| 2022 | 2021 | ||||
|---|---|---|---|---|---|
| Unrestrtcted | Total | ||||
| fund | funds | ||||
| Notes | 8 | ||||
| INCOME AND ENDOWMENTS | FROM | ||||
| Donations and legacies |
27,861 | 27,321 | |||
| Investment income |
11,251 | 10,792 | |||
| Total | 39,112 | 38,113 | |||
| EXPENDITURE ON | |||||
| Raising funds | 14,797 | 15,712 | |||
| Charitable acttvltfes |
|||||
| Donations and gifts |
12,600 | 14,800 | |||
| Grants payable | 154,724 | 88,430 | |||
| Support costs | 3,798 | 3,744 | |||
| Total | 185,919 | 122,686 | |||
| Net gains on investments | 2,569 | 183,442 | |||
| NET INCOME/(EXPENDITURE) | (144,238) | 98,889 | |||
| RECONCILIATION | OF FUNDS | ||||
| Total funds brought forward | 1,067,410 | 968,541 | |||
| TOTAL FUNDS CARRIED FORWARD | 923,172 | 1,067,410 |
| BALANCE SHEET 31MARCH 2022 |
|||
|---|---|---|---|
| 2022 | 2021 | ||
| Unrestricted | Total | ||
| fund | funds | ||
| Notes | 5 | ||
| FIXEDASSETS | |||
| Investments | 813,297 | 1,006,984 | |
| CURRENT ASSETS | |||
| Debtors | 10 | 8,429 | 6,500 |
| Investments | 11 | 68,055 | 35,345 |
| Cash at bank | 36,931 | 22,061 | |
| 113,415 | |||
| CREDITORS | |||
| Amounts falling due within one year |
12 | (3,540) | (3,480) |
| NET CURRENT ASSETS | 109,875 | 60,426 | |
| TOTAL ASSETSLESSCURRENT | |||
| LIABILITIES | 923,172 | 1,067,410 | |
| NET ASSE'TS | 923,172 | 1,067,410 | |
| FUNDS | 13 | ||
| Unrestricted funds |
923,172 | 1,067,410 | |
| TOTAL FUNDS | 923,172 | 1,067,410 |
| DONATIONS AND LEGACIES |
||
|---|---|---|
| 2022 | 2021 | |
| 5 | 8 | |
| Donations | 2,052 | 956 |
| Subscriptions | 25,809 | 26,365 |
| 27,861 | 27,321 |
| INVESTMEN | T INCOME | |||
|---|---|---|---|---|
| 2022 f |
2021 F |
|||
| Income from | listed Investments | 11,251 | 10,785 | |
| Bank interest | received | 7 | ||
| 11,251 | 10,792 | |||
| RAISING FUNDS | ||||
| Investment | management | costs | ||
| 2022 | 2021 | |||
| f | 8 | |||
| Portfolio management | 14,797 | 15,712 |
| CHARITA | BLE ACTIVITIES COS | TS | |||
|---|---|---|---|---|---|
| Grant | |||||
| funding of |
|||||
| Direct | activities | ||||
| Costs (see | (see note | Support | |||
| note 6) f |
7)f | costs 6 |
Totals | ||
| Donations | and gifts | 12,600 | 12,600 | ||
| Grants payable | 154,724 | 154,724 | |||
| Support costs | 3,798 | 3,798 | |||
| 12,600 | 154,724 | 3,798 | 171,122 |
| 2022 | 2021 | ||||
|---|---|---|---|---|---|
| 6 | f | ||||
| Grants | payable | 154,724 | 88,430 | ||
| The total grants paid | to institutions | during the year was as follows: | |||
| 2022 | 2021 | ||||
| F | f | ||||
| Health | and wellbeing | grants | 1,130 | 4,614 |
| The total grants paid to individuals during the yea |
r was as follows: | |
|---|---|---|
| 2022 | 2021 | |
| F | ||
| Police officer | 135,844 | 81,316 |
| Non serving officers | 17,750 | 2,500 |
| 153,594 | 83,816 |
| FIXEDASSET INVESTMENTS | |
|---|---|
| Usted | |
| investments | |
| MARKET VALUE | |
| At 1 April 2021 | 1,006,984 |
| Additions | 600,470 |
| Disposals | (796,726) |
| Revaluations | 2,569 |
| At 31 March 2022 | 813,297 |
| NET BOOK VALUE | |
| At 31 March 2022 | 813,297 |
| At 31 March 2021 | 1,006,984 |
| Market | ||||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Cost | valuef | |||||||||
| Equities | 521,290 | 576,746 | ||||||||
| Corporate bonds |
20,412 | 18,752 | ||||||||
| Treasury bonds |
169,105 | 157,977 | ||||||||
| Alternative | 34,478 | 59,821 | ||||||||
| 745,285 | 813,296 | |||||||||
| Investments that are material |
in the context | ofthe market value | ofthe porthlio are listed | below: | ||||||
| 2022 | ||||||||||
| Natixis International |
6.42'4 | |||||||||
| Fundrock Management |
Company | SA | 5.96Vo | |||||||
| Fil Inv Special Situations | 5.13'4 | |||||||||
| The fair value ofthe fixed | asset investments | at the year end was f813,296 (2021 - f1,006,984). | ||||||||
| 10. | DEBTORS:AMOUNTS | FALLING | DUE WITHIN ONE YEAR | |||||||
| 2022 f |
2021 F |
|||||||||
| Owed by Charities | Aid | |||||||||
| Foundation | 8,429 | 6,500 | ||||||||
| 11. | CURRENT ASSET INVESTMENTS | |||||||||
| 2022 | 2021 | |||||||||
| f. | ||||||||||
| Deposits held with |
stockbrokers | 68,055 | 35,345 | |||||||
| 12. | CREDITORS'. AMOUNTS | FALLING DUE | WITHIN ONE YEAR | |||||||
| 2022 | 2021 | |||||||||
| f | f | |||||||||
| Other creditors | 3,540 | 3,480 | ||||||||
| 13. | MOVEMENT IN FUNDS |
|||||||||
| Net | ||||||||||
| movement | At | |||||||||
| At 1.4.21 f |
in funds f. |
31.3.22 f |
||||||||
| Unrestricted funds |
||||||||||
| General fund |
1,067,410 | (144,238) | 923,172 | |||||||
| TOTAL FUNDS | 1,067,410 | (144,238) | 923,172 |
| Net mov | ement | in funds, induded | in the above are as follows | ; | ||
|---|---|---|---|---|---|---|
| Incoming | Resources | Gains and | Movement | |||
| resources F |
expended E |
losses f |
In funds 6 |
|||
| Unrestricted | funds | |||||
| General | fund | 39,112 | (185,919) | 2,569 | (144,238) | |
| TOTAL | FUNDS | 39,112 | (185,919) | 2,569 | (144,238) |
| Comparatives | for movement In funds |
|||
|---|---|---|---|---|
| Net | ||||
| movement | At | |||
| At 1.4.20 | in funds | 31.3.21 | ||
| F | f | |||
| Unrestricted | funds | |||
| General fund | 968,541 | 98,869 | 1,067,410 | |
| TOTAL FUNDS | 968,541 | 98,889 | 1,067,410 |
| Comparat | ive |
net moveme | nt in funds, induded in the above ar |
e as folknvs: | ||
|---|---|---|---|---|---|---|
| Incoming | Resources | Gains and | Movement | |||
| resources f |
expended 6 |
losses | in funds f |
|||
| Unrestricted | funds | |||||
| General | fund | 38,113 | (122,686) | 183,442 | 98,869 | |
| TOTAL | FUNDS | 38,113 | (122,886) | 183,442 | 98,869 | |
| A current | year | 12months | and prior year 12 months combined | position is as follows: | ||
| Net | ||||||
| movemsnt | At | |||||
| At 1.4.20 | in funds | 31.3.22 | ||||
| 6 | 8 | |||||
| Unrestricted | funds | |||||
| General | fund | 968,541 | (45,369) | 923,172 | ||
| TOTAL | FUNDS | 968,541 | (45,369) | 923,172 |
| A current yea above are as |
r 12 months and pr follows; |
ior year 12 months combi |
ned net movem |
ent In funds, |
Included in t |
|---|---|---|---|---|---|
| Incoming | Resources | Gains and | Movement | ||
| resources 2 |
expended | losses f |
in funds f |
||
| Unrestricted | funds | ||||
| General fund | 77,225 | (308,605) | 186,011 | (45,369) | |
| TOTAL FUNDS | 77,225 | (308,605) | 186,011 | (45,369) |