| Page | |||
|---|---|---|---|
| Trustees'report | 1-4 | ||
| Independent | auditor's | report | 5 7 |
| Statement of |
financial | activities | |
| Balance sheet | |||
| Notes to the financial | statements | 10-11 |
| Trustees | Colonel C.Stagg OBE | Colonel C.Stagg OBE | |||
|---|---|---|---|---|---|
| Lady Rachel Iohnstone-Burt | |||||
| Mr M.V. Ormiston | (Appointed | 28 October 2021) | |||
| Mr MJ. Felstead | (Appointed | 28 October 2021) | |||
| Major M.D. Randall | (Appointed | 28 October 2021) | |||
| Mr S.D. Lovelock | (Appointed | 28 October 2021) | |||
| Mr Pik Layden TD KC | (Appointed | 16February 2023) | |||
| Charity number | 251499 | ||||
| Principal address | London Scottish House | ||||
| 95 Horseferry Road |
|||||
| London | |||||
| SW1P 2DX | |||||
| Auditor | Gilberts Chartered | Accountants | |||
| Pendragon House |
|||||
| 69 London Road | |||||
| St Albans | |||||
| Hertfordshire | |||||
| AL1 1U | |||||
| Bankers | Royal Bank ofScotland | ||||
| Holt's Farnborough | Branch | ||||
| Lawrie House | |||||
| Victoria Road | |||||
| Farnborough | |||||
| GU147NR | |||||
| Investment | advisors | RBC Brewin Dolphin | Limited | ||
| 12Smithfield Street |
|||||
| London | |||||
| EC1A 9LA |
| Unrestricted income |
2022 | 2021 |
|---|---|---|
| London Scottish 1990Fund | ||
| London Scottish 1995Charity | ||
| Donations from individuals |
5,331 | 4,000 |
| Other income | 30,358 | 30,344 |
| Totalincome | 35,689 | 34,344 |
| Totalfunds | 2022 | 2021 | |||
|---|---|---|---|---|---|
| Endowment | and | restricted | funds | 15,356,703 | 15,356,626 |
| Unrestricted | fund | (deficit) | (2,386,213) | (1,983,363) | |
| Totalfunds | 12,970,490 | 13,373,263 |
| Unrestricted | Endowment | Total | Unrestncted | Endowment | Total | ||||
|---|---|---|---|---|---|---|---|---|---|
| funds | funds | funds | funds | ||||||
| 2022 | 2022 | 2022 | 2021 | 2021 | 2021 | ||||
| Notes | E | E | E | E | E | E | |||
| Income from: | |||||||||
| Donations and | legacies | 5,331 | 5,331 | 4,000 | 4,000 | ||||
| Investments | 30,358 | 30,358 | 30,344 | 30,344 | |||||
| Other income | (795,000) | 795,000 | |||||||
| Total income and | endowments | 35,689 | 35,689 | (760,656) | 795,000 | 34,344 | |||
| w ch |
|||||||||
| Raising funds | 5 | 54,367 | 54,367 | 84,929 | 84,929 | ||||
| Charitable activities |
6 | 384,172 | 384,172 | 274,148 | 225,983 | 500,131 | |||
| Other | 48 | 48 | 47 | 47 | |||||
| Total expenditure | 438,539 | 48 | 438,587 | 359,077 | 226,030 | 585,107 | |||
| Net gains/(losses) | on | ||||||||
| investments | 125 | 2,038 | 2,038 | ||||||
| Net movement | in | funds | (402,850) | 77 | (402,773) | (1,119,733) | 571,008 | (548,725) | |
| Fund balances | at | 1April 2021 | (1,983,363) | 15,356,626 | 13,373,263 | (863,630) | 14,785,618 | 13,921,988 | |
| Fund balances | at | 31March 2022 | (2,386,213) | 15,356,703 | 12,970,490 | (1,983,363) | 15,356,626 | 13,373,263 |
| 2022 | 2021 | |||||||
|---|---|---|---|---|---|---|---|---|
| as restated | ||||||||
| Notes | E | |||||||
| Fixed assets | ||||||||
| Tangible assets | 15,075,840 | 15,122,030 | ||||||
| Investments | 13,425 | 13,397 | ||||||
| 15,089,265 | 15,135,427 | |||||||
| Current assets | ||||||||
| Debtors | 458 | 458 | ||||||
| Cash at bank | and in | hand | 80,739 | 402,046 | ||||
| 81,197 | 402,504 | |||||||
| Creditors: amounts | falling due within | one | ||||||
| year | (999,972) | (964,668) | ||||||
| Net current | liabilities | (918,775) | (562,164) | |||||
| Total assets | less current | liabilities | 14,170,490 | 14,573,263 | ||||
| Creditors: amounts | falling due after more | |||||||
| than one year | (1,200,000) | (1,200,000) | ||||||
| Net assets | 12,970,490 | 13,373,263 | ||||||
| Capital funds | ||||||||
| Endowment | funds - | general | 17 | 15,356,703 | 15,356,626 | |||
| Income funds | ||||||||
| Unrestricted | funds | (2,386,213) | (1,983,363) | |||||
| 12,970,490 | 13,373,263 | |||||||
| The notes on | pages 10to | 21form part | ofthese financial statements. | |||||
| The financial | statements | were approved | by the Trustees on ....cree,(3........ | |||||
| Trustee |
| Unrestricted | Unrestricted | |
|---|---|---|
| funds | funds | |
| 2022 | 2021 | |
| E | E | |
| Donations and gifts | 331 | |
| Grants receivable | 5,000 | 4,000 |
| 5,331 | 4,000 |
| Unrestricted | Unrestricted | |||
|---|---|---|---|---|
| funds | funds | |||
| 2022 | 2021 | |||
| E | E | |||
| Rental income | 30,000 | 30,000 | ||
| Income from listed investments | 318 | 318 | ||
| Interest receivable | 40 | 26 | ||
| 30,358 | 30,344 | |||
| Raising funds | ||||
| Unrestricted | Unrestricted | |||
| funds | funds | |||
| 2022 | 2021 | |||
| 1 | E | |||
| Fundraisin | and | ublicit | ||
| Other fundraising | costs | 54,319 | 84,882 | |
| Investment | mana | ement | 48 | 47 |
| 54,367 | 84,929 |
| Charitable | Charitable | ||||
|---|---|---|---|---|---|
| activities | activities | ||||
| 2022 | 2021 | ||||
| E | E | ||||
| Staff costs | 225,983 | ||||
| Depreciation | and impairment | 46,190 | 68,217 | ||
| Activities undertaken | directly | (225,983) | |||
| 46,190 | 68,217 | ||||
| Grant funding | of activities (see note 7) | 36,305 | 500 | ||
| Share of support costs (see note ) | 301,677 | 431,414 | |||
| 384,172 | 500,131 | ||||
| Analysis by fund |
|||||
| Unrestricted | funds | 384,172 | 274,148 | ||
| Endowment | funds | general | 225,983 | ||
| Grants payable | |||||
| Charitable | Charitable | ||||
| activities | activities | ||||
| 2022 | 2021 | ||||
| E | E | ||||
| Grants to institutions: | |||||
| The London Scottish | Regimental | Trust | 36,305 | ||
| Other | 500 | ||||
| 36,305 | 500 |
| Endowment | Endowment | ||
|---|---|---|---|
| funds | funds | ||
| general | general | ||
| 2022 | 2021 | ||
| Other | expenditure | 48 | 47 |
| 48 | 47 |
| Endowment | Endowment |
|---|---|
| funds | funds |
| general | general |
| 2022 | 2021 |
| E | |
| 125 | 2,038 |
| Tangible fixe | d assets | |||||
|---|---|---|---|---|---|---|
| Freehold land | Assets under | Fixtures and | Total | |||
| and buildings | construction | fittings | ||||
| E | E | |||||
| Cost | ||||||
| At 1April 2021 | 15,000,000 | 401,227 | 212,939 | 15,614,166 | ||
| Disposals | (401,227) | (401,227) | ||||
| At 31March | 2022 | 15,000,000 | 212,939 | 15,212,939 | ||
| Depreciation | and impairment | |||||
| At 1April 2021 | 401,227 | 90,909 | 492,136 | |||
| Depreciation | charged | in the year | 46,190 | 46,190 | ||
| Eliminated in |
respect | of disposais | (401,227) | (401,227) | ||
| At 31March | 2022 | 137,099 | 137,099 | |||
| Carrying amount | ||||||
| At 31March | 2022 | 15,000,000 | 75,840 | 15,075,840 | ||
| At 31March | 2021 | 15,000,000 | 122,030 | 15,122,030 |
| Listed | Unlisted | Total | ||||
|---|---|---|---|---|---|---|
| investments | investments | |||||
| Cost or valuation | ||||||
| At 1April 2021 | 13,396 | 13,397 | ||||
| Revaluations | 124 | 124 | ||||
| Investment management |
fees | (96) | (96) | |||
| At 31March 2022 | 13A24 | 13,425 | ||||
| Carrying amount | ||||||
| At 31March 2022 | 13,424 | 13,425 | ||||
| At 31March 2021 | 13,396 | 13,397 | ||||
| 14 | Oebtors | |||||
| 2022 | 2021 | |||||
| Amounts falling due within one year: |
E | |||||
| Prepayments and accrued |
income | 458 | 458 | |||
| 15 | Loans and overdrafts | |||||
| 2022 | 2021 | |||||
| E | E | |||||
| Bank loan —secured |
1,200,000 | 1,200,000 | ||||
| Loans from related regimental | trusts | 912,950 | 912,950 | |||
| 2,112,950 | 2,112,950 | |||||
| Payable within one year | 912,950 | 912,950 | ||||
| Payable after one year | 1,200,000 | 1,200,000 |
| 2022 | 2021 | |||||
|---|---|---|---|---|---|---|
| E | 6 | |||||
| Loans from related regimental | trusts | 912,950 | 912,950 | |||
| Trade creditors | 40,415 | 17,440 | ||||
| Amounts | owed to related regimental | trusts | 28,496 | 23,028 | ||
| Accruals | and deferred | income | 18,111 | 11,250 | ||
| 999,972 | 964,668 |
| Analysis ofnet assets betw | een funds |
|||||
|---|---|---|---|---|---|---|
| Unrestricted | Endowment | Total | Unrestricted | Endowment | Total | |
| funds | funds | funds | funds | |||
| 2022 | 2022 | 2022 | 2021 | 2021 | 2021 | |
| E | E | E | E | |||
| Fund balances at 31 | ||||||
| March 2022 are | ||||||
| represented by: |
||||||
| Tangible assets | 75,840 | 15,000,000 | 15,075,840 | 122,030 | 15,000,000 | 15,122,030 |
| Investments | 13,425 | 13,425 | 13,397 | 13,397 | ||
| Current assets/(liabilities) | (987,442) | 68,714 | (918,775) | (846,653) | 284,489 | (562,164) |
| (911,602) | 15,082,139 | 14,170,490 | (724,623) | 15,297,886 | 14,573,263 | |
| l.ong term liabilities | (1,200,000) | (1,200,000) | (1,200,000) | (1,200,000) | ||
| (911,602) | 13,882,139 | 12,970,490 | (724,623) | 14,097,886 | 13,373,263 | |
| Interfund loan |
(1,474,564) | 1,474,564 | (1,258,787) | 1,258,787 | ||
| (2,386,166) | 15,356,703 | 12,970,490 | (1,983,410) | 15,356,673 | 13,373,263 |