OpenCharities

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

2021-03-31-accounts

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