| Contents | Page | |
|---|---|---|
| Trustees' Annual Report |
1-4 | |
| Independent Examiner's |
Report | 5 |
| Statement of Financial Activities | 6 | |
| Balance Sheet | 7 | |
| Notes to the Accounts | 8-14 | |
| Detailed Statement ofFinancial Activities | 15 |
| Permanent | Restricted | Total | Permanent | Restricted | Total | |||||
|---|---|---|---|---|---|---|---|---|---|---|
| Endowment | Funds | Funds | Endowment | Funds | Funds | |||||
| 2022 | 2022 | 2022 | 2021 | 2021 | 2021 | |||||
| Note | f | f | 6 | |||||||
| INCOME AND ENDOWMENTS | FROM: | |||||||||
| Investments | 3 | 125,546 | 125,546 | 149,581 | 149,581 | |||||
| Total income and | endowments | 125,546 | 125,546 | 149,581 | 149,581 | |||||
| EXPENDITURE ON: | ||||||||||
| Portfolio management | fees | 31,079 | 31,079 | 28,026 | 28,026 | |||||
| Grants | 60,557 | 60,557 | 60,730 | 60,730 | ||||||
| Grant administration | 551 | 1,000 | 1,000 | |||||||
| Recharged costs | 25,764 | 25,764 | 15,609 | 15,609 | ||||||
| Governance costs |
2,520 | 2,520 | 3,240 | 3,240 | ||||||
| Other | 193 | 193 | 138 | 138 | ||||||
| Exchange rate variance | 2,201 | 2,201 | ||||||||
| Total expenditure | 31,079 | 91,785 | 122,314 | 28,026 | 80,717 | 108,743 | ||||
| Net gains/(losses) | on | investments | 503,518 | 503,518 | 678,204 | 678,204 | ||||
| Net incoming/(outgoing) | resources | 472,439 | 33,761 | 506,200 | 650,178 | 68,864 | 719,042 | |||
| Other recognised | gains/(losses): | 1,176 | 1,176 | |||||||
| Net movement in funds |
472,439 | 33,761 | 506,200 | 851,354 | 68,884 | 720,222 | ||||
| Reconciliation offunds: |
||||||||||
| Total funds brought | forward | 4,789,588 | 310,922 | 5,100,510 | 4,138,234 | 242,058 | 4,380,292 | |||
| Total funds carried forward | 5,262,027 | 344,683 | 5,606,710 | 4,789,588 | 310,922 | 5,100,510 |
| AS AT 3 | 1 MARCH 202 | 2 | ||||
|---|---|---|---|---|---|---|
| Note | f | 2022 f |
2021f | |||
| FIXEDASSETS | ||||||
| Investments | 5,349,192 | 4878 741 | ||||
| 8 349 192 | 4878741 | |||||
| CURRENT ASSETS | ||||||
| Debtors | 12 | 266 | 36,503 | |||
| Cash at bank and in hand | 260,247 | 189,742 | ||||
| 260,513 | 226,245 | |||||
| CREDITORS: Amounts | falling | |||||
| due within one year | 13 | (2,995) | (4,476) | |||
| Net current assets I(liabilities) | 257,518 | 221,769 | ||||
| Total assets less current liabilities | 5,606,710 | 5,100,510 | ||||
| TOTAL NET ASSETS | 5,606,710 | 5,100,510 | ||||
| FUND BALANCES | ||||||
| Permanent Endowment |
fund | 14 | 5,262,069 | 4,789,588 | ||
| Restricted Income funds | 344,641 | 310,922 | ||||
| 5,606,710 | 5,100,510 |
| 4 | Raising funds | ||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | ||||||||||||
| f | |||||||||||||
| Investment management |
costs | ||||||||||||
| Portfolio management | 31,037 | 28,026 | |||||||||||
| 31,037 | 28,026 | ||||||||||||
| 5 | Grants payable | ||||||||||||
| Bexley | Greater | Persons | in | Total | Total | ||||||||
| Fund | London | Need Fund | 2022 | 2021 | |||||||||
| Fundf | |||||||||||||
| Stepney City Farm | 15,000 | 15,000 | |||||||||||
| St. Paul's Cathedral | t | 2,191 | 2,191 | ||||||||||
| Lord Mayor's Appeal | 1,000 | 1,000 | |||||||||||
| St.Vedast | 650 | 650 | |||||||||||
| Historic Royal Palaces | 2,500 | 2,500 | |||||||||||
| Jubilee Primary School | 5,000 | 5,000 | |||||||||||
| StPaul's (Slade Green) | Primary School | 5,000 | 5,000 | ||||||||||
| Christ's Hospital School |
5,122 | 5,122 | |||||||||||
| City of London School for Girls | 10,250 | 10,250 | 15,500 | ||||||||||
| Guildhall School ofMusic &Drama |
1,525 | 1,525 | 5,250 | ||||||||||
| BVSCVarious 21/22 | 12,318 | 12,318 | 12,000 | ||||||||||
| Livery Kitchen Initiative |
2,000 | ||||||||||||
| JustB | 15,000 | ||||||||||||
| Headway SELNWK |
2,000 | ||||||||||||
| Age UK Bexley | 1,971 | ||||||||||||
| Veterans Club Bexley |
2,000 | ||||||||||||
| Belvedere Community | Ceigreenwich | & | 3,009 | ||||||||||
| Bexley Community Hospice |
2,000 | ||||||||||||
| 12,318 | 31,341 | 16,897 | 60,557 | 60,730 | |||||||||
| 6 | Recharged expenses | ||||||||||||
| 2022 | 2021 | ||||||||||||
| F | 5 | ||||||||||||
| Staff costs | 25,000 | 15,000 | |||||||||||
| Office costs | 764 | 609 | |||||||||||
| 25,764 | 15,609 | ||||||||||||
| Staff costs and office | costs | are administration | costs | recharged | by | The Worshipful | Company | ofWax | |||||
| Chandlers. See note | 16. | ||||||||||||
| 7 | Governance costs | ||||||||||||
| 2022 | 2021 | ||||||||||||
| F | 6 | ||||||||||||
| Independent Examiner's |
fee | 2,520 | 3,240 | ||||||||||
| 2,520 | 3,240 |
| 11 | Fixed Asset | Investm | ents | |||||
|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | |||||||
| 6 | 6 | |||||||
| Listed investments | ||||||||
| Fair value | at 1 April 2021 | 4,878,741 | 4,227,474 | |||||
| Fees charged | (31,037) | (28,026) | ||||||
| Income re-invested | 172 | 1,089 | ||||||
| Movement | in unrealised | gains/(losses) | 503,518 | 678,204 | ||||
| Movement | in exchange | rate | (2,201) | |||||
| Fair value | at 31 March 2022 | 5 349192 | 4 878 741 | |||||
| The asset allocation within |
investments | was as follows: | ||||||
| 2022 | 2021 | |||||||
| F | 8 | |||||||
| UK Holdings | 2,011,253 | 1,782,011 | ||||||
| Overseas | Holdings | 3,337,825 | 3,084,759 | |||||
| Cash held | for reinvestment | 114 | 11,971 | |||||
| 5 349 192 | 4 878 741 | |||||||
| No holdings comprise |
more than 5%of | the investment | portfolio | in 2022 and 2021. | ||||
| 12 | Debtors | |||||||
| 2022 | 2021 | |||||||
| F | F | |||||||
| Investment | income | 2 | 36,503 | |||||
| Other debtors and | prepayments | 264 | ||||||
| 266 | 36563 | |||||||
| 13 | Creditors: liabilities | falling due within | one year | |||||
| 2022 | 2021 | |||||||
| Other creditors | 475 | 475 | ||||||
| Accruals | 2,520 | 4,001 | ||||||
| 2,995 | 4 476 |
| Movem | ent | in funds | ||||
|---|---|---|---|---|---|---|
| At 01.04.21 | Net | At 31.03.22 | ||||
| Movement | ||||||
| in fundsf | ||||||
| Restricted | funds | |||||
| Permanent | Endowment | Fund | 4,789,588 | 472,439 | 5,262,027 | |
| Bexley | Fund | 40,795 | 11,400 | 52,195 | ||
| Greater | London Fund | 186,847 | 15,542 | 202,389 | ||
| Persons | In Need Fund | 83,280 | 6,820 | 90,100 | ||
| TOTAL | FUNDS | 5,100,510 | 506,200 | 5,606,710 |
| During | the | year the m | ovements in the |
charity's funds were |
as follows: | ||
|---|---|---|---|---|---|---|---|
| Incoming | Outgoing | Gains and | Movement | ||||
| resources | resources | losses | in funds | ||||
| 8 | 9 | ||||||
| Restricted | funds | ||||||
| Permanent | Endowment | Fund | (31,079) | 503,518 | 472,439 | ||
| Bexley | Fund | 31,387 | (19,987) | 11,400 | |||
| Greater | London Fund | 62,773 | (47,232) | 15,542 | |||
| Persons | In Need Fund | 31,387 | (24,567) | 6,820 | |||
| TOTAL | FUNDS | 125,546 | ~122,8641 | 503,518 | 506,200 |
| Comparatives | for movement | for movement | in funds | ||||
|---|---|---|---|---|---|---|---|
| At 01.04.20 | Net | At 31.03.21 | |||||
| movement | |||||||
| in funds | |||||||
| 6 | |||||||
| Restricted funds | |||||||
| Permanent Endowment |
Fund | 4,138,234 | 651,354 | 4,789,588 | |||
| Bexley Fund | 32,127 | 8,668 | 40,795 | ||||
| Greater London | Fund | 138,549 | 48,298 | 186,847 | |||
| Persons In Need Fund |
71,382 | 11,898 | 83,280 | ||||
| TOTAL FUNDS | 4,380,292 | 720 218 | 5,100510 | ||||
| Comparative net movement |
in funds, included | in the above | are as follows: | ||||
| Incoming | Outgoing | Gains and | Movement | ||||
| resources | resources | losses | in funds | ||||
| 6 | 6 | ||||||
| Restricted funds | |||||||
| Permanent Endowment |
Fund | (26,850) | 678,204 | 651,354 | |||
| Bexley Fund | 37,395 | (28,727) | 8,668 | ||||
| Greater London | Fund | 74,791 | (26,493) | 48,298 | |||
| Persons In Need Fund TOTAL FUNDS |
37,395 149581 |
(25,497) ~707567 |
678204 | 11,898 720218 |
|||
| Analysis offunds | |||||||
| Fixed | Current | Current | Total | ||||
| Assets | Assets | Liabilities | |||||
| At 31-03-22 Restricted |
5,349,192 5,349,192 |
6 6 260,513 ~2,995 260,513 ~2,005 |
6 5,606,710 5,606,710 |
||||
| At 31-03-21 | |||||||
| Restricted | 4,878,741 4,878,741 |
226,245 (4,476) 226,245 ~4,470 |
5,100,510 5,100.510 |
| DETAILED P | ROF | IT AND LOSSACCOUNT FOR THE Y | EAR ENDED 31 MARCH | 2022 |
|---|---|---|---|---|
| 31.03.2022 | 31.03.2021 | |||
| E | ||||
| INCOME AND ENDOWMENTS | ||||
| Investment income |
||||
| Other investment income |
125,546 | 149,581 | ||
| Total incoming resources | 125,546 | 149,581 | ||
| EXPENDITURE | ||||
| Investment management |
costs | |||
| Porffolio management | 31,079 | 28,026 | ||
| Charitable activities |
||||
| Grants | 60,557 | 60,730 | ||
| Grant making costs | 551 | 1,000 | ||
| Staff costs | 25,000 | 15,000 | ||
| Office costs | 764 | 609 | ||
| Governance costs | ||||
| Accountancy fees | 2,520 | 3,240 | ||
| Other | ||||
| Bank charges | 193 | 138 | ||
| Exchange rate variance | 2,201 | |||
| Total resources expended | 122,864 | 108,743 | ||
| Net income/(expenditure) | before gains and losses | 2,682 | 40,838 | |
| Realised recognised | gains and losses | |||
| Realised gains/(losses) | on | investments | 1,176 | |
| Net income/(expenditure) | 2,682 | 42,014 |