OpenCharities

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

2021-08-31-accounts

Page
Reference and administrative
details ofthe Charity, its Trustees and advisers
Trustees'
report
2-5
Trustees'
responsibilities
statement
Independent
examiner's
report
Statement offinancial activities
Balance sheet 9-10
Notes to the financial statements 11-21

Unrestricted Restricted Total Total
funds funds funds funds
11 month 11 month 11 month 13month
period period period period
31August 31August 31 August 30September
2021 2021 2021 2020
Note 8 F 6
INCOME FROM:
Donations
and legacies
87,209 87,209 56,244
Charitable
activities
39,069 39,069 12694
Investments 12,159 12,159 19,526
TOTAL INCOME 138,437 138,437 88,564
EXPENDITURE ON:
Charitable
activities
6 116,542 116,542 /00,488
TOTAL EXPENDITURE 116,542 116,542 100,488
NET INCOME/(EXPENDITURE)
BEFORE NET GAINS/(LOSSES) ON
INVESTMENTS 21,895 21,895 (11,924)
Net gains/(losses) on investments 11 74,374 74,374 (71,553)
NET INCOME/(EXPENDITURE)
BEFORETAXATION 96,269 96,269 (83,477)
Taxation 10 27,070 27,070
NET MOVEMENT IN FUNDS 123,339 'I23,339 (83,477)
RECONCILIATION OF FUNDS:
Total funds brought forward 368,779 1,940 370,719 454,195
Net movement
in funds
123,339 123,339 (83,477)
TOTAL FUNDS CARRIED FORWARD 18 492,118 1,940 494,058 370,7/9

Total
Unrestricted Total funds
funds funds 13month
11 month 11 month period
period period 30
31 August 31August September
2021
6
2021f 2020f
General donations 3,614 3,614 8,531
Sponsorship 27,830 27,830 25,050
Subscriptions 13,310 13,310 14,170
Income tax recoverable 6,027 6,027 7,948
Legacies 36,428 36,428 545
Total donations and legacies 87,209 87,209 56,244
Total 2020 56,244 56,244

Total
Unrestricted Total funds
funds funds 13month
11 month 11 month period
period period 30
31August 31August September
2021 2021 2020
F 6
Festival ticket sales 34,833 34,833 12,479
Other festival revenue 4,236 4,236 215
Total 2021 39,069 39,069 12,694

Total
Unrestricted Total funds
funds funds 13month
11 month 11 month period
period period 30
31August 31August September
2021 2021 2020
Income from listed investments 12,158 12,158 19,590
Bank interest receivable 1 1 36
Total 2021 12,159 12„159 19,626

Total
Unrestricted Total funds
funds funds 13month
11 month 11 month period
period period 30
31August 3'I August September
2021 2021 2020
5 5
Festival 8 governance expenditure 116,542 116,542 100,488
Total 2020 100,488 100,488
Analysis ofexpenditure by activities
Activities Total
undertaken Support Total funds
directly costs funds 13month
11 month 11 month 11 month period
period period period 30
31 August 31 August 31 August September
2021
5
2021f 2021
5
2020
Festival &governance expenditure 107,107 9,435 116,542 100,488
Total 2020 94,113 8,375 100,488

Taxation
13month
11 month pened
period 30
31August September
2021 2020
E
Corporation tax
Adjustments in respect ofprevious periods (27,070)
Taxation on net income/(expenditure) (27,070)

Other fixed
Listed asset
investments
f
investments
E
Total
5
Cost or valuation
At 1 October 2020 294,553 47,187 341,740
Additions 255,000 255,000
Disposals (240,582) (240,582)
Revaluations 72,600 1,774 74,374
At 31August 2021 381,571 48,961 430,532
Net book value
At 31 August 2021 381,571 48,961 430,532
At30September 2020 294,553 47,187 341,740

Material I nvestments
30
31 August September
2021 2020
5
Charibond Income Units 45,542
Charifund Income Units 113,950 249,011
Seville Charity Property Fund 48,961 47,187
Sarasin 106,271
Ruffer 82,945
Baillie Gifford 78,405
430,532 341,740

30
31 August September
202'I 2020
6
Finished goods and goods for resale 720 923

30
31 August September
2021 2020
8
Other debtors 16,673 1,413
Prepayments and accrued income 1,223 796
17,896 2,209

30
31 August September
2021 2020
8
Trade creditors 525
Accruals and deferred income 3,275 10,665
3,275 11,190

30
31August September
2021 2020
F
Financial assets
Financial assets measured at fair value through income and expenditure 48,185 37,037
Financial assets that are debt instruments measured at amortised cost 16,673 1,413
64,858 38,450
30
31 August September
2021 2020
6
Financial liabilities
Financial liabilities measured at amortised cost (525)

30
31 August September
2021 2020
6
Allotted, called up and fully paid
72 Ordinary shares of51 each 72 72

Statement of fun ds - cu rrent period
Balance at 1 Balance at
October Gains/ 31August
2020 Income Expenditure (Losses) 2021
E E E E E
Unrestricted funds
General Funds 368,707 138„437 (89,472) 74,374 492,046
Share capital 72 72
368,779 138,437 (89,472) 74,374 492,118
Restricted funds
Special projects fund 1,940 1,940
Total offunds 370,719 138,437 (89,472) 74,374 494,058
Statement of funds - prior period
Balance at
Balance at 30
1September Gaina' September
2019
E
Income
E
Expenditure
E
(Losses)
E
2020f
Unrestricted funds
General Funds 452,184 88,564 (100,488) (71,553) 368,707
Share capital 72 72
452,256 88,564 (100,488) (71,553) 368,778
Restricted funds
Special projects fund 1,940 1,940
Total offunds 454,196 88,564 (100,488) (71,553) 370,719
~Si
I
tf d

Analysis ofnet assets between
Analysis of net assets between
funds
funds - current period
Unrestricted Restricted Total
funds funds funds
31August 31August 31August
2021 2021 2021
6 F 6
Fixed asset investments 430,532 430,532
Current assets 64,861 1,940 66„801
Creditors due within one year (3,275) (3,275)
Total 492,118 1,940 494,058
Analysis of net assets between funds - prior period
Unrestricted Restricted Total
funds funds funds
30 30 30
September September September
2020 2020 2020
F
Fixed asset investments 341,740 341,740
Current assets 38,229 1,940 40,169
Creditors due within one year (11,190) (11,190)
368,779 1,940 370,719