OpenCharities

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

2021-12-31-accounts

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