| Total Funds | Total Funds | |||
|---|---|---|---|---|
| Notes | 2023 | 2022 | ||
| E | E | |||
| INCOIVIE | ||||
| Incoming resources from generating | funds: | |||
| Investment income |
259,731 | 256,525 | ||
| TOTAL INCOME | 259,731 | 256,525 | ||
| EXPENDITURE | ||||
| Costs ofcharitable activities |
(255,658) | (256,440) | ||
| TOTAL EXPENDITURE | 255,658) | (256,440) | ||
| NET INCOME AND NET MOVEMENT | IN FUNDS | |||
| before gains and losses on investments | 4,073 | 85 | ||
| Net gains / (losses) on investments | 113,763 | (552,794) | ||
| NET MOVEMENT IN FUNDS |
117,836 | (552,709) | ||
| RECONCILIATION OF FUNDS |
||||
| Total unrestricted funds brought forward |
8,730,025 | 9,282,734 | ||
| TOTAL UNRESTRICTED FUNDS | ||||
| CARRIED FORWARD | 9,10E | 8,847,861 | 8,730,025 |
| 2 | INVESTMENTS | Market | Value | Market | Value | |
|---|---|---|---|---|---|---|
| 30.09.23 | 30.09.22 | |||||
| Analysis ofinvestments | 'Yo | f | / | |||
| Units in COIF Charities Investment | Fund | 100 | 8,772,478 | 100 | 8,658,715 | |
| Market Value brought forward | 8,658,715 | 9,211,509 | ||||
| Gain/(Loss) in year |
113,763 | (552,794) | ||||
| Market Value carried forward | 8,772,478 | 8,658,715 |
| 2023 | 2023 | 2022 | 2022 | |||||
|---|---|---|---|---|---|---|---|---|
| Overseas Equities |
63.3 | 58.3 | ||||||
| UK Equities | 8.2 | 8.7 | ||||||
| Property/Other | Assets | 16.9 | 18.3 | |||||
| Fixed Interest | 8.7 | 4.1 | ||||||
| Cash | 2.9 | 10.6 | ||||||
| 100.0 | 100.0 | |||||||
| All investments | are held with | CCLA. | CCLA hold shares for a number oforganisations | in a pooled | fund. The split | ofthis | ||
| fund is unable to be identified | directly forthe trust. | |||||||
| Movement ofinvestments | Book Value | Market | Value | Unrealised | ||||
| f | f | f | ||||||
| Investments at |
30September | 2022 | 5,869,510 | 8,658,715 | 2,789,205 | |||
| Investments at |
30September | 2023 | 5,869,510 | 8,772,478 | 2,902,968 | |||
| 3 | INVESTMENT INCOME | 2023 | 2022 | |||||
| f | f | |||||||
| Distributions from COIF Investment |
Fund | 258,243 | 256,299 | |||||
| Deposit interest and other income | 1,488 | 226 | ||||||
| 259,731 | 256,525 |
| 5 | CHARITABLE | ACTIVITIES | 2023 | 2022 | ||||||
|---|---|---|---|---|---|---|---|---|---|---|
| f | ||||||||||
| Grants made | 231,100 | 234,600 | ||||||||
| Governance | costs: | |||||||||
| Auditor's fees | 3,000 | |||||||||
| Independent | examination | fees | 2,520 | |||||||
| Correspondent's | fees (Note 7) | 21,258 | 19,008 | |||||||
| Sundry expenses | 300 | 312 | ||||||||
| 255,658 | 256,440 | |||||||||
| 1.The grants | made during the year amounted | tof231,100(2022: | E234,600). | |||||||
| 2.Material grants made during the year: | ||||||||||
| Greggs Foundation f5,000 | per quarter (F20,000 in total) | |||||||||
| Funding information | North | East E4,000(4 Payments | ofE1,000) | |||||||
| 3.Summary | ofgrants made | during | the year: | |||||||
| No. | Total value | |||||||||
| f | ||||||||||
| Social Welfare | 53 | 57,000 | ||||||||
| Youth charities | 49 | 49,000 | ||||||||
| Disabled/Elderly | 46 | 44,100 | ||||||||
| Education/Arts | 35 | 36,000 | ||||||||
| Greggs Foundation | 4 | 20,000 | ||||||||
| BAME | 7 | 6,000 | ||||||||
| Women's charities |
8 | 9,000 | ||||||||
| Environment | 10 | 10,000 | ||||||||
| 212 | 231,100 | |||||||||
| 4.Value ofindividual grants made during |
the year: | |||||||||
| No. | Total value | |||||||||
| E5,000 | 4 | 20,000 | ||||||||
| f2,000 | 23 | 46,000 | ||||||||
| E1,500 | 0 | 0 | ||||||||
| E1,000 | 146 | 146,000 | ||||||||
| E500 | 38 | 19,000 | ||||||||
| E100 | 1 | 100 | ||||||||
| 212 | 231,100 |
| 6 | NET INCOMING RESOURCES FOR THE YEAR |
2023 | 2022 | ||
|---|---|---|---|---|---|
| This is stated after charging: | |||||
| E | |||||
| Auditor's fee | 3,000 | ||||
| Independent Examiner's fee |
2,520 | ||||
| 7 | KEY MANAGEMENT PERSONNEL AND TRUSTEE REMUNERATION |
AND EXPENSES | |||
| The key management personnel ofthe charity comprises |
solely of | the trustees. Afee ofE1,584per month was | paid | ||
| to Pauline Dodgson, one ofthe trustees, in recognition of |
her work as correspondent to the trust. Ms Dodgson |
||||
| retired from the trust on 23October 2023 and Mrs Gillian | Rolt took over the position. There was a handover | period | |||
| of3months when Mrs Rolt was paid f750 per month before assuming the full time position. |
|||||
| Payment ofsuch fees are allowed under the terms ofthe |
governing | document ofthe Trust. | |||
| Trustee remuneration in respect ofthese services rendered for the |
year end 30September 2023 was f21,258 | (2022: | |||
| E19,008).At 30September 2023, no amounts were owing |
in respect ofthis work (2022:ENil). |
| THE HADRIAN | TRUST | NOT PART OF ACCOUNTS SET | |||||
| CAPITAL ACCOUNT FOR THE YEAR ENDED 30SEPTEMBER2023 |
2023 | 2022 | |||||
| E | f | ||||||
| Balance at | 30September 2022 | 8,730,025 | 9,282,734 | ||||
| Increase/(Decrease) in cumulative |
unrealised | profit on investments | 113,763 | (552,794) | |||
| Transfer from income account | 4,073 | 85 | |||||
| BALANCE AT30SEPTEMBER 2023 | f | 8,847,861 | E | 8,730,025 | |||
| Cumulative | |||||||
| MOVEMENT OF | INVESTMENTS - SUMMARY | Market | Unrealised | ||||
| Cost | Value | Profit (Loss) | |||||
| f | f | E | |||||
| Investments | at 30September 2022 | 5,869,510 | 8,658,715 | 2,789,205 | |||
| Investments | at 30September 2023 | 5,869,510 | 8,772,478 | 2,902,968 | |||
| INCOME | 2023 | 2022 | |||||
| E | E | ||||||
| Dividends and interest on investments |
259,731 | 256,525 | |||||
| 259,?31 | 256,525 | ||||||
| OUTGOINGS | |||||||
| Correspondent's fees |
21,258 | 19,008 | |||||
| Professional | charges | 3,000 | 2,520 | ||||
| Other Expenses | 300 | 312 | |||||
| 24,558 | 21,840 |
| INCOME ACCOUNT FOR THE YEAR ENDED 30SEPTEMBER2023 | INCOME ACCOUNT FOR THE YEAR ENDED 30SEPTEMBER2023 | ||
|---|---|---|---|
| 2023 | 2022 | ||
| f | f | ||
| NET INCOME FOR THE YEAR | 235,173 | 234,685 | |
| INCOME AVAILABLE FOR DISTRIBUTION | 235,173 | 234,685 | |
| GRANTS TO CHARITIES | (231,100) | (234,600) | |
| EXCESSOF AVAILABLE INCOME OVER | GRANTS | ||
| COVERED BYTRANSFER TO/(FROM) | CAPITAL ACCOUNT | 4,073 | 85 |