| Registered | Charity: | Charity: | 243968 | ||||||
|---|---|---|---|---|---|---|---|---|---|
| Charity Name | dk Address: | PenCare | |||||||
| PO Box2526 | |||||||||
| Cardiff | |||||||||
| CF23 OGU | |||||||||
| Trustees (Management | Committee): | ||||||||
| Mrs JCotsen (Chair) | |||||||||
| Mrs LCawston | |||||||||
| Mr L Kahn | |||||||||
| Mrs RLevene | |||||||||
| Mr JMinkes | |||||||||
| Mr P Stewart | |||||||||
| Mrs J Whitten | |||||||||
| DrR Whitten | |||||||||
| Life Governors: | Mr CN Harris | ||||||||
| Prof. P DJWeitzman | |||||||||
| Independent | Examiners: | Hodge Bakshi Chartered Accountants |
4Registered Auditors | ||||||
| Churchgate House |
|||||||||
| 3 Church Road | |||||||||
| Whitchurch | |||||||||
| Cardiff | |||||||||
| CF42DX | |||||||||
| Bankers: | Lloyds Bank Ltd | ||||||||
| 31 Queen St | |||||||||
| Cardiff, CF102AG | |||||||||
| Investment | Bankers: | CCLA Investment | Management | Ltd | |||||
| One Angel Lane | |||||||||
| London | |||||||||
| EC4R 3AB | |||||||||
| EdenTree Investment | Management | Ltd | |||||||
| Monument Place |
|||||||||
| 24 Monument | Street | ||||||||
| London | |||||||||
| EC3R 8AJ | |||||||||
| Administrator | Mr P Evans | ||||||||
| Page 2 |
| Unrestricted Funds |
Total | year ended | |||||
|---|---|---|---|---|---|---|---|
| Undesignated | 31 March 2022 | ||||||
| Notes | g | ||||||
| Incoming | |||||||
| Donations | 2,500 | 2,500 | 500 | ||||
| Income from charitable | activities | 86 | |||||
| Investment income |
129,964 | 129,964 | 126,351 | ||||
| Total income | 132,464 | 132,464 | 126,937 | ||||
| Expenditure | |||||||
| Charitable activities |
143,467 | 143,467 | 102,151 | ||||
| Total Expenditure | 143,467 | 143,467 | 102,151 | ||||
| Net (expenditure)/ | income and net | ||||||
| movement in funds |
before gains and | ||||||
| losses on investments | -11,003 | -11,003 | 24,786 | ||||
| Net (loss) / gain on | investments | -259,600 | -259,600 | 284,608 | |||
| Net movement in funds |
for the year | -270,603 | -270,603 | 309,394 | |||
| Reconciliar/on offunds |
|||||||
| Total funds brought | forward | 4,262,988 | 4,262,988 | 3,953,594 | |||
| Total funds carried | forward | 12 | 3,992,385 | 3,992,385 | 4,262,988 |
| BAL13rNCE SHEET | |||||||
|---|---|---|---|---|---|---|---|
| As at | As at | ||||||
| 31March f |
2023 f |
31March | 2022f | ||||
| Notes | |||||||
| FIXEDASSETS= | |||||||
| Heritage Assets | 7 | ||||||
| Social mvcstment | 8 | 350,000 | 350,000 | ||||
| Investment portfolio |
8 | 3 568,457 | 3 828657 | ||||
| CURRENT ASSETS | 3818,457 | 4,178,057 | |||||
| Debtors | 9 | 318158 | 30Sr46 | ||||
| Cash at bank and m hmd | 56,799 | 69,121 | |||||
| 88,757 | 100,067 | ||||||
| CREDITORSr | |||||||
| Amounts falling due |
|||||||
| within one year | 10 | 14,829 | 15136 | ||||
| NET CURRENT ASSETS | 73,928 | 84+31 | |||||
| TOTAL ASSETSLESSCURRENT | |||||||
| LIABILITIES 2 | 63.992285 | 642626'S8 | |||||
| THE FUNDS OFTHE CHARITY | 12 | ||||||
| Unrestricted Funds |
|||||||
| General Reserves | 3,~85 | 4462,988 | |||||
| TOTAL CHARITY FUNDS | 53392285 | f4462,988 | |||||
| Approved by the Board ofTrustees 7 September |
2023 | and | signed on its | behalf by | |||
| Mrs.ICOTSEN (Chair ofTrustees) | |||||||
| Mr3' STEWART (Trustee) |
| INCOME | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| unrestricted | year ended | period ended | |||||||||
| funds | 31-Mar-2023 | 31-Mar-2022 | |||||||||
| Donations | f | f, | |||||||||
| Donations | and legacies | 2,500 | 2,500 | 500 | |||||||
| 2,500 | 2,500 | 500 | |||||||||
| Charitable | activities | ||||||||||
| Misc. income | 86 | ||||||||||
| 86 | |||||||||||
| The Trust | benefits | greatly | from | the | involvement and |
enthusiastic | support of its | ||||
| many volunteers, |
details of | which | are given | in our annual | report. | In accordance | |||||
| with FRS | 102 and the Charities | SORP (FRS | 102), the economic | contribution | of | ||||||
| general volunteers | is not recognised | in | the accounts. |
| Basis of | Charitable | Governance | year ended | year elided | ||
|---|---|---|---|---|---|---|
| allocation | activities | 31March 2023 | 31March 2022 | |||
| Travel &Subsistence | actual | 8,014 | 8,014 | 6,568 | ||
| Insurance s | actual | 783 | 1,925 | 2,708 | 2/21 | |
| Pen friends costs | actual | 300 | 300 | 210 | ||
| Sundries | actual | 1,290 | 1,144 | 2,434 | 1,238 | |
| Administration | costs | actual | 13,791 | 13,791 | 11,384 | |
| Printing &Stationery | actual | 324 | 1,296 | 1,620 | 1,126 | |
| Storage | actual | 3,543 | 3,543 | 3,175 | ||
| Cultural Expenditure |
actual | 15 | 15 | 15 | ||
| Grants made | actual | 61,521 | 61,521 | 38,845 | ||
| Residents catering | ||||||
| payments | actual | 15,775 | 15,775 | 15,902 | ||
| Residents top |
up | |||||
| payments | actual | 30,116 | 30,116 | 17,987 | ||
| Legal Fees & | ||||||
| professional Fees |
actual | 350 | 350 | 350 | ||
| Accountancy | Fees | actual | 3,280 | 3,280 | 3,130 | |
| 118,138 | 25,329 | 143,467 | 102,151 |
| year ended | year ended |
|---|---|
| 31March 2023 | 31 March 2022 |
| year ended | year ended | |||
|---|---|---|---|---|
| 31March 2023 | 31March 2022 | |||
| General | Deposit Interest | 34 | I | |
| Dividend | distributions | received from | ||
| investments | 129,930 | 126,350 | ||
| 129,964 | 126,351 |
| The operating | deficit (2022: surplus) | deficit (2022: surplus) | is stated after charging: | |
|---|---|---|---|---|
| year ended | year ended | |||
| 31March 2023 | 31 March 2022 | |||
| Independent | examiners | remuneration | 3,280 | 3,130 |
| investments | |
|---|---|
| Valuation | |
| at I April 2022 | 3,828,057 |
| decrease in valuation | -259,600 |
| as at 31March 2023 | 3,568,457 |
| Valuation | |
| At 31March 2023 | f3,568,457 |
| At 31 March 2022 | 83,828,057 |
| Cost or va | luation at 31March 2023 is |
represented by; |
|
|---|---|---|---|
| Listed | |||
| investments | |||
| f | |||
| Valuation | in 2023 | f3,568,457 | |
| Social Investment: | as at | ||
| 31March 2023 | 31March 2022 | ||
| Cost | |||
| Programme | related investment | 330,000 | 350,000 |
| 9 | DEBTORS:AMOUNTS FALLING | as at | |
|---|---|---|---|
| DUE WITHIN ONK YEAR | 31March 2023 | 31March 2022 | |
| Other debtors | 31,958 | 30,946 | |
| 31,958 | 30,946 | ||
| 10 | CREDITORS: AMOUNTS FALLING | as at | |
| DUE WITHIN ONE YEAR | 31March 2023 | 31March 2022 | |
| Accruals | 14,829 | 15,136 | |
| 14,829 | 15,136 |
| 11 | ANALYSIS | OFNET ASSETS BETWEEN | OFNET ASSETS BETWEEN | FUNDS | |
|---|---|---|---|---|---|
| Investments | Net current | ||||
| assets | Total | ||||
| Unrestricted | Funds | 3,918,457 | 73,928 | 3,992,385 | |
| 3,918,457 | 73,928 | 3,992,385 |
| Year ended | Year ended | ||
|---|---|---|---|
| 31March 2024 | 31March 2023 | ||
| Third party fee | top up | 34,840 | 36,396 |
| Catering Facilities | 0 | 17,640 | |
| Jewish Cultural | expenses | 0 | 600 |
| 34,840 | 54,636 |
| FOR THE YE | AR EN | DED 31MARCH | 2023 | ||||
|---|---|---|---|---|---|---|---|
| y | dM | ~dR | |||||
| 31March | 2023 | 31March | 2022 | ||||
| Income: | |||||||
| Donations | 500 | 500 | |||||
| Legacy | 2,000 | ||||||
| Misc. Income | 86 | ||||||
| 2,500 | 586 | ||||||
| Other income: | |||||||
| Deposit account | interest | 34 | |||||
| Dividend distributions |
received Irom | ||||||
| investments | 129,930 | 126,350 | |||||
| 129,964 | 126,351 | ||||||
| 132,464 | 126,937 | ||||||
| Expenditure: | |||||||
| Administration | costs | 13,791 | 11,384 | ||||
| Printing & Stationery | 1,620 | 1,126 | |||||
| Storage | 3,543 | 3,175 | |||||
| Travel &Subsistence | 8,014 | 6,568 | |||||
| Insurance | 2,708 | 2,221 | |||||
| Accountancy fees |
3,280 | 3,130 | |||||
| Legal and professional | fees | 350 | 350 | ||||
| Sundries | 2,434 | 1,238 | |||||
| Pen Friends Expenditure | 300 | 210 | |||||
| Cultural expenses |
15 | 15 | |||||
| Grants payments | 61,521 | 38,845 | |||||
| Residents catering payments | 15,775 | 15,902 | |||||
| Residents top up and respite payments | 30,116 | 17,987 | |||||
| 143,467 | 102,151 | ||||||
| NET (DEFICIT)/SURPLUS | -11,003 | 24,786 |