OpenCharities

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

2023-04-05-accounts

Page
Reference and Administrative
Details of the Foundation,
its Trustees and Advisers
Trustees'
Report
2-4
Independent
Examiner's
Report
Statement
of Financial
Activities
Balance Sheet
Notes to the Financial Statements 8 -17

Unrestricted Restricted Total Total
funds funds funds funds
2023 2023 2023 2022
Note 8 8 E 6
Income from:
Investments 3 93,996 1,273 95,269 89,799
Total income 93,996 1,273 95,269 89,799
Expenditure
on:
Raising funds 20,741 20,741 20,674
Charitable
activities
427,238 1,500 428,738 226,250
Total expenditure 447,979 1,500 449,479 246,924
Net expenditure before net
(losses)/gains on investments (353,983) (227) (354,210) (157,125/
Net (losses)/gains on investments 9 (420,533) (420,533) 144,369
Net movement in funds (774,516) (227) (774,743) (12,756)
Reconciliation of funds:
Total funds brought forward 4,130,888 1,047 4,131,935 4,144,691
Net movement in funds (774,516) (227) (774,743) (12,756)
Total funds carried forward 3,356,372 820 3,357,192 4,131,935

2023 2022
Note E E
Fixed assets
Investments 3,047,787 3,571,182
3,047,787 3,571,182
Current assets
Debtors 10 3,231 3,238
Cash at bank and in hand 346,316 679,618
349,547 682,856
Creditors: amounts falling due within one
year 11 (40,142) (122,103)
Net current assets 309,405 560,753
Total net assets 3,357,192 4,131,935
Charity funds
Restricted funds 12 820 1,047
Unrestricted funds 12 3,356,372 4,130,888
Total funds 3,357,192 4,131,935

Unrestricted Restricted Total Total
funds funds funds funds
2023
E
2023
E
2023 2022f
Income from listed investments 93,871 93,871 88,358
Other bank income 125 125 36
Royalty income 1.273 1,273 1,405
93,996 1,273 95,269 89,799
Total 2022 88,394 1,405 89,799

Unrestricted Total Total
funds funds funds
2023 2023 2022
E E
Investment management fees 20,741 20,741 20,674
Tota/2022 20,674 20,674

Grants to Total Total
Institutions funds funds
2023 2023 2022
E E
Grants 401,500 401,500 201,000
Total 2022 201,000 201,000

2023 2022
0 6
Access to Sport 7,000
Cancer Research
UK
750 500
Children's
Hospice South
West 5,000 7,000
Choose Love - Turkey / Syria Earthquake Appeal 160,000
Choose Love —Ukraine 40,000
Dartmoor
Preservation
Association 20,000
Developing
Health
and
Independence 6,000
Devon Air Ambulance Trust 5,000
Disaster Committee
Fund
—Ukraine Appeal 40,000
Fairfield
Farm Trust
7,000
Frame Town United
Football Club —U15 Faicons
1,000
Go Beyond 5,000 5,000
Home-Start
Norfolk
5,000 5,000
Honeypot
Children's
Charity
10,000
Kidney Research
UK
750 500
Lewis Moody Foundation 5,000
Lucy Air Ambulance
for
Children 5,000
Mary Hare Foundation 100,000 5,000
Moor Trees 6,000
Nelson's
Journey
5,000
Phoenix Bereavement Support 10,000
Prior's Court Foundation 5,000 5,000
Surfers Against Sewage 45,000 7,000
The Brainwave
Centre
5,000
The Heaton-Ellis
Trust
5,000 5,000
The Shakespeare
Globe
Trust 5,000
The Trussell Trust 20,000 20,000
We Hear You 14,000
401,500 201,000

2023 2022
E 6
Education 125,000 23,000
Health 50,500 40,000
General Welfare 181,000 125,000
Environmental 45,000 13,000
401,500 201,000

Grant
funding
of
Support Total Total
activities costs funds funds
2023 2023 2023 2022
E E E 6
Grant making 401,500 27,238 428,738 226,250
Totol 2022 201,000 25,250 226,250
Grant Total Total
making funds funds
2023 2023 2022
E 6
Bookkeeping and legalfees 24,526 24,526 22,514
Independent examiner's remuneration 2,712 2,712 2,736
27,238 27,238 25,250
Total 2022 25,250 25,250

Listed
investments
Cost or valuation
At 6 April 2022 3,571,182
Additions 987,521
Disposals (1,090,383)
Revaluations (420,533)
At 5 April 2023 3,047,787

2023 2022
E 8
Due within one year
Other debtors 3,231 3,238
3,231 3,238

2023 2022
E 8
Other creditors 15,152 21,103
Grants committed 25,000 101,000
40,142 122,103

Balance at 6 Gains/ Balance at 5
April2022 Income Expenditure (Losses) April 2023
8 E
Unrestricted funds
General
Funds
4,130,888 93,996 (447,979) (420,533) 3,356,372
Restricted funds
Restricted Fund 1,0ti7 1,273 (1,500) 820
Total of funds 4,131,935 95,269 (449,479) (420,533) 3,357,192
Balance at Gains/ Balance at
1Apri I2021. Income Expenditure (Lasses) 5Apri I2022
E E E E
Unrestricted funds
General
Funds
4,144,049 S8,394 (245,924) 144,369 4,130,8SB
Restricted funds
Restricted Fund 642 1,405 (1,000) 1,047
Total of funds 4,144,691 89,799 (246,924) 144,369 4,131,935

Analysis of net asse ts between funds - current year
Unrestricted Restricted Total
funds funds funds
2023 2023 2023
E E
Fixed asset investments 3,047,787 3,047,787
Current assets 348,727 820 349,547
Creditors due within one year (40,142) (40,142)
Total 3,356,372 820 3,357,192
Analysis of net assets between funds —prior year
Unrestricted Restricted Total
funds funds funds
2022f 2022
6
2022
6
Fixed asset investments 3,571,182 3,571,182
Current assets 681,809 1,047 682,856
Creditors due within one year (122,103) (122,103)
l 4,130,888 1,047 4,131,935