| Total Funds | TotalFunds | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| Note | 2022 | 2021 | |||||||
| E | |||||||||
| INCOME | |||||||||
| Incoming resources from generating | funds: | ||||||||
| Investment income |
256,525 | 248,198 | |||||||
| TOTAL INCOME | 256,525 | 248,198 | |||||||
| EXPENDITURE | |||||||||
| Costs ofcharitable activities | (256,440) | (251,328) | |||||||
| TOTAL EXPENDITURE | (256,440) | (251,328) | |||||||
| NET INCOMING/(OUTGOING) | RESOURCES | ||||||||
| BEFORE RECOGNISED GAINS | AND | LOSSES | 85 | (3,130) | |||||
| RECOGNISED GAINS AND LOSSES | |||||||||
| Unrealised Gains on investment |
assets | (552,794) | 1,051,410 | ||||||
| NET MOVEMENT IN FUNDS |
(552,709) | 1,048,280 | |||||||
| RECONCILIATION OF FUNDS |
|||||||||
| Total funds brought forward |
9,282,734 | 8,234,454 | |||||||
| TOTAL FUNDS CARRIED FORWARD | 8 | 8,738,82 | 8 | 8,282,734 |
| 2 | INVESTMENTS | Market | Value | Market | Value | |
|---|---|---|---|---|---|---|
| 30.09.22 | 30.09.21 | |||||
| Analysis ofinvestments | E | ffi | E | |||
| Units in COIF Charities Investment |
Fund | 100 | 8,658,715 | 100 | 9,2»,509 | |
| Market Value brought forward | 9,211,509 | 8,160,099 | ||||
| (Loss) Gain in year | -552,794 | 1,051,410 | ||||
| Market Value carried forward | 8.5 8.9 5 | , », 09 |
| 2022 | 2021 | ||
|---|---|---|---|
| Overseas Equities |
58.3 | 66.1 | |
| UK Equities | 8.7 | 10.6 | |
| Property/Other | Assets | 18.3 | 17.2 |
| Fixed Interest | 4.1 | ||
| Cash | 10.6 | 6.1 | |
| 100.0 | 100.0 |
| Movement ofinvestments | Movement ofinvestments | BookValue | Market Value | Unrealised | ||
|---|---|---|---|---|---|---|
| E | f | f | ||||
| Investments | at 30September 2021 | 5,869,510 | 9,211,509 | 3,341,999 | ||
| Investments | at 30September 2022 | 5,869,510 | 8,658,715 | 2,789,205 | ||
| 3 | INVESTMENT | INCOME | 2022 | 2021 | ||
| f | f | |||||
| Distributions | from COIF Investment | Fund | 256,299 | 248,194 | ||
| Deposit interest and other income | 226 | 4 | ||||
| 288222 | 2 8, 88 |
| 5 | CHARITABLE | ACTIVITIES | 2022 | 2021 | |||||
|---|---|---|---|---|---|---|---|---|---|
| f | f | ||||||||
| Grants made | 234,600 | 229,550 | |||||||
| Governance | costs: | ||||||||
| Independent | examination | and accountancy fees | 2,520 | 2,520 | |||||
| Correspondent's | fees | 19,008 | 19,008 | ||||||
| Sundry expenses | 312 | 250 | |||||||
| 256,440 | 251,328 | ||||||||
| 1.The grants | made during the | year | amounted | to f234,600 | |||||
| 2.Material grants made during | the year: | ||||||||
| Greggs Foundation f5,000 | per | quarter (f20,000 in total) | |||||||
| Funding Information |
North | East E4,000(4Payments off1,000) | |||||||
| 3.Summary | ofgrants made | during the year: | |||||||
| No. | Total value | ||||||||
| f | |||||||||
| Social Welfare | 60 | 65,500 | |||||||
| Youth charities | 39 | 40,000 | |||||||
| Disabled/Elderly | 54 | 57,100 | |||||||
| Education/Arts | 24 | 29,000 | |||||||
| Greggs Foundation | 4 | 20,000 | |||||||
| BAME | 5 | 5,000 | |||||||
| Women's charities |
5 | 7,000 | |||||||
| Environment | 10 | 11,000 | |||||||
| 201 | 444,MD | ||||||||
| 4.Value of individual grants |
made during | the year: | |||||||
| No. | Total value | ||||||||
| E | |||||||||
| f5,000 | 4 | 20,000 | |||||||
| f2,000 | 28 | 56,000 | |||||||
| E1,500 | 2 | 3,000 | |||||||
| f1,000 | 145 | 145,000 | |||||||
| f500 | 21 | 10,500 | |||||||
| E100 | 1 | 100 | |||||||
| 201 | 44.MD |
| 6 | NET OUTGOING RESOURCES FORTHE PERIOD |
2022 | 2021 | ||
|---|---|---|---|---|---|
| This is stated after charging: | |||||
| Independent Examiner's fee |
|||||
| 7 | KEY MANAGEMENT PERSONNEL AND TllUSTEE REMUNERATION |
AND EXPENSES | |||
| The key management personnel ofthe charity comprises solely ofthe trustees. Afee off1,584per month |
was | ||||
| paid to Pauline Dodgson, one ofthe trustees, in recognition |
of her work as correspondent | to the trust. At | 30 | ||
| September 2022. No sum was owing in respect ofthis work | (2021:Enil). No expenses were | paid to any of | the | ||
| trustees during the year. The charity did not have any employees |
during the year. | ||||
| 8 | CREDITORS: amounts falling due within one year |
2022 | 2021 | ||
| E | E | ||||
| Accruals and deferred income |
|||||
| 9 | ANALYSIS OF CHARITABLE FUNDS | ||||
| 2022 | 2021 | ||||
| GeneralFunds | E | E | |||
| As at 1October 2021 | 9,282,734 | 8,234,454 | |||
| Income | 256,525 | 248,198 | |||
| Expenditure | -256,440 | -251,328 | |||
| Recognised (Losses)/gains |
-552,794 | 1,051,410 | |||
| As at 30September 2022 | 8,730.D25 | 9,282,734 | |||
| Net current | |||||
| 10 | ANALYSIS OF NET ASSETSBETWEEN FUNDS | assets / | |||
| Investments | (liabilities) | Total | |||
| 6 | E | ||||
| Unrestricted general funds |
|||||
| 11 | REIATED PARTY TRANSACTIONS |
| CAPITAL ACCOUNT FOR | THE YEAR ENDED 30SEPTEMBER2022 | THE YEAR ENDED 30SEPTEMBER2022 | THE YEAR ENDED 30SEPTEMBER2022 | THE YEAR ENDED 30SEPTEMBER2022 | THE YEAR ENDED 30SEPTEMBER2022 | 2022 | 2021 | ||
|---|---|---|---|---|---|---|---|---|---|
| E | 6 | ||||||||
| Balance at 30September 2021 | 9,282,734 | 8,234,454 | |||||||
| (Decrease)increase | in cumulative | unrealised | profit | on investments | -552,794 | 1,051,410 | |||
| Transfer to income | account | 85 | -3,130 | ||||||
| BAIANCE AT30SEPTEMBER2022 | E | 8,730,025 | 6 | 9,282,734 | |||||
| Cumulative | |||||||||
| MOVEMENT OF INVESTMENTS - SUMMARY | Market | Unrealised | |||||||
| Cost | Value | Profit (Loss) | |||||||
| E | E | ||||||||
| Investments at 30September 2021 |
6 | 5,869,510 | 9,211,509 | 3,341,999 | |||||
| Investments at 30September 2022 |
6 | 5,869,510 | 8,658,715 | 2,789,205 | |||||
| INCOME | 2022 | 2021 | |||||||
| 6 | f | ||||||||
| Dividends and interest on investments |
(gross) | 256,525 | 248,198 | ||||||
| 256,525 | 248,198 | ||||||||
| OUTGOINGS | |||||||||
| Correspondent's fees |
19,008 | 19,008 | |||||||
| Professional charges |
2,520 | 2,520 | |||||||
| Other Expenses | 312 | 250 | |||||||
| 21,840 | 21,778 |
| INCOME ACCOUNT FORTHE YEAR ENDED 30SEPTEMBER2022 | ||||
|---|---|---|---|---|
| 2022 | 2021 | |||
| E | E | |||
| NET INCOME FOR THE YEAR | 234,685 | 226,420 | ||
| INCOME AVAILABLE FOR DISTRIBUTION | 234,685 | 226,420 | ||
| GRANTS TO CHARITIES | -234,600 | -229,550 | ||
| EXCESSOF AVAILABLE INCOME OVER GRANTS | ||||
| COVERED BYTRANSFER TO/ (FROM) CAPITAL ACCOUNT | E | 83 | E | -3,138 |