021f | 2020 F |
|||
|---|---|---|---|---|
| Amounts | owed to other participating | interests | 863 | |
| Other creditors | 2,000 | 2,000 | ||
| 2,863 | 2,000 |
| Statement of Statement of |
funds funds - current |
year | ||||
|---|---|---|---|---|---|---|
| Balance at | ||||||
| Balance at 1 | 31 | |||||
| January | Gains/ | December | ||||
| 2021 | Income f |
Expenditure | (Losses)f | 2021f | ||
| Unrestricted | funds | |||||
| General Fund |
1,901,457 | 53,289 | (67,361) | 127,731 | 2,015,116 | |
| Restricted funds | ||||||
| Bene5ciaries' | Social Fund | 45,147 | 586 | (1,253) | 2,121 | 46,601 |
| Masonic Trust | for Boys and | |||||
| Girls | 989 | 989 | ||||
| Portland Garden of |
||||||
| Remembrance | 2,261 | 2,261 | ||||
| Grand Charity |
12,749 | 12,749 | ||||
| 61,146 | 586 | (1,253) | 2,121 | 62,600 | ||
| Total offunds | 1,962,603 | 53,875 | (68,614) | 129,852 | 2,077,716 |
| Statemen | t of | funds - prior yea | r | ||||
|---|---|---|---|---|---|---|---|
| Balance at | |||||||
| Balance at | 31 | ||||||
| 1 January | Gains/ | December | |||||
| 2020 | Income | Expenditure | (Losses) | 2020 | |||
| 6 | 6 | 6 | 6 | ||||
| Unrestricted | funds | ||||||
| General | Fund | 1,923,079 | 74,306 | (53,946) | (41,982) | 1,901,457 | |
| Restricted funds | |||||||
| Beneficiaries' | Social Fund | 46,135 | 644 | (1,290) | (342) | 45,147 | |
| Masonic | Trust | for Boys and | |||||
| Girls | 885 | 104 | 989 | ||||
| Portland | Garden of | ||||||
| Remembrance | 2,261 | 2,261 | |||||
| Grand Charity | 12,749 | 12,749 | |||||
| 62,030 | 748 | (1,290) | (342) | 61,146 | |||
| Total of | funds | 1,985,109 | 75,054 | (55,236) | (42,324) | 1,962,603 |
| Analysis ofnet assets between funds - curr | ent year | ||
|---|---|---|---|
| Unrestricted | Restricted | Total | |
| funds | funds | funds | |
| 2021 | 2021 6 |
2021f | |
| Fixed asset investments | 1,816,989 | 24,285 | 1,841,274 |
| Cunent assets | 200,990 | 38,315 | 239,305 |
| Creditors due within one year | (2,663) | (2,863) | |
| Total | 2015 116 | 62 600 | 2)077~716 |
| Analysis ofnet assets between funds - prio | r year | ||
|---|---|---|---|
| Unrestricted | Restricted | Total | |
| funds | funds | funds | |
| 2020 | 2020 | 2020 | |
| 6 | E | 6 | |
| Fixed asset investments | 1,694,399 | 22,164 | 1,716,563 |
| Current assets | 209,058 | 38,982 | 248,040 |
| Creditors due within one year | (2,000) | (2,000) | |
| Total | 1,901,457 | 61,146 | 1,962,603 |
| Non masonic donation | s | |
|---|---|---|
| 2021f | ||
| Annesley A8 Saints Church |
2,000 | |
| Autism East Midlands | 2,000 | |
| East Midlands Trust |
1,000 | |
| Hope Community Services |
12,500 | |
| Hope Nottingham CIO |
5,000 | |
| League ofFriends Bassetlaw Hospital | 1,200 | |
| Meet, Eat and Greet | 1,600 | |
| Molly's Chariot- Pr G L Derbys | 1,000 | |
| Newark Sea Cadets | 1,208 | |
| Portland College |
2,250 | |
| Pulp Friction | 1,200 | |
| Reach Disabday Learning |
1,000 | |
| Rhubarb Farm |
1,802 | |
| Safer Lwing Foundation | 1,419 | |
| Sai Dham | 2,500 | |
| Stonebridge City Farm |
1,300 | |
| Tree Tops Hospice | 250 | |
| Woodward Schools - Max Barker |
5,000 | |
| The Wolfpack Project | 5,000 | |
| Positively Empowered | Kids | 10,000 |
| Match Funding | (5,000) | |
| Grant unclaimed 2021 |
(500) | |
| 53,729 |