OpenCharities

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

2022-03-31-accounts

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