OpenCharities

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

2024-12-31-accounts

CHARITY FUND 1961 (STATIONERS’ AND NEWSPAPER MAKERS’ COMPANY)

ANNUAL REPORT AND FINANCIAL STATEMENTS

FOR THE YEAR ENDED 31 DECEMBER 2024

Charity Number: 233251

CHARITY FUND 1961 STATIONERS’ AND NEWSPAPER MAKERS’ COMPANY

TRUSTEES’ ANNUAL REPORT AND FINANCIAL STATEMENTS

YEAR ENDED 31 DECEMBER 2024

CONTENTS Page
Reports
Reference and administrative details 1
Trustees’ report 3
Independent examiner’s report 6
Financial statements
Statement of financial activities 7
Balance sheet 8
Principal accounting policies 9
Notes to the financial statements 11

CHARITY FUND 1961 STATIONERS’ AND NEWSPAPER MAKERS’ COMPANY

TRUSTEES’ ANNUAL REPORT AND FINANCIAL STATEMENTS

YEAR ENDED 31 DECEMBER 2024

REFERENCE AND ADMINISTRATIVE DETAILS

Governing instrument Stationers’ and Newspaper Makers’ Act 1961
Trustees Mr T Hempenstall – resigned 4 July 2023
Mrs H M K Esmonde
Mr N W Steidl
Mr D I Allan
Mr R M Flather
Mr T J Fenwick
Mr M W L Randall
Professor T J Connell – resigned 2 July 2024
Mrs S M J Pandit
Mr P Wilson
Mr M J James
Mr A G Mash
Ms M R Sleight
Mr O E Gadsby
Mr N Mockett
Mr I G H Leggett
Ms C A Tullo
Mr G J Heanue
Mr D Wills
Mr J I Drori
Mrs J L Jones
Mr J T Levänen
Mrs G R Allinson
Mr D N Brealey
Mr A J Scrimgeour
Professor LS Drew
Ms B Pellant
Mr R W Knowles
Mr C R Smith
Mr D P Bateman – appointed 23 July 2024
Principal office Stationers' Hall
Ave Maria Lane
London
EC4M 7DD
Charity registration number 233251

1

CHARITY FUND 1961 STATIONERS’ AND NEWSPAPER MAKERS’ COMPANY

TRUSTEES’ ANNUAL REPORT AND FINANCIAL STATEMENTS

YEAR ENDED 31 DECEMBER 2024

Independent Examiner Andrew Broome
Haysmac LLP
10 Queen Street Place
London
EC4R 1AG
Bankers The Royal Bank of Scotland
280 Bishopsgate
London
EC2M 4RB
Investment managers Rathbones
8 Finsbury Circus
London
EC2M 7AZ

2

CHARITY FUND 1961 STATIONERS’ AND NEWSPAPER MAKERS’ COMPANY

TRUSTEES’ ANNUAL REPORT AND FINANCIAL STATEMENTS

YEAR ENDED 31 DECEMBER 2024

The trustees present their statutory report together with the financial statements of Charity Fund 1961 (Stationers’ and Newspaper Makers’ Company) for the year ended 31 December 2024.

The financial statements have been prepared in accordance with the accounting policies set out on page 9 of the attached financial statements and comply with the Charity’s governing instrument, applicable laws and the requirements of the Statement of Recommended Practice on “Accounting and Reporting by Charities” (Charities SORP (FRS102), second edition updated October 2019).

Structure, governance and management

The charity is governed by The Stationers’ and Newspaper Makers’ Company Act 1961 and is registered with the Charity Commission under charity number 233251. It is also known by the name The Stationers’ Community Fund.

Key Management Personnel

The charity is administered by its connected charity, The Stationers’ Foundation, and a charge of £751 (2023 - £609) is made for these services. There were no employees during the year. No Trustees received remuneration or expenses from the charity.

Trustees

The trustees are the members, for the time being, of the Court of The Worshipful Company of Stationers and Newspaper Makers.

The trustees are set out on page 1.

Objectives and activities

The Charity may apply its income to or for any charitable institution or purpose.

The Charity meets its objectives by applying its income to:

Grant-making policy

The trustees determine annually, on receipt of the financial statements, the level of individual grants in accordance with the objectives of Charity Fund 1961.

Public benefit

The trustees have considered the Charity Commission’s general guidance on public benefit when reviewing the Charity’s aims and objectives and in determining its grant-making policy. The trustees consider that all of the aims and objectives detailed in this report are there in order to benefit the public and that they have complied with the duty in section 17 of the Charities Act 2011 to have due regard to the public benefit guidance published by the Charity Commission.

Achievements and performance

During the year a total of £19,486 (2023 – £14,595) was distributed in varying amounts to 14 recipients (2023 - 15) as shown in note 3.

3

CHARITY FUND 1961 STATIONERS’ AND NEWSPAPER MAKERS’ COMPANY

TRUSTEES’ ANNUAL REPORT AND FINANCIAL STATEMENTS

YEAR ENDED 31 DECEMBER 2024

Achievements and performance (continued)

2024 was a better year for investment performance, with unrealised gains of £35,238 (2023: £11,886 gain).

The Charity’s investment portfolio, managed by Rathbones, returned 9.0% (2023 full year: 4.9%) net of all costs. This was behind the Charity Total Return Strategy benchmark of 10.1% but ahead of the long term target of CPI +3% per annum, which was 5.7%. Longer term performance remains strong .

Total investment income received in the period amounts to £15,063 (2023 - £14,830).

The trustees are satisfied with the performance of the investments and remain satisfied that their investment objectives are being met.

Financial review

A summary of the results for the year can be found on page 7. Net surplus for the year was £41,363 (2023 – £17,664).

Investment policy

The management of the Charity’s investment funds is delegated to professional investment advisers, Rathbones.

The trustees aim to achieve a balance between income and capital growth by regularly reviewing the investments held.

The trustees set the investment policy and the investment advisers make any investment selection within that policy.

Reserves policy

The Charity’s policy is to maintain or enhance in real terms the value of the Endowment over the long term. In 2021, the Trustees agreed to adopt a total return approach when determining potential distributions of the Permanently Endowed Funds. The Trustees approved the transfer of £4,500 (2023 - £4,500), in addition to the listed investment income of £14,070 (2023- £14,196), from the Unapplied Total Return to Unrestricted Funds. This total return approach helps to smooth out the market fluctuations.

The balance sheet shows total funds of £602,941 (2023 - £561,578) of which £550,697 (2023 - £521,112) are permanent endowment funds, leaving £52,244 (2023 - £40,446) in unrestricted funds.

The trustees’ policy is to retain unrestricted reserves (free reserves) equivalent to the current year’s unrestricted income plus the following year’s budgeted governance costs. The current level of the unrestricted reserves meets this policy.

Trustees are content that other systems are in place to mitigate general business and operational risk. The trustees do not believe that there are any other areas of significant risk.

4

CHARITY FUND 1961 STATIONERS’ AND NEWSPAPER MAKERS’ COMPANY

TRUSTEES’ ANNUAL REPORT AND FINANCIAL STATEMENTS

YEAR ENDED 31 DECEMBER 2024

Risk management

The trustees have examined the major strategic, business and operational risks which the Charity faces. The most significant risk is associated with the Charity’s investment portfolio. Whilst, the Charity has taken a conservative approach on its investments to mitigate risk as far as possible an element of risk remains not least with regard to the ongoing global economic uncertainties.

Trustees are content that other systems are in place to mitigate general business and operational risk. The trustees do not believe that there are any other areas of significant risk.

Trustees’ responsibilities

The trustees are responsible for preparing the trustees’ report and financial statements in accordance with applicable law and United Kingdom Accounting Standards (United Kingdom Generally Accepted Accounting Practice).

The law applicable to charities in England and Wales requires the trustees to prepare financial statements for each financial year which give a true and fair view of the state of affairs of the Charity and of the incoming resources and application of resources of the Charity for that period. In preparing these financial statements, the trustees are required to:

The trustees are responsible for keeping proper accounting records that are sufficient to show and explain the Charity’s transactions and disclose with reasonable accuracy at any time the financial position of the Charity and enable them to ensure that the financial statements comply with the Charities Act 2011, the Charity (Accounts and Reports) Regulations 2008 and the provisions of The Stationers’ and Newspaper Makers’ Act 1961. They are also responsible for safeguarding the assets of the Charity and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.

Approved on 01 May 2024 and signed on behalf of the trustees

……………………………….

D N Brealey, Trustee

5

CHARITY FUND 1961 STATIONERS’ AND NEWSPAPER MAKERS’ COMPANY

INDEPENDENT EXAMINER’S REPORT TO THE TRUSTEES

YEAR ENDED 31 DECEMBER 2024

I report on the financial statements of Charity Fund 1961 (Stationers’ and Newspaper Makers’ Company) for the year ended 31 December 2024, which are set out on pages 7 to 15.

Respective responsibilities of trustees and examiner

The trustees are responsible for the preparation of the financial statements. The trustees consider that an audit is not required for this year under section 144(2) of the Charities Act 2011 (the 2011 Act) and that an independent examination is needed.

It is my responsibility to:

Basis of independent examiner’s report

My examination was carried out in accordance with the general Directions given by the Charity Commission. An examination includes a review of the accounting records kept by the Charity and a comparison of the financial statements presented with those records. It also includes consideration of any unusual items or disclosures in the financial statements, and seeking explanations from you as trustees concerning any such matters. The procedures undertaken do not provide all the evidence that would be required in an audit, and consequently no opinion is given as to whether the financial statements present a ‘true and fair view’ and the report is limited to those matters set out in the statement below.

Independent examiner’s statements

In connection with my examination, no matter has come to my attention:

have not been met; or

Andrew Broome ACA On behalf of Haysmac LLP Chartered Accountants 10 Queen Street Place London EC4R 1AG

6

CHARITY FUND 1961 STATIONERS’ AND NEWSPAPER MAKERS’ COMPANY

STATEMENT OF FINANCIAL ACTIVTIES

YEAR ENDED 31 DECEMBER 2024

Unrestricted Permanent Total funds Total funds
Endowment
Funds Funds 2024 2023
Note £ £ £ £
Income and expenditure
Income and Endowments from
Donations and legacies 1 14,402 - 14,402 9,052
Investments 2 993 14,070 15,063 14,830
Other Income 8 18,570 (18,570) - -
------------------ ------------------ ------------------ ------------------
Total income 33,965 (4,500) 29,465 23,882
------------------ ------------------ ------------------ ------------------
Expenditure on:
Raising funds
Investment management fees - 1,153 1,153 1,050
Charitable activities
Grants & related costs 3 22,187 - 22,187 17,054
------------------ ------------------ ------------------ ------------------
Total expenditure 22,187 1,153 23,340 18,104
------------------ ------------------ ------------------ ------------------
NET INCOMING RESOURCES FOR THE 11,778 (5,653) 6,125 5,778
YEAR BEFORE INVESTMENT GAINS
Net investment gains/(losses) 4 - 35,238 35,238 11,886
Net income/(expenditure) for the 11,778 29,585 41,363 17,664
year, including capital gains
Fund balances brought forward 40,466 521,112 561,578 543,914
at 1 January
------------------ ------------------ ------------------ ------------------
FUND BALANCES CARRIED
FORWARD AT 31 DECEMBER 52,244 550,697 602,941 561,578
======== ======== ======== ========

The statement of financial activities includes all gains and losses recognised in the year.

All of the charity’s activities derived from continuing operations during the above two financial years.

The notes on pages 9 to 15 form part of the financial statements. The split of the 2023 figures between funds is shown in note 11.

7

CHARITY FUND 1961 STATIONERS’ AND NEWSPAPER MAKERS’ COMPANY

BALANCE SHEET

YEAR ENDED 31 DECEMBER 2024

2024 2023
Note £ £ £ £
Fixed assets
Investments 4 590,413 541,427
Current assets
Debtors 5 1,734 1,439
Cash at bank and in hand 16,128 26,614
------------------- -------------------
17,862 28,053
Creditors:amounts falling due 6 (5,334) (7,902)
within one year ------------------- -------------------
Net current assets 12,528 20,151
------------------- -------------------
Total net assets 602,941 561,578
========= =========
The funds of the charity
Permanent endowment funds 7,8 550,697 521,112
Unrestricted funds 52,244 40,466
------------------ ------------------
Total funds 602,941 561,578
========= =========

The notes on pages 9 to 15 form part of the financial statements.

These financial statements were approved and authorised for issue on 01 May 2025 and signed on their behalf by

……………………………….

D N Brealey, Trustee

8

CHARITY FUND 1961 STATIONERS’ AND NEWSPAPER MAKERS’ COMPANY

PRINCIPAL ACCOUNTING POLICIES

YEAR ENDED 31 DECEMBER 2024

Basis of accounting

The financial statements have been prepared under the historical cost convention with items initially recognised at cost or transaction value unless otherwise stated in the relevant accounting policy note(s).

The financial statements have been prepared in accordance with Accounting and Reporting by Charities: Statement of Recommended Practice applicable to charities preparing their accounts in accordance with the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) (‘Charities SORP FRS 102, second edition issued in 2019’), the Financial Reporting Standard applicable in the UK and Republic of Ireland (FRS 102) and the Charities Act 2011.

The charity constitutes a public benefit entity as defined by FRS 102.

The accounts are presented in sterling and are rounded to the nearest pound.

Critical accounting estimates and areas of judgement

Preparation of the financial statements may require the trustees to make significant judgements and estimates. However, there were no material matters relating to the current or prior years where such judgements or estimates were required.

Going concern

The trustees have assessed whether the use of the going concern assumption is appropriate in preparing these financial statements. The trustees have made this assessment in respect to a period of one year from the date of approval of these financial statements.

This is because as a grant making charity with no long-term commitments, future expenditure can be adjusted with changes income.

Income

Income is recognised in the period in which the charity has entitlement to the income, the amount of income can be measured reliably and it is probable that the income will be received.

Donations are recognised when the charity has confirmation of both the amount and settlement date.

Legacies are included in the statement of financial activities when the charity is entitled to the legacy, the executors have established that there are sufficient surplus assets in the estate to pay the legacy, and any conditions attached to the legacy are within the control of the charity.

Dividends are recognised once the dividend has been declared and notification has been received of the dividend due.

Interest on funds held on deposit is included when receivable and the amount can be measured reliably by the charity; this is normally upon notification of the interest paid or payable by the bank.

Expenditure

Liabilities are recognised as expenditure as soon as there is a legal or constructive obligation committing the charity to make a payment to a third party, it is probable that a transfer of economic benefits will be required in settlement and the amount of the obligation can be measured reliably.

9

CHARITY FUND 1961 STATIONERS’ AND NEWSPAPER MAKERS’ COMPANY

PRINCIPAL ACCOUNTING POLICIES

YEAR ENDED 31 DECEMBER 2024

Expenditure (continued)

All expenditure is accounted for on an accruals basis. Expenditure comprises direct costs and support costs. All expenses, including support costs, are allocated or apportioned to the applicable expenditure headings. The classification between activities is as follows:

Grants payable are included in the statement of financial activities when approved and when the intended recipient has either received the funds or been informed of the decision to make the grant and has satisfied all performance conditions. Grants approved but not paid at the end of the financial year are accrued. Grants where the beneficiary has not been informed or has to fulfil performance conditions before the grant is released are not accrued for but are disclosed as financial commitments if applicable. Support costs and governance costs are allocated to expenditure headings in proportion to direct expenditure.

Investments

Investments are disclosed at their market value at the balance sheet date. Realised and unrealised gains or losses are included in the statement of financial activities.

Debtors

Debtors are recognised at the settlement amount, less any provision for non-recoverability. Prepayments are valued at the amount prepaid.

Cash at bank and in hand

Cash at bank and in hand represents such accounts and instruments that are available on demand or have a maturity of less than three months from the date of acquisition. Deposits for more than three months but less than one year have been disclosed as short-term deposits. Cash placed on deposit for more than one year is disclosed as a fixed asset investment.

Creditors and provisions

Creditors and provisions are recognised when there is an obligation at the balance sheet date as a result of a past event, it is probable that a transfer of economic benefit will be required in settlement, and the amount of the settlement can be estimated reliably. Creditors and provisions are recognised at the amount the charity anticipates it will pay to settle the debt.

Fund accounting

Permanent endowment funds comprise monies of which the original gift element must be held indefinitely as capital. The Trustees adopted a Total Return policy from 1 January 2021 in respect of the maintenance of the endowment which allows for amounts up to the unapplied total return above cumulative inflation to be expended.

Unrestricted funds represent those monies which are freely available for application towards achieving any charitable purpose that falls within the Charity’s objects.

10

CHARITY FUND 1961 STATIONERS’ AND NEWSPAPER MAKERS’ COMPANY

NOTES TO THE FINANCIAL STATEMENTS

YEAR ENDED 31 DECEMBER 2024

1. DONATIONS AND LEGACIES
2024 2023
£ £
Donations and gifts 14,402 9,052
Other income - -
------------------- -------------------
14,402 9,052
========= =========
2. INCOME FROM INVESTMENTS
2024 2023
£ £
Income from listed investments 14,070 14,196
Interest received 993 634
------------------- -------------------
15,063 14,830
========= =========
3. GRANTS & RELATED COSTS
2024 2023
£ £
Royal Marines 6,500 4,271
City Harvest 2,000 1,000
Churchill Lines Foundation 2,000 -
The Stationers’ Company 2,000 -
Lord Mayor’s Appeal 1,500 3,000
St Pauls Cathedral 1,000 1,500
St Bride’s Church 1,000 1,000
Bound By Veterans 1,000 -
St Pauls Garden of Remembrance 853 -
St Brides Foundation 700 700
The Sheriffs’ & Recorder’s fund 350 350
Musicians’ Benevolent Fund 250 250
Royal Marine Cadets – Kingston District 233 50
St Mary Hendon PCC 100 100
Macmillan Cancer Support - 1,000
Frogmore Papermill - 500
University of Greenwich – Sancho Memorial statue - 500
The Society of Bookbinders - 250
Art and Christianity - 124
-------------------- --------------------
Total grants 19,486 14,595
Independent examiner’s fee 1,800 1,700
Other costs 901 759
-------------------- --------------------
22,187 17,054
======== ========

11

CHARITY FUND 1961 STATIONERS’ AND NEWSPAPER MAKERS’ COMPANY

NOTES TO THE FINANCIAL STATEMENTS

YEAR ENDED 31 DECEMBER 2024

4. INVESTMENTS

2024 2023
£ £
Opening market value 516,264 504,378
Additions - -
Disposal proceeds - -
Net gains/(losses) 35,238 11,886
-------------------- --------------------
Closing market value 551,503 516,264
Cash held in investment managers 38,910 25,163
-------------------- --------------------
590,413 541,427
-------------------- --------------------
Historical cost as at period end 423,222 448,383
======== ========
5. DEBTORS
2024 2023
£ £
Tax recoverable under Gift Aid 1,734 1,439
The Stationers’ Foundation - -
-------------------- --------------------
1,734 1,439
======= =======
6. CREDITORS
2024 2023
£ £
The Stationers’ Foundation 2,380 5,853
The Worshipful Company of Stationers and Newspaper Makers 864 78
Accruals 2,090 1,971
-------------------- --------------------
5,334 7,902
======== ========

12

CHARITY FUND 1961 STATIONERS’ AND NEWSPAPER MAKERS’ COMPANY

NOTES TO THE FINANCIAL STATEMENTS

YEAR ENDED 31 DECEMBER 2024

7. PERMANENT ENDOWMENT FUNDS

At 1 January Income Expenditure Gains and losses At 31 December
£ £ £ £ £
2024
Stationers’ fund 521,112 (4,500) (1,153) 35,238 550,697
========== ========= ========= ========== ==========
2023
Stationers’ fund 514,776 (4,500) (1,050) 11,886 521,112
========= ========= ========= ========== ==========

Stationers’ fund

The Stationers’ fund comprises an original amount of £25,000 received under the terms of the Stationers’ and Newspaper Makers’ Company Act 1961 which established the Charity. A further £100,000 was transferred to the Fund in 1977 and additional further funds of £112,212 were raised by the Worshipful Company of Stationers and Newspaper Makers as a result of a joint appeal with the Worshipful Company of Stationers and Newspaper Makers Welfare Fund as part of the 600[th] anniversary of The Worshipful Company of Stationers and Newspaper Makers.

8. TOTAL RETURN

The Trustees adopted a total return basis for maintaining the endowment with effect from 1 January 2021. As at 1 January 2024 the gift element of the total return was determined at a value of £535,989 (2023- £499,506) on the following basis: £332,315 was the value of the Permanent Endowment at 1 October 2007. This value had CPI applied to then arrive at a revised value of £549,550 (2023 - £535,989) at 31 December 2024. This then gave rise to a value of £(8,541) (2023 - £15,270) as the opening unapplied total return to maintain the real value of the preserved endowment. Under the total return approach, a value of up to the value of the total return may be applied to fund the net expenditure of the charity. The movements are set out in the following table:

Trust for Unapplied 2024 Total 2023 Total
Investment Return Endowment endowment
£ £ £ £
At 1 January 2024:
Gift component 535,989 - 535,989 499,506
Unapplied total return - (14,877) (14,877) 15,270
------------------ ---------------- ----------------- -----------------
Total endowment brought forward 535,989 (14,877) 521,112 514,776
Movement in the reporting period:
Investment return – net income - 14,070 14,070 14,196
Investment return: net gains/(losses) 13,561 21,677 35,238 11,886
Less: Investment management costs - (1,153) (1,153) (1,050)
------------------ ------------------- --------------- ---------------
Total for the period 13,561 34,594 48,155 25,033
Unapplied total return allocated to income - (18,570) (18,570) (18,686)
------------------- ------------------- ----------------- -----------------
Net movements in reporting period 13,561 16,024 29,585 6,337
At 31 December 2024:
Gift component 549,550 - 549,550 535,989
Unapplied total return - 1,147 1,147 (14,877)
------------------ ------------------- ----------------- -----------------
Total endowment 549,550 1,147 550,697 521,112
========= ========== ======== ========

13

CHARITY FUND 1961 STATIONERS’ AND NEWSPAPER MAKERS’ COMPANY

NOTES TO THE FINANCIAL STATEMENTS

YEAR ENDED 31 DECEMBER 2024

9. ANALYSIS OF NET ASSETS BETWEEN FUNDS

The net assets of the Charity are analysed as follows:

Endowment Unrestricted Total
funds funds
£ £ £
31 December 2024
Investments 550,988 39,425 590,413
Current assets - 17,862 17,862
Current liabilities (290) (5,043) (5,334)
------------------- ----------------- -----------------
550,697 52,244 602,941
========= ======== ========
31 December 2023
Investments 521,383 20,044 541,427
Current assets - 28,053 28,053
Current liabilities (271) (7,631) (7,902)
------------------- ----------------- -----------------
521,112 40,466 561,578
========= ======== ========

10. RELATED PARTIES AND CONNECTED CHARITIES

The Stationers’ Foundation (registered charity no. 1120963/1198494) is a connected charity as its trustees are appointed by the Court of Assistants of the Worshipful Company of Stationers and Newspaper Makers, who are the trustees of Charity Fund 1961 (Stationers’ and Newspaper Makers’ Company). The charity is administered by The Stationers’ Foundation .

During the year, the Charity made a grant to The Stationers’ Foundation of £0 (2023 - £0). The Stationers’ Foundation charged £751 (2023 - £609) for administration of the charity.

During the year, the Charity made a grant to Stationers’ Hall Charity of £nil (2023 - £20,000).

During the year, the Charity made a grant to The Stationers’ Company of £2,000 (2023 £nil).

The amounts due to The Stationers’ Foundation and the Worshipful Company of Stationers and Newspaper Makers at 31 December 2023 are shown in note 6. The amount due from The Stationers’ Foundation and the Worshipful Company of Stationers and Newspaper Makers at 31 December 2024 are shown in note 5.

The Charity has purchased insurance to protect the Charity from any loss arising from the neglect or defaults of its trustees, employees and agents and to indemnify the trustees or other officers against the consequences of any neglect or default on their part.

There were no other related party disclosures requiring disclosure in the accounts.

14

CHARITY FUND 1961 STATIONERS’ AND NEWSPAPER MAKERS’ COMPANY

NOTES TO THE FINANCIAL STATEMENTS

YEAR ENDED 31 DECEMBER 2024

11. 2023 SOFA SHOWING SPLIT BETWEEN FUNDS

Unrestricted Permanent Total funds
Endowment
Funds Funds 2023
Note £ £ £
Income and expenditure
Income and Endowments from
Donations and legacies 1 9,052 - 9,052
Investments 2 634 14,196 14,830
Other Income 8 18,696 (18,686) -
------------------ ------------------ ------------------
Total income 28,382 (4,500) 23,882
------------------ ------------------ ------------------
Expenditure on:
Raising funds
Investment management fees - 1,050 1,050
Charitable activities
Grants & related costs 3 17,054 - 17,054
------------------ ------------------ ------------------
Total expenditure 17,054 1,050 18,104
------------------ ------------------ ------------------
NET EXPENDITURE FOR THE
YEAR BEFORE INVESTMENT 11,328 (5,550) 5,778
GAINS
Net investment gains 4 - 11,886 11,886
Net (expenditure)/ income for 11,328 6,336 17,664
the year, including capital gains
Fund balances bought forward 29,138 514,776 543,914
at 1 January
------------------ ------------------ ------------------
FUND BALANCES CARRIED
FORWARD AT 31 DECEMBER 40,466 521,112 561,578
======== ======== ========

15