| Page | |||
|---|---|---|---|
| Reference and administrative | details | ||
| Trustees' report | 2-4 | ||
| Independent Auditors' |
report | 5-7 | |
| Statement offinancial | activities | ||
| Comparative statement |
of financial activities | ||
| Balance sheet | 10 | ||
| 5lalemenl of cashflows | |||
| Notes to the accounts | 12 - 16 |
| Charity | Number | Number | 263929 | |||
|---|---|---|---|---|---|---|
| Trustees | Roger Bowder | |||||
| Katherine Elizabeth |
Alison Hall | |||||
| Michael Jones | ||||||
| Registered | office | Shakespeare Martineau |
LLP | |||
| 2 Two Colton Square | ||||||
| Leicester | ||||||
| LE1 1QH | ||||||
| Auditor | The Rowleys Partnership | Ltd | ||||
| Chartered Accountants |
||||||
| Charnwood House |
||||||
| Harcourt Way |
||||||
| Meridian Business Park |
||||||
| Leicester | ||||||
| LE191WP | ||||||
| Bankers | Coutts &Co | |||||
| 440 Strand | ||||||
| Charing Cross |
||||||
| London | ||||||
| WC2R OQS | ||||||
| Solicitors | Shakespeare Martineau |
LLP | ||||
| Two Colton Square | ||||||
| Leicester | ||||||
| LE1 1QH | ||||||
| Investment | managers | Cazenove Capital Management | Limited | |||
| 1 London WallPlace | ||||||
| London | ||||||
| EC2Y SAU |
| EXPENDABLE | ||||||||
|---|---|---|---|---|---|---|---|---|
| Note | UNRESTRICTED | ENDOWMENT | TOTAL | TOTAL | ||||
| FUNDS | FUNDS | 2021 | 2020 | |||||
| Income and endowments | from | E | 8 | E | E | |||
| Investments | ||||||||
| - Investment income |
494,683 | 494,683 | 636,080 | |||||
| - Bank interest on deposit |
and | premium | ||||||
| Income accounts | 72 | 72 | 1,107 | |||||
| - Interest on stockbrokem' | account | 2,101 | ||||||
| Total Income and endowments | 494,755 | 494,755 | 639,288 | |||||
| Expenditure on |
||||||||
| Raising funds |
||||||||
| - Investment management |
fees | 70,878 | 70,878 | 141,756 | 140,674 | |||
| Charitable activities |
389,366 | 389,366 | 677(327 | |||||
| Total expenditure | 460, | 244 | 70,878 | 531,122 | 818,001 | |||
| Net realised gains/(losses) | on | listed investments | 3,817,152 | 3,817,152 | 1,277,998 | |||
| Net unrealised gains/(losses) |
on listed | investments | 3,270,690 | 3,270,690 | (4,402,240) | |||
| Net Income/(expenditure) | ||||||||
| Reconciliation offunds |
||||||||
| Total funds brought forward |
701,245 | 26,771,244 | 27,472,489 | 30,775,444 | ||||
| Total funds carried forward | 35. | 6 | 33. $$ 2 | 34 Ai336 | ask 2 489 |
| EXPENDABLE | ||||||
|---|---|---|---|---|---|---|
| Note | UNRESTRICTED | ENDOWMENT | TOTAL | |||
| FUNDS | FUNDS | 2020 | ||||
| Income and endowments | from | E | E | E | ||
| Investments | ||||||
| - Investment income |
4 | 636,080 | 636,080 | |||
| - Bank interest on deposit | and premium | |||||
| income accounts | 1,107 | 1,107 | ||||
| - Interest on stockbrokers' | account | 2, 'I 01 | 2,101 | |||
| Total income and endowments | 639,288 | 639,288 | ||||
| Expenditure on |
||||||
| Raising funds |
||||||
| - Investment management |
fees | 70,337 | 70,337 | 140,674 | ||
| Charitable activities |
5 | 677,327 | 677,327 | |||
| Total expenditure | 747,664 | 70,337 | 818,001 | |||
| Net realised gains/(losses) | on | listed investments | 1,277,998 | 1,277,998 | ||
| Net unrealised gains/(losses) |
on listed investments | (4,402,240) | (4,402,240) | |||
| Net income/(expenditure) | ~108 376 | ~394579 | J33302 sss | |||
| Reconciliation of funds |
||||||
| Total funds brought forward |
809,621 | 29,965,823 | 30,775,444 | |||
| Total funds carried forward | 701.245 | 26.771.244 | 27,472,489 |
| 2021 | 2020 | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| Note | E | ||||||||
| Fixed Assets | |||||||||
| Listed investments | 33,285,173 | 26,615,170 | |||||||
| Cash held by | investment | manager for | |||||||
| re-investment | 741,520 | 462,094 | |||||||
| 34,026,693 | 27,077,264 | ||||||||
| Current Assets | |||||||||
| Debtors | 9 | 40,378 | 57,445 | ||||||
| Cash at bank | and in | hand | 510,880 | 434,577 | |||||
| 551&258 | 492,022 | ||||||||
| Liabilities | |||||||||
| Creditors; amounts |
falling | ||||||||
| due within one year | 19 | ~53 9 & | |||||||
| Net Current | Assets | 497,271 | 395,225 | ||||||
| Net Assets | ~323 ~6 | MLZ442.2 | |||||||
| Funds | |||||||||
| Expendable endowment |
funds | 33,788&208 | 26,771,244 | ||||||
| Unrestricted | funds | 735,756 | 701,245 | ||||||
| Total Funds | 12 | 27 | 489 | ||||||
| R 6owder | |||||||||
| Chairman |
| 2021 | 2020 | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| Note | E | E | |||||||
| Cash flow from operating activities |
1 | (62,182) | (126,720) | ||||||
| Cash flow from investing activities |
|||||||||
| Proceeds | of disposal of investments | 12,080,254 | 3,457,677 | ||||||
| Payments | to acquire investments | (11,662,415) | (4,033,683) | ||||||
| Interest | received | 72 | 3,208 | ||||||
| Net cash | flow from Investing activities |
417911 | ~572.798 | ||||||
| Net Increase/(decrease) in |
cash and cash equivalents | 355,729 | (699,518) | ||||||
| Cash and cash equivalents | at the | beginning | ofthe reporting | period | 896,671 | 1,596,189 | |||
| Cash and cash equivalents | at the | end | ofthe | reporting | period | I 252,498 | 896,671 | ||
| Analysis | ofcash: | ||||||||
| Cash at bank and in hand | 510,880 | 434,577 | |||||||
| Cash held by investment manager |
for re-investment | 741,520 | 462,094 | ||||||
| I 252 458 | 896 671 | ||||||||
| Note 1 | Reconciliation of |
net income | to net | cash flow | from | operating | activities | ||
| 2021 | 2020 | ||||||||
| E | E | ||||||||
| Net surpWs/(deficit) | for | year | 7,051,475 | (3,302,955) | |||||
| Adjusted for: | |||||||||
| (Gain)/loss on investment |
(7,087,842) | 3,124,242 | |||||||
| Interest receivable | (72) | (3,208) | |||||||
| (Increase) /decrease in debtors |
17,067 | (4,'I20) | |||||||
| Increase/(decrease) | in creditors | (427810) | 59,321 | ||||||
| Net cash flow from | operating | activities |
| 4 | Investment | income | 2021 | 2020 |
|---|---|---|---|---|
| E | E | |||
| Income from listed investments | 494,633 | 636,080 | ||
| 5 | Charitable | activities | 2021 | 2020 |
| E | E | |||
| Grants awarded in the year |
356,866 | 646,086 | ||
| Support costs (note 6) | 15,600 | 14,471 | ||
| Governance | costs (note 7) | 16,900 | 16,770 | |
| 309366 | 677 327 |
| 6 | Support costs | Support costs | 2021 | 2020 | |
|---|---|---|---|---|---|
| E | E | ||||
| Solicitors' | charges | (as clerk to the trustees) | 15,290 | 14,208 | |
| Insurance | 310 | 263 | |||
| 15,600 | 14,471 | ||||
| 7 | Governance costs | 2021 | 2020 | ||
| E | |||||
| Trustees' | remuneration | 12,000 | 12,000 | ||
| Auditors' | remuneration | 4,900 | 4,770 | ||
| 16900 | 16,770 | ||||
| Trustees' | remuneration | ||||
| Mr R Bowder | 4,000 | 4,000 | |||
| Mrs K Hall | 4,000 | 4,000 | |||
| Mr M Jones | 4,000 | 4,000 | |||
| 12000 | \2 000 |
| 8 | Listed investments | 2021 | 2020 | ||
|---|---|---|---|---|---|
| E | |||||
| Market value at 1 April | 2020 | 26,615,170 | 29p163,406 | ||
| Additions at cost | 11,662,415 | 4,033,683 | |||
| Proceeds of disposals | (12,0$0,254) | (3,457,677) | |||
| Net reagsed (loss)/gain | on | investments | 3,817,152 | 1,277,998 | |
| Net unreallsed (loss)/gain |
on investments | 3,270,690 | (4,402,240) | ||
| Market value at 31 March 2021 | |||||
| Investments comprise: |
|||||
| UK listed investments | 14,342,562 | 11,706,228 | |||
| Overseas listed investments |
18,942,611 | 14,908,942 |
| - Robeco BPGlob | al E1,883,85 | 0 (202 | 0: ENil) | |||
|---|---|---|---|---|---|---|
| 9 Debtors | 2021 | 2020 | ||||
| E | E | |||||
| Other debtors | ~ltu)LL. | ~L77) | ||||
| 10Creditors: amounts | falling due | within | one year | 2021 | 2020 | |
| E | E | |||||
| Accruals | 48,737 | 45,777 | ||||
| Other creditors | 5,250 | 51,020 | ||||
| 11 Analysis of net assets between | funds | |||||
| Unrestricted | Expendable | 2021 | 2020 | |||
| funds | endowment | Total | Total | |||
| funds | ||||||
| E | E | E | ||||
| Listed investments | 33,2$5,173 | 33,285,173 | 26,615,170 | |||
| Cash held by investment | ||||||
| manager for re-investment |
219,655 | 521,865 | 741,520 | 462,094 | ||
| Debtors | 40,378 | 40,378 | 57,445 | |||
| Cash at bank | 510,880 | 510,880 | 434,577 | |||
| Creditors | (35,157) | (18,$30) | (53,987) | (96,797) |
| unds recon | ciliation | ||||||
|---|---|---|---|---|---|---|---|
| Balance at | Transfer | Investment | Balance at | ||||
| 1 April | Between | Incoming | Outgoing | gains/ | 31 March | ||
| 2020 | Funds | Resources | Resources | (lasses) | 2021 | ||
| E | E | E | E | E | E | ||
| Expendable | endowment | 26,771,244 | (70,87$) | 7,087,842 | 33,788,208 | ||
| Unrestricted | funds | 701,245 | 494/755 | (460'244) | 735,756 | ||
| 27 472 4$9 | 494 755 | 531 122 | 7 087 $42 | 34 523 964 | |||
| Comparative | funds recandliations | ||||||
| Balance at | Transfer | Investment | Balance at | ||||
| 1 April | Between | Incoming | Outgoing | gains/ | 31 March | ||
| 2019 | Funds | Resources | Resources | (lasses) | 2020 | ||
| E | E | E | E | E | E | ||
| Expendable | endowment | 29,965,823 | (70,337) | (3,124,242) | 26,771,244 | ||
| Unrestricted | funds | 809,621 | 636,288 | (747,664) | 701,245 | ||
| 30,775,444 | 636 288 | 818 001 | 3 124 242 | 27472 489 |