| 31.12.22 | 31.12.21 | ||||
|---|---|---|---|---|---|
| Unrestricted | Total | ||||
| funds | funds | ||||
| Notes | f | f | |||
| INCOME AND ENDOWMENTS | FROM | ||||
| Investment income |
26,306 | 24,497 | |||
| EXPENDITURE ON | |||||
| Raising funds | 4,488 | 4,495 | |||
| Charitable activities |
|||||
| Grants to Church ofEngland | parishes | 12,000 | 15,000 | ||
| Other | 3,572 | 3,336 | |||
| Total | 20,060 | 22,833 | |||
| Net gains/(losses) on investments |
(6,682) | (1,131) | |||
| NET INCOME/(EXPENDITURE) Other recognised gains/(losses) |
(436) | 533 | |||
| Gains/(losses) on revaluation |
of fixed assets | (37,425) | 55,260 | ||
| Net movement in funds |
(37,861) | 55,793 | |||
| RECONCILIATION OF FUNDS |
|||||
| Total funds brought forward |
708,857 | 653,064 | |||
| TOTAL FUNDS CARRIED FORWARD | 670,996 | 708,857 |
| 31.12.22 | 31.12.21 | |||
|---|---|---|---|---|
| Unrestricted | Total | |||
| funds | funds | |||
| FIXEDASSETS | Notes | F | ||
| Investments | 629,914 | 884,565 | ||
| CURRENT ASSETS | ||||
| Debtors Cash at bank and |
in hand | 1,430 40,445 |
932 24,153 |
|
| 41,875 | 25,085 | |||
| CREDITORS | ||||
| Amounts falling due within one year |
(793) | (793) | ||
| NET CURRENT ASSETS | 41,082 | 24,292 | ||
| TOTAL ASSETS | LESS CURRENT LIABILITIES | 670,996 | 708,857 | |
| NET ASSETS | 670,996 | 708,857 | ||
| FUNDS | ||||
| Unrestricted funds |
670,996 | 708,857 | ||
| TOTAL FUNDS | 670,996 | 708,857 |
| RAISING FUNDS | |||||||
|---|---|---|---|---|---|---|---|
| Raising donations | and legacies | ||||||
| 31.12.22 | 31.12.21 | ||||||
| E | F. | ||||||
| Investment management |
costs | ||||||
| 31.12.22 | 31,12.21 | ||||||
| Porffolio management | E 4,488 |
4,495 | |||||
| Aggregate amounts |
4,488 | 4,495 | |||||
| GRANTS PAYABLE | |||||||
| 31.12.22 | 31.12.21 | ||||||
| Grants to Church of England | parishes | E 12,000 |
F 15,000 |
||||
| The total grants paid | to institutions | during | the year was as follows: | ||||
| 31.12.22 | 31.12.21 | ||||||
| Shrewsbury House Youth and Christ Church and Holy Trinity StJames In the City All Saints |
Community | Centre | E 3,000 8,000 |
f 1,000 2,000 4,000 |
|||
| St Gabriels | 3,600 | ||||||
| St Philemons | 3,000 | 2,400 2,000 |
|||||
| 12,000 | 15,000 |
| FIXEDASS | ET INVESTMENTS | |
|---|---|---|
| Listed | ||
| investments | ||
| E | ||
| MARKET VALUE | ||
| At 1 January | 2022 | 684,565 |
| Additions | 62,405 | |
| Disposals | (79,631) | |
| Revaluation | loss on fixed asset investments | (37,425) |
| At 31 December 2022 | 629,914 | |
| NET BOOK | VALUE | |
| At 31 December 2022 | 629,914 | |
| At 31 December 2021 | 684,565 |
| 2022 | 2021 | ||||
|---|---|---|---|---|---|
| F | |||||
| UK Investments | Income | 390,547 | 465,504 | ||
| Overseas | Investment | Income | 239,367 | 219,061 | |
| 629,914 | 684,565 |
| DEBT | ORS:AMOUNTS FALLING DUE WITHIN |
ONE YEAR | |
|---|---|---|---|
| 31.12.22 | 31.12.21 | ||
| E | f | ||
| Trade | debtors | 103 | |
| Other | debtors | 1,327 | 932 |
| 1,430 | 932 |
| . | CREDITOR | S: | AMOUNT | S | FALLING DUE | FALLING DUE | WITHIN ONE YEAR | |||
|---|---|---|---|---|---|---|---|---|---|---|
| 31.12.22 | 31.12,21 | |||||||||
| Accrued expenses | 793 | E 793 |
||||||||
| 9. | MOVEMENT | IN FUNDS | ||||||||
| Net | Transfers | |||||||||
| Unrestricted | funds | At 1.1.22 | movement in funds f |
between funds |
At 31.12.22 |
|||||
| General fund Revaluation |
Reserve | 565,529 143,328 |
(37,861) | 40,2'l3 (40,213) |
567,881 103,115 |
|||||
| 708,857 | (37,861) | 670,996 | ||||||||
| TOTAL FUNDS | 708,857 | (37,861) | 670,996 | |||||||
| Net movement | in funds, | included | in the above are as follows: | |||||||
| Incoming | Resources | Gains and | Movement | |||||||
| resources | expended | losses | in funds | |||||||
| Unrestricted | funds | E | ||||||||
| General fund |
26,306 | (20,060) | (44,107) | (37,861) | ||||||
| TOTAL FUNDS | 26,306 | (20,060) | (44,107) | (37,861) |
| Net | Transfers | ||||||
|---|---|---|---|---|---|---|---|
| Unrestricted | funds | At 1.1.21 | movement in funds f |
between funds f |
At 31.12.21 f |
||
| General fund Revaluation Reserve |
611,824 41,240 |
533 55,260 |
(46,828) 46,828 |
565,529 143,328 |
|||
| 653,064 | 55,793 | 708,857 | |||||
| TOTAL FUNDS | 653,064 | 55,793 | 708,857 | ||||
| Comparative | net movement | in funds, | included | in the above are as follows: | |||
| Incoming | Resources | Gains and | Movement | ||||
| resources | expended | losses | in funds | ||||
| Unrestricted | funds | F | F | ||||
| General fund Revaluation |
Reserve | 24,497 | (22,833) | (1,131) 55,260 |
533 55,260 |
||
| 24,497 | (22,833) | 54,129 | 55,793 | ||||
| TOTAL FUNDS | 24,497 | (22,833) | 54,129 | 55,793 |