OpenCharities

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

2021-04-05-accounts

Page
Reference and administrative details ofthe Charity, its Trustees and Advisers
Trustees'
report
2-4
Independent
examiner's
report
Statement offinancial activities
Balance sheet
Notes to the financial statements 8-16

Unrestricted Total Total
funds funds funds
2021 2021 2020
Note
INCOME FROM:
Investments 29,708 29,708 33,420
TOTAL INCOME 29,708 29,708 33,420
EXPENDITURE ON:
Raising funds 11,204 11,204 11,891
Charitable
activities:
Governance 7,016 7,016 2,878
Other charitable
activities
38,925 38,925 39,666
TOTAL EXPENDITURE 57,145 57,145 54,435
NET EXPENDITURE BEFORE INVESTMENT
GAINS/(LOSSES) (27,437) (27,437) (21,015)
Net gains/(losses)
on investments
193,748 193,748 (136,383)
NET INCOME / (EXPENDITURE) BEFORE OTHER
RECOGNISED GAINS AND LOSSES 166,311 166,311 (157,398)
NET MOVEMENT
IN FUNDS
166,311 166,311 (157,398)
RECONCILIATION
OF FUNDS:
Total funds brought
forward
1,141,462 1,141,462 1,298,860
1,307,773 1,307,773 1,141,462
TOTAL FUNDS CARRIED FORWARD

2021 2020
Note
FIXEDASSETS
Investments 1,304,741 1,126,311
CURRENT ASSETS
Debtors 10 4,184
Cash at bank and in hand 19,963 24,022
19,963 28,206
CREDITORS: amounts falling due within
one year (16,931) (13,055)
NET CURRENT ASSETS 3,032 15,151
NET ASSETS 1,307,773 1,141,462
CHARITY FUNDS
Unrestricted
funds
1,307,773 1,141,462
TOTAL FUNDS 1,307,773 1,141,462

INVESTME NT INCOME
Unrestricted Total Total
funds funds funds
2021 2021 2020
Investment income - listed investments 29,708 29,708 33,420
29,708 29,708 33,420
Total 2020 33,420 33,420

Unrestricted Total Total
funds funds funds
2021 2021 2020
Investment management fees 11,204 11,204 11,891
Total 2020 11,891 11,891

Unrestricted Total Total
funds funds funds
2021 2021 2020
Debtor write off 4,184 4,184
Legal and professional fees 2,832 2,832 2,811
Governance —Trustees expenses reimbursed 67
7,016 7,016 2,878

Grants to
Institutions Total Total
2021
f.
2021
f.
2020f
Grants 4,500 4,500 9,500
Choristers Scholarships and Prebendal school fees 34,425 34,425 30,166
38,925 38,925 39,666

ANALYSIS OF EXPENDIT URE BYEXPENDITURE TYP E
Other costs Total
2021
f.
2020f
Expenditure on investment management 11,204 11,891
Costs of raising funds 11,204 11,891
Grants 38,925 39,666
Expenditure on governance 7,016 2,878
57,145 54,435

2021 2020
1,440 1,440

Listed Cash held on
securities UK Porffolio Total
Market value
At 6 April 2020 1,093,178 73,986 1,167,164
Additions 251,154 (67,067) 184,087
Disposals (169,155) (169,155)
Revaluations 129,341 129,341
At 5 April 2021 1,304,518 6,919 1,311,437
Impairment
At 6 April 2020 40,853 40,853
Charge for the year 6,696 6,696
Reversal of impairment losses (40,853) (40,853)
At 5 April 2021 6,696 6,696
Net book value
At 5 April 2021 1,297,822 6,919 1,304,741
At 5April 2020 1,052,325 73,986 1,126,311
Investments
at market
value comprise:
UK Overseas 2021 2020
Listed investments 877,690 420,132 1,297,822 1,052,325
UK cash held on portfolio 6,919 6,919 73,986
Total market value 884,609 420,132 1,304,741 1,126,311

Material investments
5April 5April
2021 2020
Link Financial Sol Ltd Trojan lnc 181,191 163,106
City of London
Inv
123,959 100,215
T Bailey Fund Serv TB Evenlode Income 195,994 153,938
Blackrock FM 92,877 70,257
Evenlode
INV Management
income 158,693 133,555
Greencoat
UK WIND ORD
64,700
M8G Secirities Ltd UK 60,276
Lyxor Asst MGM 59,927
Charities
Property
Fund
Income 99,415
Findlay Park FDSAmerican USA 83,151 64,569
Fundsmith
LLP Equity
65,982 49,807
Link Fund Sol Ltd Trojan 99,868 91,612
Linsell Train
Ltd Global
Equity D Nav 89,550 72,014
1,276,168 998,488
10. DEBTORS
2021 2020
Other debtors 4,184
11. CREDITORS: Amounts falling due within one year
2021 2020
Trade creditors 1,320
Accruals and deferred income 16,931 11,735
16,931 13,055

2021 2020
Financial assets measured at fair value through income and
expenditure 1,304,741 1,126,311
Financial assets measured at amortised cost 19,963 24,022
1,324,704 1,150,333
Financial liabilities measured at amortised cost (16,601) (13,055)

Balance at Gains/ Balance at
6 April 2020 Income Expenditure (Losses) 5April 2021
f. f. f. f. f.
General funds 1,141,462 29,708 (57,145) 193,748 1,307,773
SUMMARY OF FUNDS - PRIOR YEAR
Balance at Gains' Balance at 5
6April 2019f Income
f
Expenditure f (Losses)
f
April 2020
f
General funds 1,298,860 33,420 (54,435) (136,383) 1,141,462

ANALYSIS OF NET ASSETS BETWEEN FUNDS - CU RRENT YEAR
Unrestricted Total
funds funds
2021 2021
Fixed asset investments 1,304,741 1,304,741
Current assets 19,963 19,963
Creditors due within one year (16,931) (16,931)
1,307,773 1,307,773

ANALYSIS OF NET ASSETS BETWEEN FUNDS - PRI OR YEAR
Unrestricted Total
funds funds
2020 2020
Fixed asset investments 1,126,311 1,126,311
Current assets 28,206 28,206
Creditors due within one year (13,055) (13,055)
1,141,462 1,141,462