OpenCharities

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

2022-03-31-accounts

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