| Incoming res | Incoming res | ources and forwa |
rd commitments |
|||||
|---|---|---|---|---|---|---|---|---|
| The Trustees | do not anticipate | additional resources being |
put into | the Trust, other than | very small | royalty | ||
| payments. | At | the year end the | Trust had future conditional |
grant | commitments | of approximately | f40,422 | |
| (2019 - F30,000). | ||||||||
| REFERENCE | AND ADMINISTRATIVE DETAILS |
|||||||
| Registered | charity number | 265856 | ||||||
| Trust secretary | Daphne RWassermann | |||||||
| Registered | office | 51 Westbourne Gardens |
||||||
| Glasgow G12 9XF | ||||||||
| Trustees | Daphne Wassermann | |||||||
| Carolyn Hayman OBE |
||||||||
| Charlotte Wassermann | ||||||||
| Ruth Wassermann | ||||||||
| Fran Bury | ||||||||
| Ellie Bury | ||||||||
| Sheila Hayman (observer) |
||||||||
| Solicitors | John Byme and Co | |||||||
| Sheraton House |
||||||||
| Castle Park | ||||||||
| Cambridge CB3 OAX |
||||||||
| Investment | manager | Waverton Investment Management |
Limited | |||||
| 16Babmaes Street | ||||||||
| London SW1Y6AH | ||||||||
| Bankers | Co-operative Bank pic |
|||||||
| PO Box250 Delf House | ||||||||
| Southway Skelmersdale |
||||||||
| Lancashire WN8 6GH |
||||||||
| Independent | Examiner | Mr D Terry FCA | ||||||
| Ramon Lee Ltd | ||||||||
| 93Tabernacle Street | ||||||||
| London EC2A 4BA |
| Unrestricted | Restricted | Total | Total | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Notes | Funds | Funds | 2020 | 2019 | |||||||
| 8 | f | ||||||||||
| Income | |||||||||||
| Donations | 2,302 | 2,302 | |||||||||
| Investment | income | 42,033 | 42,033 | 43,562 | |||||||
| Total income | 44,335 | 44,335 | 43,562 | ||||||||
| Expenditure | |||||||||||
| Cost of raising | funds | 23,409 | 23,409 | 18,453 | |||||||
| Expenditure | on | charitable | activities | 68,317 | 68,317 | 71,750 | |||||
| Total expenditure | 91,726 | 91,726 | 90,203 | ||||||||
| Net Income | I(expenditure) | &net | |||||||||
| movements | in | funds before | gains &losses | (47,391) | (47,391) | (46,641) | |||||
| Net gains/losses | on | investments | 7 | 115,605 | 115,605 | 246,603 | |||||
| Net movement | In funds | 68,214 | 68,214 | 199,962 | |||||||
| Reconciliation | offunds | ||||||||||
| Total funds, | brought | forward | 1,771,667 | 1,771,667 | 1,571,705 | ||||||
| Total funds, | carried | forward | 1,839,881 | 1,838,881 | ~1,777, 87 |
| Notes | 2020 | 2019 | |||||
|---|---|---|---|---|---|---|---|
| 6 | |||||||
| Fixed assets | |||||||
| Investments | 1,753,242 | 1,754,799 | |||||
| Current assets | |||||||
| Cash at bank and in hand | 107,417 | 18,068 | |||||
| 107,417 | 18,068 | ||||||
| Liabilities | |||||||
| Creditors falling due with |
in one year | 8 | (20,778) | (1,200) | |||
| Net current assets | 86,639 | 16,868 | |||||
| Net assets | 1,839,881 | ~7,777,6 7 | |||||
| The funds ofthe charity | |||||||
| Unrestricted funds |
1,839,881 | 1,771,667 | |||||
| Restricted funds |
|||||||
| Total charity funds | 1,839,881 | 1,771,667 |
| INCOMIN | G RESOURCES FROM CH | ARITABLE | ACTIVITIES | ACTIVITIES | ||
|---|---|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | |||
| Funds f |
Funds f |
2020 f |
2019f | |||
| CAF from | Walter Haymen | 2,302 | 2,302 | |||
| 2,302 | 2,302 | |||||
| NVESTM | ENT INCOME. | |||||
| Unrestricted | Restricted | Total | Total | |||
| Funds | Funds | 2020f | 2019 | |||
| Dividend | income from listed investments | 40,182 | 40,182 | 42,229 | ||
| Interest from Bonds | 1,250 | 1,250 | 1,250 | |||
| Royalties | 601 | 601 | 83 | |||
| 42,033 | 42,033 | 43,562 |
| EXPENDIT | URE ON | C | HARITABLE A | CTIVITY | |||
|---|---|---|---|---|---|---|---|
| Raising | Total | Total | |||||
| Fundsf | Donationsf | 2020f | 2019f | ||||
| Grants and | donations | (Note 6) | 68,317 | 68,317 | 71,750 | ||
| Investment | management | fees | 21,458 | 21,458 | 16,745 | ||
| Governance | cost (Note | 5) | 1,320 | 1,320 | 1,200 | ||
| Support cost (Note 5) | 631 | 631 | 508 | ||||
| 23,409 | 68,317 | 91,725 | 90,203 |
| General | ||||||
|---|---|---|---|---|---|---|
| Support | Governance | Total | Total | |||
| Costsf | Costs | 2020f | 2019f | |||
| Subscription | 631 | 631 | 500 | |||
| Bank charges | 8 | |||||
| Independent | examination | fees | 1,320 | 1,320 | 1,200 | |
| 631 | 1,320 | 1,951 | 1,708 |
| Grants wer | e payable to charitable bodies within the |
Trust's focus areas as follows: | |
|---|---|---|---|
| 2020 | 2019 | ||
| 6 | |||
| Climate change | 43,500 | 67,000 | |
| Individuals | in need | 650 | 1,250 |
| Peace and | recondllation | 3,500 | |
| Refugees | in the UK | 22,000 | |
| Education | 2 167 | ||
| 577377 |
| charitable organisa |
tions and individuals. |
|
|---|---|---|
| Beneficiary: | Amount | |
| Ashanti | 2,500 | |
| Life Mosaic | 10,000 | |
| Hackney Migrant |
Project | 4,400 |
| Lewisham Refugee |
4,400 | |
| Refugee Survival | Trust | 4,400 |
| The Destitution Project |
4,400 | |
| Hope Projects | 4,400 | |
| Tiyeni | 15,000 | |
| Birkbeck College | via DRW for Nalougo fees | 2,167 |
| Groundswell international |
15,000 |
| 2020 | 2019 | ||||||
|---|---|---|---|---|---|---|---|
| Market value, | brought | forward | 1,754,799 | 1,489,639 | |||
| Additions | 379,261 | 410,154 | |||||
| Disposals | (496,424) | (391,597) | |||||
| Net realised/unrealised | investment | gains | 115,605 | 246,603 | |||
| Market value, | carried | forward | ~1,753, 42 | 1,754,799 | |||
| Historical cost | 1,320,802 | 1,406,709 | |||||
| All investments | are quoted | on a recognised | Stock Exchange | and comprise of: | |||
| UK Equities | 136,993 | 177,147 | |||||
| UK Fixed Interest Stocks | 107,290 | 155,420 | |||||
| UK Bonds | 25,000 | 25,000 | |||||
| Overseas Equities |
1,259,586 | 1,154,579 | |||||
| Alternatives | 224,374 | 242,653 | |||||
| 1,753,242 | 1,754,799 |
| LIABILITI | ES:AMOUN | TS FALLING DUE WITHIN |
ONE YEAR | |
|---|---|---|---|---|
| 2020 | 2019 | |||
| 6 | 6 | |||
| Accruals: | ||||
| Independent | examintaion | fees | 1,320 | 1,200 |
| Investment | management | fees | 4,458 | |
| Grant | 15,000 | |||
| 20,778 | 1,200 |
| MOVEMENT | OF FUNDS | |||||
|---|---|---|---|---|---|---|
| Balance | Gain/(Loss) on |
Balance | ||||
| at 01.01.20 F |
Income 6 |
Expenditure 6 |
Investments f |
at 31.12.20 6 |
||
| Unrestricted | funds | |||||
| General Funds | 1,771,667 | 44,335 | 91,726 | 115,605 | 1,839,881 | |
| Total funds | 1,771,667 | 44.335 | 91,726 | 115,605 | ~1,839,88 |
| Balance | Gain/(Loss) on |
Balance | |||||
|---|---|---|---|---|---|---|---|
| at 01.01.19 | Income | Expenditure | Investments | at 31.12.19 | |||
| F | E | ||||||
| Unrestricted | funds | ||||||
| General | Funds | 1,571,705 | 43,562 | 90,203 | 246,603 | 1,771,667 | |
| Total funds | 1,571,705 | 43,562 | 90,203 | 246,603 | 1,771,667 |
| ANALYSIS OF NET ASSET | S BETWEEN FUNDS | |||
|---|---|---|---|---|
| Unrestricted | Restricted | Total | Total | |
| Funds | Funds | 2020 | 2019 | |
| E | 6 | 6 | ||
| Fixed Asset Investments | 1,753,242 | 1,753,242 | 1,754,799 | |
| Net current assets | 86,639 | 86,639 | 16,868 | |
| 1,839,881 | 1,771,667 | |||
| Analysis ofnet assets between funds —previous year | ||||
| Unrestricted | Restricted | Total | Total | |
| Funds 6 |
Funds 6 |
2019f | 2018 | |
| Fixed Asset Investments | 1,754,799 | 1,754,799 | 1,489,638 | |
| Net current assets | 16,868 | 16,868 | 82,067 | |
| 1,771,667 | 1,771,667 | 1,571, 05 |