| 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 |