| 2022 | 2021 | ||||
|---|---|---|---|---|---|
| Unrestricted | Totai | ||||
| funds | funds | ||||
| Notes | E | E | |||
| INCOME AND ENDOWMENTS | FROM | ||||
| Donations and legacies |
111,0D2 | 141,969 | |||
| Charitable activities |
|||||
| Charitable activities |
2,475 | ||||
| Investment income |
~58 714 | ~56 685 | |||
| Total | 172,191 | 199,194 | |||
| EXPENDITURE ON | |||||
| Raising funds | 633 | 293 | |||
| Charitable activities |
|||||
| Charitable activities |
173,974 | 181,279 | |||
| Other | ~8356 | ~7752 | |||
| Total | 182,963 | 189,324 | |||
| Net gains/(losses) on |
investments | ~71 736 | ~374 479 | ||
| NET INCOME/(EXPENDITURE) | 60,965 | 384,349 | |||
| RECONCILIATION OF |
FUNDS | ||||
| Total funds brought | forward | 2,216,524 | 1,832,175 | ||
| TOTAL FUNDS CARRIED FORWARD | ~2277 489 | ~2216 524 |
| 2022 | 2021 | ||||||
|---|---|---|---|---|---|---|---|
| Unrestricted | Total | ||||||
| funds | funds | ||||||
| Notes | E | E | |||||
| FIXED ASSETS | |||||||
| Tangible assets Investments |
74,461 ~1950.881 |
||||||
| 2,126,943 | 2,025,342 | ||||||
| CURRENT ASSETS | |||||||
| Debtors Cash at bank |
4,396 ~147 280 |
5,102 ~I89065 |
|||||
| 151,676 | 194,167 | ||||||
| CREDITORS | |||||||
| Amounts faiung due within |
one year | 11,130I | 12,9851 | ||||
| HET CURRENT | ASSETS | ~150546 | ~191 18Z | ||||
| TOTAL ASSET5 LE55 CURREHT IJABILITIES | 2,277,489 | 2,Z16,524 | |||||
| HET ASSETS | ~2277 489 | ~2216 524 | |||||
| FUHDS | |||||||
| Unrestricted | funds | ~2277 489 | ~2216 524 | ||||
| TOTAL FUNDS | ~2277 489 | ~ZI 6 524 | |||||
| The flnandat | statements | were approved | by | the Board of Tnetees and authorised | for Ime on 29~2022 and | ||
| were signed | on its behalf | by: |
| IHVESTMENT INCOME | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | |||||||||
| E | E | |||||||||
| Dividends from shares |
In | UK | listed | companies | 53,692 | 52,538 | ||||
| Interest on UK fixed interest |
securities | 5,019 | 4,128 | |||||||
| Deposit account interest | 3 | 19 | ||||||||
| ~58 714 | 56 685 | |||||||||
| TRUSTEES' REMUNERATION | AND | BENEFITS | ||||||||
| There were no trustees' | remuneration | or other benefits | for the year ended | 5 Apnl 2022 nor | for the year ended | |||||
| 5 April 2021. | ||||||||||
| Trustees' expenses | ||||||||||
| There were no trustees' | expenses | paid | for the year ended | 5 April 2022 nor | for the year ended | 5 April 2021. | ||||
| COMPARATIVES FOR |
THE STATEMENT | OF FINANCIAL | ACTIVITIES | |||||||
| Unrestricted | ||||||||||
| funds | ||||||||||
| E | ||||||||||
| INCOME AND ENDOWMENTS | FROM | |||||||||
| Donations and legacies |
141,969 | |||||||||
| Charitable activities |
||||||||||
| Charitable activities |
||||||||||
| Investment income |
~56 685 | |||||||||
| Total | 199,194 | |||||||||
| EXPENDITURE ON | ||||||||||
| Raising funds | 293 | |||||||||
| Charitable activities |
||||||||||
| Charitable activities |
181,279 | |||||||||
| Other | ~7752 | |||||||||
| Total | 189,324 | |||||||||
| Net gains/(lossesl on |
investments | ~374479 | ||||||||
| NET INCOME/(EXPENDITURE) | 384,349 | |||||||||
| RECONCILIATION OF |
FUNDS | |||||||||
| Total funds brought | forward | 1,832,175 | ||||||||
| TOTAL FUNDS CARRIED | FORWARD | ~2216 524 |
| TANGIBLE FIXED | ASSETS | ||||||
|---|---|---|---|---|---|---|---|
| Fixtures | |||||||
| Freehold | and | Motor | |||||
| property | fittings | vehicles | Totals | ||||
| E | 6 | E | E | ||||
| COST | |||||||
| At 6 April 2021 and 5 April | 2022 | ~485 078 | 204,286 | 6,315 | ~695 679 | ||
| DEPRECIATION | |||||||
| At 6 April 2021 Charge for year |
410,617 ~9702 |
204,286 | 6,315 | 621,218 ~9702 |
|||
| At 5 April 2022 | 420,319 | 204,286 | 6,315 | 630,920 | |||
| NET BOOK VALUE | |||||||
| At 5 April 2022 | ~64 759 | 64,759 | |||||
| At 5 April 2021 | ~74 461 | ~74 461 | |||||
| FIXED ASSET IHVESTMENTS | |||||||
| Listed | |||||||
| investments | |||||||
| E | |||||||
| MARKET VALUE | |||||||
| At 6 April 2021 Additions |
i,950,881 126,483 |
||||||
| Disposals Revaluations |
(86,916) ~71 736 |
||||||
| At 5 April 2022 | 2 062 184 | ||||||
| NET BOOK VALUE | |||||||
| At 5 April 2022 | 2,062,184 | ||||||
| At 5 April 2021 | ~1950881 | ||||||
| There were no investment | assets outside the | UK. | |||||
| Cost or valuation | at 5 April | 2022 is represented | by: | ||||
| Listed | |||||||
| investments | |||||||
| E | |||||||
| Valuation in2022 |
~2062 184 |
| 7. | DEBTORS: A | MOUNTS F |
ALLING DUE WITHIN ONE YEAR | |||
|---|---|---|---|---|---|---|
| 2022 | 2021 | |||||
| E | E | |||||
| Prepayments | ~4396 | ~5102 | ||||
| B. | CREDITORS: | AMOUNTS | FALLING DUE WITHIN ONE YEAR | |||
| 2022 | 2021 | |||||
| E | E | |||||
| Other creditors | ~1130 | ~2985 | ||||
| 9. | MOVEMENT | IN FUNDS | ||||
| Net | ||||||
| movement | At | |||||
| At 6.4.21 | in funds | 5.4.22 | ||||
| 6 | E | E | ||||
| Unrestricted | funds | |||||
| Generalfund | 2,216,524 | 60,965 | 2,277,489 | |||
| TOTAL FUNDS | 2,216,524 | 60,965 | 2,277,489 |
| Incomlrlg | Resources | Gains and | Movement | ||
|---|---|---|---|---|---|
| resources | expended | losses | in funds | ||
| E | C | E | E | ||
| Unrestricted | funds | ||||
| Generalfund | 172,191 | (182,963) | 71,736 | 60,965 | |
| TOTAL FUNDS | ~172 191 | ~182 963) | 71,736 | ~60 965 |
| Compar | atives | for movement in funds |
|||
|---|---|---|---|---|---|
| Net | |||||
| movement | At | ||||
| At. 6.4.20 | in funds | 5.4.21 | |||
| E | E | E | |||
| Unrestricted | funds | ||||
| General | fund | 1,832,175 | 3&4,349 | 2,216,524 | |
| TOTAL | FUNDS | ~1832,175 | ~384 349 | ~2216 524 |
| Comparative | net movement in fund |
s, included in the above are |
as follows: | ||
|---|---|---|---|---|---|
| Incoming | Resources | Gains and | Movement | ||
| resources | expended | losses | in funds | ||
| E | E | E | E | ||
| Unrestricted | funds | ||||
| Genera)fund | 199,194 | (189,324) | 374,479 | 384,349 | |
| TOTAL FUNDS | ~199 194 | ~189 324) | ~374 479 | ~384 349 |
| A current year | 12 months and prior year 1 |
2months combined position is as follo |
ws: | |
|---|---|---|---|---|
| Net | ||||
| movement | At | |||
| At 6ob20 | in funds | 5.4.22 | ||
| E | E | E | ||
| Unrestricted | funds | |||
| Generalfund | 1,832,175 | 445,314 | 2,227,489 | |
| TOTALFUNDS | ~1832 175 | ~445 314 | ~2,227 489 |
| are as follows | : | ||||
|---|---|---|---|---|---|
| Incoming | Resources | Gains and | Movement | ||
| resources | expended | losses | in funds | ||
| E | 6 | E | E | ||
| Unrestricted | funds | ||||
| General fund | 371,385 | (372,287) | 446,215 | 445,314 | |
| TOTAL FUNDS | ~371 385 | ~372 287) | ~446 215 | 445,314 |