OpenCharities

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

2024-03-31-accounts

Page
Summary 1
Trustees’certificateandTrustees’report 2-6
Independentauditor'sreport 7-10
Statementoffinancialactivities 11
Balancesheet 12
Notestothefinancialstatements 13- 23

Dateofsettlement 24May1977
Settlors CyrilFrankCosin
PamelaMaryCosin
Trustees JamesWilliamStebbings
NicolasRobertClifford
AndrewJohnFrancisStebbings(Deceased9 June2023)
JenniferAnneClifford
NicholasFrankCosin
LloydGay(Appointed17November2023)
Mainterms Thisisa charitablesettlementforthebenefitforortosuch
charitableobject,purpose,institutionsorsocietiesastheTrustees
mayintheirdiscretionthinkfitwithinthefollowingdefined
beneficialareas:
(a)medicalresearchandeducation
(b)thewelfareofthepoor,agedandthesick
Registeredaddress SafferyLLP
StCatherine'sCourt
BerkeleyPlace
Clifton
Bristol
BS81BQ
Accountantsandauditors SafferyLLP
StCatherine's Court
BerkeleyPlace
Clifton
Bristol
BS81BQ
Investmentmanagers CazenoveCapitalManagement
1LondonWallPlace
London
EC2Y5AU
Registeredcharitynumber 274862

21 January 2025

Unrestricted Endowment Total Total
Funds Funds 2024 2023
Note
£
£ £ £
Income:
Investmentincome 2 102,134 - 102,134 73,236
Totalincomingresources
102,134

-

102,134

73,236
Expenditure:
Raisingfunds 3 - (45,260) (45,260) (47,698)
Charitableactivities 4 (523,487) - (523,487) (579,530)
Totalexpenditure
(523,487)

(45,260)

(568,747)

(627,228)
Netoutgoingresourcesfortheyear (421,353) (45,260) (466,613) (553,992)
Otherrecognisedgainsandlosses:
Gains/lossesoninvestments 7 - 780,115 780,115 (170,002)
Grosstransfersbetweenfunds
421,353

(421,353)

:

-
Netmovementinfunds - 313,502 313,502 (723,994)
Balancesbroughtforwardat1 April2023 - 7,381,005 7,381,005 8,104,999
Balancescarriedforwardat31March 2024
-

7,694,507

7,694,507

7,381,005







a
Financedby:

-
EndowmentFunds- general
Thebalancesheethasbeenapprovedonbehalfofthe

-
_
TrusteesonandsignedonbehalfoftheTrusteesby

NicholasFrankCosin
ChairofTrustees

Investmentincome 2024 2023
£ £
Incomefromlistedinvestments 86,968 68,272
Interestreceivable 13,579 4,964
Excessreportableincome
1,587

-
102,134

73,236



3 Raisingfunds 2024 2023
£ £
Investmentmanagementfees
45,260

47,698

45,260

47,698
Charitableactivities 2024 2023
£ £
ITexpenses 4,893 4,118
Bankcharges 105 111
Accountancyfees 16,800 14,640
Accountancyfees- underprovision 7,274 -
Administrationfees 9,940 5,852
Auditfee
9,660

13,842
48,672 38,563
Grantspayable(seenote5)
474,815

540,967

523,487

979,530
Grants 2024 2023
£ £
999Club - 10,000
AbilityBow 5,000 -
AceAfrica = 5,000
ActiononPoverty = 15,000
AfricanAdventuresFoundation 8,415 -
Afrikids 10,000 :
AmosTrust 5,000 :
AmukaFoundation - 3,768
BangEdutainmentLtd - 5,000
BaobabCentreforYoungSurvivorsinExile 5,000 =
Bliss 5,000 7
BrentCentreforYoungPeople . 15,000
CardinalHumeCentre - 5,000
CarisFamilies 5,000 -
ChangingFaces 5,000 -
CHASEAfrica - 15,000
ChildBrainInjuryUnit 5,000 -
ChildofHope - 4,900
Child.orgInternational 1,240 :
ClaremontProject
6,140
-

Grants(continued) 2024 2023
£ £
ComfortInternational : 3,680
CommunityDrugandAlcoholRecoveryServices 5,000 5,000
COREClapton - 5,000
DECEarthquakeAppeal - 22,000
DECPakistanFloodAppeal - 5,000
Deki 6,000 -
DisabilityAfrica 3,211 :
DoorstepLibraryNetwork - 10,000
EcoBrix 7,000 -
ECPATUK - 5,000
EdUKaid - 3,455
Ella'sHome 5,000 -
EveAppeal 5,000 :
FineCellWork - 30,000
FiveTalentsUKLtd 10,000 5,000
Foodcycle 8,000 -
FriendsofKipkelion 2,900
FriendsofMonze - 4,750
FutureFrontiers 5,000 :
GiveDirectlyUK - 5,000
GlassDoorHomelessCharity - 5,000
GoBeyond - 3,000
GroundwaterRelief 5,000 -
HabitatforHumanityGB - 5,000
HackneyPlaybus 15,000 4,000
HamlinFistulaUK 5,000 -
HavenHouseChildren'sHospice 5,000 -
HeadwayEastLondon - 5,000
HoardingUK - 5,000
Home-StartCamdenandIslington 10,000 -
Home-StartWestminster 5,000 -
HopeHealthAction 7,900 -
HOPEInternationalDevelopmentAgencyUK - 5,000
Huntington'sDiseaseAssociation - 3,000
ImperialHealthCharity 10,000 -
InTouch/KidsUnited - 3,000
InteractStrokeSupport 3,000 -
InternationalHealthPartners - 5,000
IriseInternational 4,000 -
IslingtonCentreforRefugeesandMigrants - 5,000
James’PlaceCharity
-
5,000

Grants(continued) 2024
£
Justbea Child -
JustforKidsLaw -
KatherineLowSettlement -
KidsClubKampala
KidsMatter 5,000
KimbutaRuralDevelopment 8,000
LearnEnglishatHome 5,000
LegacyofWarFoundation 5,000
MaaShanti 5,000
MadeInHackney -
MahaDeviYogaCentre -
MakhadTrust 3,000
Mammakind 5,000
MargaretPykeFoundation 5,000
MedairUK 10,000
MedecinsSansFrontieres 15,000
MentoringPlus -
MousetrapTheatre 5,000
NEPAL-ease =
NewWays -
NorthPaddingtonFoodBank 5,000
OnCallAfrica 10,000
OnlyConnect -
OvarianCancerAction -
PembrokeHouse -
PolkaChildren'sTheatreLtd -
PositiveEast «
Power2 10,000
Pragya -
PrisonFellowship -
PrisonersAbroad 5,000
PumpAid 10,000
RailwayChildren =
RaisingFuturesKenya -
RoundaboutDramaTherapy 5,444
Re-engage -
RenewableWorld *
RisingSunDomesticViolenceAbuseService -
SALVEInternational 5,000
SchoolFoodMatters 5,000
SeparatedChildFoundation
3,000

Grants(continued) 2024 2023
£ £
ShareCommunity 17,000 -
ShepherdsBushFamiliesProject - 5,000
SHINE - 3,380
StCuthbert'sCentre 9,900 -
StMaryleBowYoungHomelessCharity - 5,000
StepbyStepLondon 7,000 -
Switchback 5,000 >
SydenhamGarden - 5,000
TallShipsYouthTrust 3,000 -
TanzaniaDevelopmentTrust 5,000
TemwaUK 15,000 -
TheBrainTumourCharity - 30,000
TheCamdenPsychotherapyUnit 7,500 5,000
TheCoronersCourtSupportService - 5,000
TheHummingbirdInitiative 2,500 -
TheNehemiahProject 5,000 -
TheNoWayTrust - 5,000
TheSparkleFoundation - 2,025
TheStuartLowTrust - 4,955
TheVirtualDoctors 15,000 -
Tiyeni 5,000 -
ToLiveinHOPE 9,500 -
ToucanEmployment 5,000 -
TransformBurkina 3,000 -
TreasuresFoundation 4,000 -
TrussellTrust - 26,000
UEA- ChildBoneCancerStudy 25,965 -
UniversityofEastAnglia - 10,000
Unseen 5,000 -
VillageWater - 7,360
WaterWitnessInternational 15,000 -
WingsofHealing - 5,000
Woman'sTrust - 30,000
WonderFoundation - 5,000
WyeValleyMusic - 2,000
YoungandInspired 5,000 :
ZambiaOrphansAidUK -
5,000

480,815 540,967

Grants(continued) 2024 2023
£ £
Grantsrepaid
DECEarthquakeAppeal
(6,000)

n

474,815

540,967
6 Investments 2024 2023
Quotedinvestments £ £
Marketvalue1 April2023 7,585,947 8,281,482
Additions 1,000,331 1,029,107
Disposals (2,073,597) (1,612,100)
Unrealisedgain/(loss)onrevaluation 776,827 (173,573)
Realisedgain 3,288 3,571
Netmovementincashheldforinvestment
520,029

57,460
Marketvalue31March2024 7,812,825
7,585,947
Theinvestmentscanbesummarisedasfollows:
InvestmentassetsintheUK 5,255,373 5,087,655
InvestmentassetsoutsidetheUK
1,777,109

2,237,978
7,032,482 7,325,633
Cashheldforinvestment
780,343

260,314
7,812,825
7,585,947
At31Marchthefollowinginvestmentsaccountedformorethan5%oftheoverall At31Marchthefollowinginvestmentsaccountedformorethan5%oftheoverall portfolio
excludingcash:
2024
2023
SchroderGlobalSustainableGrowth 66.0%
55.2%
SparinvestEthicalGlobal 8.0%
8.2%
7 Gains/(losses)oninvestments 2024
2023
£
£
Revaluationofinvestments 776,827 (173,573)
Gainonsaleofinvestments 3,288
3,571
780,115

(170,002)

8 Debtors 2024 2023
£ £
Amountsfallingduewithinoneyear:
LordandLadyLurganTrust 680 81
MasonLePageCharitableTrust 41 41
ITexpensesprepaid
409

=

1,130

122
9 Creditors Restated
2024 2023
£ £
Amountsfallingduewithinoneyear:
Grantspayable 148,000 125,000
Auditfees 13,656 8,460
Accountancyfees 32,792 15,600
Administrationfees
175

-
194,623
149,060
Amountsfallingdueaftermorethanoneyear:
Grantspayable 10,000
60,000
10,000
60,000

Restated
2024 2023
£ £
FinancialAssets
Measuredatfairvaluethroughnet income:
ListedInvestments 7,812,825 7,585,947
Debtinstrumentsmeasuredatamortisedcost:
Cash
85,175

3,996

7,898,000

7,589,943
FinancialLiabilities
Measuredatamortisedcost:
Creditors
194,623

209,060

194,623

209,060
13 MovementinFunds Unrestricted Endowment Total Total
Fund Fund 2024 2023
2024 2024 £ £
Balanceat1 April2023 - 7,381,005 7,381,005 8,104,999
Incomingresources 102,134 - 102,134 73,236
Resourcesexpended (523,487) (45,260) (568,747) (627,228)
Otherrecognisedgainsandlosses - 780,115 780,115 (170,002)
Transferbetweenfunds
421,353

(421,353)

:

:
Balanceat31March2024
-

7,694,507

7,694,507

7,381,005
14 PrioryearmovementinFunds Unrestricted Endowment Total Total
Fund Fund 2023 2022
2023 2023 £ £
Balanceat1 April2022 - 8,104,999 8,104,999 8,230,403
Incomingresources 73,236 - 73,236 39,828
Resourcesexpended (579,530) (47,698) (627,228) (725,338)
Otherrecognisedgainsandlosses - (170,002) (170,002) 560,106
Transferbetweenfunds
506,294

(506,294)

-

-
Balanceat31March2023
-

7,381,005

7,381,005

8,104,999

15 Analysisofnetassetsbetweenfunds Unrestricted Endowment Total
Fund Fund 2024
2024 2024 £
Fundbalancesat31March2024arerepresentedby:
Investments - 7,812,825 7,812,825

Netcurrentassets

-

(108,318)

(108,318)

-

7,704,507

7,704,507
16 Prioryearanalysisofnetassetsbetweenfunds Unrestricted Endowment Restated
Fund Fund 2023
2023 2023 £
Fundbalancesat31March2023arerepresentedby:
Investments - 7,325,633 7,585,947

Netcurrentassets

:

55,372

3,996

-

7,381,005

7,589,943
17 Prioryearstatementoffinancialactivities
Unrestricted Endowment Total
funds funds 2023
£ £ £
Incomefrom:
Investments 73,236 - 73,236
Expenditureon:
Raisingfunds - (47,698) (47,698)

Charitableactivities

(579,530)

-

(579,530)

Totalresourcesexpended

(579,530)

(47,698)

(627,228)

Net(losses)/gainsoninvestments

-

(170,002)

(170,002)
Net(outgoing)/incomingresourcesbefore
transfer (506,294) (217,700) (723,994)

Grosstransferbetweenfunds

506,294

(506,294)

-
Netmovementinfunds - (723,994) (723,994)
Fundbalancesat1 April2022
-

8,104,999

8,104,999
Fundbalancesat31March2023

-

7,381,005

7,381,005