| Page | ||
|---|---|---|
| Trustees' Report | 3to 8 | |
| Auditor's Report to the Trustees |
9to 13 | |
| Statement ofFinancial Activities | 13 | |
| Balance Sheet | ||
| Statement ofCash Flows | 15 | |
| Notes to the Accounts | 16to31 |
| 2023 | 2022 | |||
|---|---|---|---|---|
| Northamptonshire Association |
of Youth Clubs | S0,000.00 | 45,000.00 | |
| lANE (2imbabwe A National |
Emergency) | 5,000.00 | 5,000.00 | |
| Christians | Against Poverty |
5,000.00 | 5,000.00 | |
| Lambeth | Partnership | 5,000.00 | 5,000.00 | |
| British Red | Cross (Ukraine) | 5,000.00 | ||
| St Peter 8, | St Paul, West Wittering | 5,000.00 | ||
| Holy Trinity | Church Sunningdale | 5,000.00 | ||
| Immanuel | Church, Chichester | 5,000.00 | ||
| The Filling | Station Trust | 10,000.00 |
| Donations | ||||
|---|---|---|---|---|
| 2023 | 2023 | 2023 | 2022 | |
| Number | %(of total S) | g | ||
| Special Cause (N.A.Y.C.) | I | 22 32% | 50,000.00 | 45,000.00 |
| Medical Charities | 16 | 14.29% | 32,00Q.GQ | 36,000.00 |
| Christian Mission (U. lr..) |
7 | 12.50% | 28,000.00 | I6,000.00 |
| Forthe Handicapped | 12 | 10,71% | 24,000.00 | 26,000.00 |
| Good Causes (General) | 13 | 13.39%o | 30,000.00 | 24,5QQ.QG |
| Children/Schools/Youth | 9 | 8.04%o | 18,000.00 | 19,000.00 |
| The Aged 8 Infirm | 7 | 6.25% | 14,000.00 | 18.000.00 |
| Overseas Aid 8, Mission |
3 | 4.02%o | 9,000.00 | 15,000.00 |
| Churches (Maintenance) |
5 | 6.24% | 14,000.00 | 2,000.0Q |
| Wildlife/Conservation | 2 | 1.79%o | 4,Q00.00 | 2,000.0Q |
| Arts 8,Sport (Local) | I | 0.45% | 1,000.00 | 1,000.0Q |
| 76 | 100.0ยน | 224,000.00 | 204,500.00 |
| Unrestricted | |||||||
|---|---|---|---|---|---|---|---|
| Funds | |||||||
| 2023 | 2022 | ||||||
| Note | 8 | 8 | |||||
| Income and endowments | from: | ||||||
| Investments | 304,868 | ||||||
| Total income | 286,628 | 304,868 | |||||
| Expend(tare on: | |||||||
| Charitable Activities |
224,000 | 204,500 | |||||
| Other | |||||||
| Investment Management Costs |
34,209 | 34,313 | |||||
| Governance Costs |
20,520 | 20.020 | |||||
| Total expenditure | 278,729 | 258,833 | |||||
| Net income and net | movement | in funds | |||||
| before gains and losses on investments | 7,899 | 46,035 | |||||
| Gains/(losses) on Investment |
assets | ||||||
| Realised (losses)/gains | 68.900 | 58,993 | |||||
| Unrealised gains/(losses) |
(609,574) | 647,338 | |||||
| Total Gains/(Losses) | on investment | assets | (540,674) | 706,331 | |||
| Net Income and net | movement | in funds | |||||
| after gains and losses on investments | (532,775) | 752,366 | |||||
| Total funds brought | forward | 7,650,926 | 6.898,560 | ||||
| Total funds carded forward | 7,118,151 | 7,650,926 |
| 2023 | 2022 | ||||
|---|---|---|---|---|---|
| Note | 5 | 8 | |||
| Cash flows from operating activities |
|||||
| Net cash (used in) operating activities |
(16,690) | (223,671) | |||
| Cash flows from investing activities: |
|||||
| Interest and dividends | 286,628 | 304,868 | |||
| Proceeds from sale of investments | 385,991 | 594,516 | |||
| Purchase ofinvestments | (748,449) | (588.733) | |||
| Net cash provided by investing activities |
(75,830) | 310,651 | |||
| Change In cash and cash equivalents year |
in the | (92,520) | 86,980 | ||
| Cash ond cash equivalent brought |
forward | 107,829 | 20,849 | ||
| Cash and cash equivalents carried |
forward | 15,309 | 107,829 | ||
| RECONCILIATION OF |
NET INCOME/(EXPENDITURE) | TO NET CASH FLOW | |||
| FROM INVESTING ACTIVITY | |||||
| 2023 | 2022 | ||||
| 5 | 8 | ||||
| Net income/(expenditure) for the reporting |
period | (532.775) | 752,366 | ||
| Adjustments for: |
|||||
| (Gains)/Losses on investment assets |
|||||
| Realised losses/(gains) | (68,900) | (58,993) | |||
| Llnrealised (gains)/losses |
609,574 | (647,338) | |||
| Interest and dividends | (286,628) | (304,868) | |||
| Decrease/(increase) in debtors |
261.539 | 34,662 | |||
| (Decrease)/increase in creditors |
500 | 500 | |||
| Net cash (used In) operaling activities |
(16,690) | (223,671) |
| 2023 | 2022 | ||
|---|---|---|---|
| 8 | 8 | ||
| Income | from listed investments | 282,904 | 304,848 |
| Interest | receivable on cash deposits | 3,724 | |
| 28d,d28 | 304,8d8 |
| 10/04/2022 | SENSE | 2,000.00 | |
|---|---|---|---|
| 10/04/2022 | Happy Days | 2,000.00 | |
| 10/04/2022 | The Wildlife Trusts | 2,000.00 | |
| 10/04/2022 | Nene Vaney Care Trust | 2,000.00 | |
| 10/04/2022 | The Willow Trust | 2,000.00 | |
| 10/04/2022 | Cued Speech Association | 2,000.00 | |
| 10/04/2022 | St Mary's Church, Blakesley | 1,000.00 | |
| 10/04/2022 | Jubilee Sailing Trust | 2,000.00 | |
| 10/04/2022 | MIND | 2,000.00 | |
| 10/05/2022 | Samaritans | 2,000.00 | |
| 10/05/2022 | Traidcraft Exchange | 2,000.00 | |
| 10/05/2022 | Ra(nbow Trust | 2,000.00 | |
| 10/05/2022 | BIBIC(Brain Injured Children) | 2,000.00 | |
| 10/05/2022 | Bibles for Children | 2,000.00 | |
| 10/05/2022 | The Filling Station Trust | 10,000.00 | |
| 10/06/2022 | Serve | 2,000.00 | |
| 10/06/2022 | Motor Neurone Disease Association |
2,000.00 | |
| 10/06/2022 | Boxes ofBasics | 2,000,00 | |
| 10/07/2022 | Wheelpower | 2,000.00 | |
| 10/07/2022 | Lakelands Day Care Hospice |
2,000.00 | |
| 10/07/2022 | Mitchell's Miracles |
2,000.00 | |
| 10/07/2022 | British Wireless for the Blind | 2,000.00 | |
| 10/07/2022 | Living Paintings Trust |
2,000.00 | |
| 10/07/2022 | The Country Trust | 2,000.00 | |
| 10/07/2022 | Parish Nursing Mirdstries |
UK | 2,000,00 |
| 10/08/2022 | Oakfteld | 2,000.00 | |
| 10/08/2Q22 | BREAK (Childrens' Holidays) |
2,000.00 | |
| 10/08/2022 | Willen Hospice | 2,000.00 | |
| 1Q/08/2022 | Zoe Zambia | 2,000.00 | |
| 10/08/2022 | Crohns (k Colitis UK |
2,000.00 | |
| 10/08/2022 | React | 2,000.0Q | |
| 10/08/2022 | WOW Wellbeing ofWomen | 2,000.0Q | |
| 10/08/2022 | The Stroke Association | 2,000.00 | |
| 10/09/2022 | Roy Castle Lung Cancer Foundation | 2,000.00 | |
| 10/09/2022 | St Andrew's Church, Wanborough |
1,000,00 | |
| 10/09/2022 | Spinal Muscular Atrophy |
UK | 2,000.00 |
| 10/09/2022 | Shine | 2,000.00 | |
| 10/09/2022 | National Kidney Federation |
2,000.00 | |
| 10/09/2022 | British Liver Trust | 2,000.00 | |
| 10/10/2022 | MS Therapy Centre |
2,000.00 | |
| 10/10/2022 | Church Army |
2,000.00 |
| 10/10/2Q22 | UCCF Christian Unions |
2,000.00 | |||
|---|---|---|---|---|---|
| 10/10/2022 | The Matthew Trust | 2,000.00 | |||
| 10/IQ/2022 | Spencer Contact | 2,000.00 | |||
| 10/10/2022 | Families United Network | 2,000.00 | |||
| 10/10/2022 | Holy Trinity Church (Denis |
Burke Pension Fund) | 2,000.00 | ||
| 10/11/2022 | Royal British Legion | 2,000.00 | |||
| 10/11/2022 | Designability | 2,000.00 | |||
| 10/11/2022 | Versus Arthritis | 2,000.00 | |||
| 10/11/2022 | Changing Faces |
2,000.00 | |||
| 10/11/2022 | Caring 4 Sharing Trust | 2,000.00 | |||
| 10/11/2022 | Soundabout | 2,000.00 | |||
| 10/12/2022 | Abington Avenue URC |
2,000.00 | |||
| 10/12/2022 | Cystic Fibrosis Trust | 2,000.00 | |||
| 10/12/2022 | Bowel Cancer UK | 2,000,00 | |||
| 10/12/2022 | Sunni~dale Hope Trust |
3&000.00 | |||
| 10/01/2Q23 | Christians Against Poverty |
5,000.00 | |||
| 10/01/2023 | ZANE (Zimbabwe A National |
Emergency) | 5,000.00 | ||
| 10/01/2023 | Northamptonshire Health Charity |
2,000.00 | |||
| 10/01/2Q23 | Cransley Hospice | 2,0QO.OQ | |||
| 10/01/2023 | Huntington's Disease Association |
2,000.0Q | |||
| 10/01/2023 | Northampton Festival ofthe |
Performing | Arts | 1,000.00 | |
| 10/01/2023 | Daventry Contact |
2,000.00 | |||
| 10/01/2023 | Encompass | 2,000.00 | |||
| 10/02/2023 | Northamptonshire Association |
ofYouth | Clubs | 50,000.00 | |
| 10/02/2023 | Ataloss | 2,000.00 | |||
| 10/02/2023 | NARA | 2,000.00 | |||
| 10/02/2023 | Lambeth Partnership |
5,000.00 | |||
| 10/02/2023 | Immanuel Church, Chichester |
5,000.00 | |||
| 10/03/2023 | Holy Trinity Church Sunningdale |
5,000.00 | |||
| 10/03/2023 | StPeter 8r, St Paul, West Wittering | 5,000.00 | |||
| 10/03/2Q23 | Deafblind UK |
2,000.00 | |||
| 10/03/2023 | Voluntary Impact Northamptonshire |
2,000.00 | |||
| 10/Q3/2023 | The Respite Association | 2,000.00 | |||
| 10/03/2023 | Ovarian Cancer Action | 2,000.00 | |||
| 10/03/2023 | StPeter's Church, Brackley | 2,000.00 |
| 2023 | 2022 | ||
|---|---|---|---|
| 8 | 8 | ||
| Accountancy | and Bookkeeping | 12,000 | 11,500 |
| Auditor Charges | 7,100 | 7,100 | |
| Bank charges | |||
| Irrecoverable | VAT | 1 420 | 1 420 |
| 20,520 | 20,020 |
| Market value at 6 April 2022 | 7,131,866 | 6,431,318 | |
|---|---|---|---|
| Additions at cost | 748,449 | 588.733 | |
| Less: Disposals at opening book |
value | (317,091) | (535,523) |
| Net (losses)/gains on revaluation |
at 5April 2023 | (609,574) | 647,338 |
| Market Value at 5 Apdl 2023 | 6,953,650 | 7,131,866 | |
| Cost os at 5April 2023 | 4,244,450 | 3,813,092 |
| Astrazeneca | Pic | 660,858 |
|---|---|---|
| Shell Pic | 509,345 | |
| Diageo Pic | 366,900 |
| 2023 | 2022 | |||
|---|---|---|---|---|
| I | 5 | |||
| Due from | Stockbrokers | 126,823 | 383,309 | |
| Dividends | declared | XD | 42,769 | 47,822 |
| 169,592 | 431,131 |