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

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)