| 2023 | 2022 | |||||
|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | |||
| Notes | fund f |
funds | funds f |
fundsf | ||
| INCOME AND ENDOWMENTS FROM | ||||||
| Donadons and legacies |
2 | 243 t/64 | 32,570 | 276+34 | 276,705 | |
| Pundraising events Investment incmne |
3 4 |
260 ~4429 |
34,305 | 34+65 ~4429 |
144,987 ~4268 |
|
| Total | ~248653 | ~66875 | ~315 52$ | 425,960 | ||
| EXPENDITURE | ON | |||||
| Raising funds | 5,786 | 44,595 | 50381 | 70,053 | ||
| Charitable activities |
||||||
| Masonic | 500 | 500 | 267,138 | |||
| Locnl non-mamnic | 71,597 | 27,500 | 99,097 | 103,617 | ||
| Emergency grants Teddies for loving |
care support | 2,050 ~1949 |
~5000 | 2,050 ~6949 |
2,343 | |
| Total | 81,882 | ~77095 | ~158977 | 443,151 | ||
| Net gains/(losses) | on investments | 15 01 | 15 01 | ~3,442) | ||
| NET BiICOME/(EXPENDITURE) | 151,470 | (Igi220) | 141,250 | (20.633) | ||
| RECONCILIA1ION OFFUNDS | ||||||
| Total funds bmught forward |
17$,226 | 10,699 | 188,925 | 209,558 | ||
| TOTAL FUNDS | CARRIED FORWARD | ~329 696 | 479 | ~330175 | 188.925 |
| 2023 | 2022 | ||||
|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | ||
| Notes | fund f |
funds | funds f |
fundsf | |
| FIXEDASSETS | |||||
| Tangible assets | 13 | 216 | 216 | 254 | |
| lnvesanents | 14 | ~168 3 |
~168403 | ~181031 | |
| 168/19 | 168,619 | 181,285 | |||
| CURRENT ASSETS | |||||
| Debtors | 15 | 7' 10 | 71410 | 330 | |
| Cash atbeni& and in hand | ~166 05 | ~5479 | 172,084 | ~44261 | |
| 174,015 | 5,479 | 1791494 | 44,591 | ||
| CREDITORS | |||||
| Amounts falling due within one year |
16 | (th030) | (8,030) | (32,323) | |
| NET CURRENT ASSETS | 165 85 | ~79 | ~171464 | ~12268 | |
| TOTAL ASSETSLESSCURRENT | |||||
| LIABILITIES | 334,604 | 5,479 | 340,083 | 193,553 | |
| PROVISIONS FORLIABILITIES | 17 | (4,908) | (5,000) | (9,908) | (4,628) |
| NET ASSETS | ~329696 | 479 | ~330175 | ~188925 | |
| FUNDS | 18 | ||||
| Umestricted funds |
329,696 | 178326 | |||
| Resuicted funds | 479 | 10699 | |||
| TOTAL FUNDS | ~330 175 | 188,925 |
| DONA11O | NS AND LEG | ACIES | ||
|---|---|---|---|---|
| 2023f | 2022 | |||
| Donations | and fundraising | income | 41,836 | 81,438 |
| Gift aid | 12,543 | 188 | ||
| Legacies Subscriptions |
263,261 ~58 894 |
~117,2 %0818 |
||
| ~276 534 | 276,705 | |||
| FIINDRAISING EVENTS | ||||
| 2023 | 2022f | |||
| Sales ofFesgval Merchandise Sportmaa's and festival dinner |
260 ~34 305 |
4,683 140,304 |
||
| ~34 565 | ~144987 |
| 4. | INVESTMENT INCOME | INVESTMENT INCOME | INVESTMENT INCOME | |||
|---|---|---|---|---|---|---|
| 2023 | 2022 | |||||
| 8 | ||||||
| Dividends | and interest from listed securities | 4,072 | 4,263 | |||
| Deposit account interest | 357 | 5 | ||||
| 4429 | 4,268 | |||||
| 5, | RAISING | FUNDS | ||||
| Raising donations and legades | 2023 | 2022 | ||||
| 8 | ||||||
| Staffcosts | 2,049 | 2,550 | ||||
| Sundries | 2827 | 1,936 | ||||
| Doprooiation | 11 | 16 | ||||
| 4,387 | 4,502 | |||||
| Fundraising | nativities | 2023f | 2022 | |||
| Pundrsising | costs | ~44 595 | 63,969 | |||
| Investment | management | costs | ||||
| 2023 | 2022 | |||||
| 8 | ||||||
| Portfolio management | ~1399 | 1,582 | ||||
| Aggregate | amounts | ~50 381 | 70,053 |
| 6. | CHARITABLE ACTIVITIES COSTS | CHARITABLE ACTIVITIES COSTS | ||||
|---|---|---|---|---|---|---|
| Grant | ||||||
| funding of | ||||||
| Direct | activities | Support | ||||
| Cosu (see | (see note | casts (see | ||||
| note 7) | 8) | note 9) | Totals | |||
| 5 | 5 | |||||
| Masonic | 500 | 500 | ||||
| Local non-masonic | 84,786 | 14,311 | 99,097 | |||
| Emergeacy grants Teddies for loving care support |
~1949 | 2,050 5,000 |
2,050 ~6949 |
|||
| 1,949 | ~92 336 | 14 11 | ~108 96 | |||
| 7. | DIRECTCOSTSOFCHARITABLE ACTIVITIES | |||||
| '2073 | 7.022 | |||||
| 5 | ||||||
| Teddies for care support | 1,949 | 2,343 | ||||
| 8. | GRANTS PAYABLE | |||||
| 2023 | 2022 | |||||
| 5 | ||||||
| Masonic | 500 | 267,138 | ||||
| Losel non-masonic | 841786 | 89,552 | ||||
| Emergency grants Teddies for loving care support |
2,050 5,000 |
|||||
| 356,690 | ||||||
| The total grants paid to institutions | during the | year was as follows; | 2023 | 2022 | ||
| 5 | ||||||
| Masonic Grant | 500 | 267,138 | ||||
| Non Masonic Grant Grants for individuals |
89,786 ~2050 |
89.552 | ||||
| ~92 336 | 356,690 |
| SUPPORT | COSTS | ||||
|---|---|---|---|---|---|
| Governance | |||||
| OtherI | costs | Totals | |||
| Local non-masouic | ~10 37 | ~4074 | ~1 14311 |
||
| Support costs, included | in tbe above, are as follows: | 2023 | 2022 | ||
| Local | Total | ||||
| non-masonic | activities | ||||
| 0 | I | ||||
| Wages Sundries |
4,780 5,430 |
5,950 4,517 |
|||
| Depreciation Independent |
oftangible examiners |
fixed assets remuneration |
27 ~4074 |
37 ~361 |
|
| 14311 | 14,065 |
| STAFFCOSTS | ||||
|---|---|---|---|---|
| 2023 | 2022 | |||
| Wages and salaries | ~829 | ~800 | ||
| ~6829 | ~8500 | |||
| The average monthly | number ofemployees | during tbe year was as follows: | ||
| Employees | 2023I | 2022 I |
| 12. | COMPARATIVES FORTHE STATEMENT OFFINANCIAL ACTIVITIES | COMPARATIVES FORTHE STATEMENT OFFINANCIAL ACTIVITIES | COMPARATIVES FORTHE STATEMENT OFFINANCIAL ACTIVITIES | -31MAY 2022 | |
|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | |||
| fund | funds | funds | |||
| E | |||||
| INCOME AND ENDOWMENTS FROM | |||||
| Donations and legacies |
193,225 | 83,480 | 276,705 | ||
| Fundraising events Investment income |
4368 | 144.987 | 144,987 ~4268 |
||
| Total | 197,493 | 228,467 | 425,960 | ||
| EXPENDITURE ON | |||||
| Raising funds | 22,178 | 47,875 | 70,053 | ||
| Charitable activities |
|||||
| Masonic, | 84,160 | 182„tr/8 | 26/,138 | ||
| Local non-masonic Teddies for loving care |
support | 103,617 ~2343 |
103,617 ~2343 |
||
| Total | ~212298 | ~230853 | ~443 151 | ||
| Net gains/(losses) on investments |
3442 | 3442 | |||
| NET INCOME/(EXPENDITURE) | (18,247) | (2386) | (20.633) | ||
| RECONCILIATION | OFFUNDS | ||||
| Total funds brought forward | 196,473 | 13,085 | 209458 | ||
| TOTAL FUNDS CARRIED FORWARD | ~178 226 | 10,699 | ~188 925 |
| 13, | TANGIBLE IIIXEDASSETS | TANGIBLE IIIXEDASSETS | ||||
|---|---|---|---|---|---|---|
| Fixtures | ||||||
| and | Computer | |||||
| fittings | equipment f |
Totan f |
||||
| COST | ||||||
| At 1June 2022 and 31May 2023 | 673 | ~6031 | ~6704 | |||
| DEPRECIATION | ||||||
| At IJune 2022 | 419 | 6,031 | 6,450 | |||
| Charge foryear | 38 | 38 | ||||
| At 31May 2023 | 457 | ~6031 | 6 | 88 | ||
| NET BOOKVALUE | ||||||
| At 31May 2023 | 216 | 216 | ||||
| At 31May 2022 | 254 | 254 | ||||
| 14. | FIXEDASSETINVESTMENTS | |||||
| Cash and | ||||||
| Listed | settlements | |||||
| investments | pending | Totals | ||||
| MARKET VALUE | ||||||
| At I Juae 2022 | 18IP31 | 181,031 | ||||
| Additions | 24+48 | 24,448 | ||||
| Disposals Reclassificstion to cash |
(18Q15) (18,716) |
18,716 | (ISP15) | |||
| Net investment gains Movement in investment |
cash | O5Q00) | ~361 | (15P00) ~3461) |
||
| At 31May 2023 | 153,148 | ~15255 | ~168 | 403 | ||
| NETBOOKVALUE | ||||||
| At 31May 2023 | ~153148 | 15455 | ~168 | 03 | ||
| At 31May 2022 | ~$ 181031 | ~181 | 031 |
| 15. | DEBTORS:AMOUNTS FALLING DUE WITHIN ONE YEAR | |||
|---|---|---|---|---|
| 2023 | 2022 f |
|||
| Other debtors | 7,080 | |||
| Prepayments and accrued income |
330 | 330 | ||
| ~7410 | 330 | |||
| 16. | CREDITORS: AMOUNTS FALLING DUE WITHIN ONE YEAR | |||
| 2023 | 2022 | |||
| f. | ||||
| Trade creditors | 4,250 | 3,856 | ||
| Other creditors | ~3780 | ~28 467 | ||
| ~8030 | 32,323 | |||
| 17. | PROVISIONS FORLIABILITIES | |||
| 2023 f |
2022 | |||
| Provisions | 9,908 | 4,628 | ||
| 18. | MOVEMENT IN FUNDS | |||
| Net | ||||
| movement | At | |||
| At 1.6.22 | in funds f |
31.5.23 f. |
||
| Unrestricted funds |
||||
| General fund | 178/26 | 151/70 | 329,696 | |
| Restricted funds | ||||
| 2022 Festival donations | 10,699 | (10,289) | 410 | |
| Cbrisunas Collccttous |
69 | 69 | ||
| ~10699 | 10220 | 479 | ||
| TOTAL FUNDS | ~188 925 | 141 50 | 330,175 |
| Incoming | Resources | Gains and | Movement | ||
|---|---|---|---|---|---|
| recoin'ccs | expended | lasses | in funds | ||
| 6 | |||||
| Unrestricted funds |
|||||
| General fund | 197,493 | (212,298) | (3,442) | (18,247) | |
| Restricted | funds | ||||
| 2022 Fesuval donations | 228,467 | (229,552) | (1,085) | ||
| Cluistmas | Collections | (680) | (680) | ||
| Fundraising | events - Festival bike ride | ||||
| ~228 467 | ~0,853 | ||||
| TOTAL FUNDS | ~425 960 | ~443 151) | ~442) | ~20 633) |
| Relationship | |||||
|---|---|---|---|---|---|
| with | |||||
| Connected | Entityt+ | Association | Transaciion | 2023(g) | 2022(g) |
| Freemasons' Freemasons' |
Hall (Leicester) Limited Hail (Leicester) Limited |
Joint Control Johtt Control |
Rent Catering |
4,250 0 |
3,600 360 |
| Freemasons' Hail (Leicester) Limited Provincial Grand I.ndge |
Joint Control Jnint Control |
Office coals Office costs |
784 0 |
108 136 |
|
| Atthe balance sheet date the Association owed the following | sums to related parties. | ||||
| Connected | Entity | Assodation | 2023(0) | 2022(g ) | |
| Freemasons' | Hall (Leicester'i Limited | Joist Cnntrnl | 4,260 | 4,360 | |
| Pmvinciai Grand Lodge |
Joint Control | 0 | 136 | ||
| Doring the | year the Association received the following donations fmm related pmtire: |
||||
| Aggregate | donations received irom relaied |
parties with conditions attached. |
2023(f) 0 |
2022(K) 0 |
| 2023 | 2022 | ||
|---|---|---|---|
| f. | |||
| INCOME AND ENDOWMENTS | |||
| Donations and legacies Donations snd fundraising Gift aid |
income | 41,$36 12,543 |
81,438 17,188 |
| Legacies Subscriptions |
163,261 ~5$$94 |
117,265 ~60814 |
|
| 276,534 | 276,705 | ||
| Fundraising events SalesofFestival Merchandise |
260 | 4,683 | |
| Sponman's and festival dinner |
~34305 | ~140304 | |
| 34,565 | 144,o87 | ||
| Investment income |
|||
| Dividends and interest fmm listed securities |
4,072 | 4,263 | |
| Deposit account interest | 357 | 5 | |
| 4,429 | ~4268 | ||
| Total incoming resources | 315,528 | 425,960 | |
| Raising donations and legacies Wages Sundries |
2,049 2827 |
2,550 l„rt36 |
|
| Depreciation oftangible fixed assets | 11 | 16 | |
| 4487 | 4402 | ||
| Fundraisiug Activities Fundraising costs |
44,595 | 63,969 | |
| Investment management Portfolio msnageinent |
costs | 1,399 | 1,582 |
| Charitable activities |
|||
| Teddies for care support Grants to institutions |
1,949 ~92 36 |
2,343 ~356690 |
|
| 94,285 | 359,033 |
| 2023 | 2022 | |||
|---|---|---|---|---|
| Support costs | ||||
| Other | ||||
| Wages Sundries Depreciatiue |
oftsngible | fixed assets | 4,780 5,430 27 |
Ss950 4417 37 |
| 10,237 | 10404 | |||
| Governance | costs | |||
| Independent | examiners remuneration |
1 4074 |
61 | |
| Total resources | expended | ~158 77 | ~443 131 | |
| Net iacome/(expenditure) losses |
before gains and | 156,551 | (17,191) | |
| Realised recognised gains and losses Realised gains/(losses) on fixed asset investments |
15301 | ~3442) | ||
| Net iacome/(expenditure) | ~141 250 | ~20,633) |