THE RIVER TRUST STATEMENT OF FINANCIAL sTATEMEr$ FOR THE YEAR ENDED 31 OCTOBER 2021
| Page | ||||
|---|---|---|---|---|
| Trustees' | Report | 1-3 | ||
| Independent Examiner's |
Report | |||
| Statement | of Financial | Activities | ||
| Balance Sheet | ||||
| Notes to | the Financial | Statements | 7-13 |
| Note | 2021 | 2020 | |||||||
|---|---|---|---|---|---|---|---|---|---|
| 2 | 2 | ||||||||
| Fixed Assets | |||||||||
| Investments | 403,949.77 | 391,645.96 | |||||||
| Current | Assets | ||||||||
| Debtors | 270.23 | ||||||||
| Cash at | Bank | 791.84 | 7,744.43 | ||||||
| Loans | 40,000.00 | 40,000.00 | |||||||
| 40,791 84 | 48,014.66 | ||||||||
| Less: | |||||||||
| Current | Liabilities | ||||||||
| Creditors, amounts |
falling due | ||||||||
| within one year | 10 | 1,314.00 | 8,676.00 | ||||||
| Net Current Assets | 39,477.84 | 39,338.66 | |||||||
| Assets | less Current | Liabilities' | 6443,427.61 | 2430,984.62 | |||||
| Capital | Fund | ||||||||
| Expendable Endowment |
513,854.99 | 489,675.49 | |||||||
| Income | Fund | ||||||||
| Unrestricted Fund |
(70,427.38) | (58,690.87) | |||||||
| 2443,427.61 | 2430,984.62 | ||||||||
| Tx 9 |
I tt | t | ts | dbyth | L | t~rV4 | 2022 | ||
| i | ~ | ~C.~ | |||||||
| avina | Irwin-Clark |
| Note | Unrestricted Fund E |
Expendable Endowment E, |
Expendable Endowment E, |
Total 2021 E |
Total 2020 E |
|||
|---|---|---|---|---|---|---|---|---|
| Income and Endowments | ||||||||
| Donations Received |
2 | 104,729.77 | 104,729.77 | 70,000.00 | ||||
| Investment Income |
3 | 12,062.72 | 12,062.72 | 14,982.42 | ||||
| Total Income and Endowments | E116,792.49 | E116,792.49 | E84,982.42 | |||||
| Expenditure | ||||||||
| Cost of raising funds: | ||||||||
| SG Kleinwort Hambros |
Investment | Management | Fees | 4,882.19 | 4,882.19 | 5,737.06 | ||
| Expenditure on Charitable |
Activities: | |||||||
| Donations | 4 | 122,670.00 | 122,670.00 | 94,225.00 | ||||
| Support Costs | 5 | 5,859.00 | 12,300.00 | 18,159.00 | 14,373.00 | |||
| Total Expenditure | E128,529.00 | E17,182.19 | E145,711.19 | E114,335.06 | ||||
| Net Expenditure | (E11,736.51) | (E17,182.19) | (E28,918.70) | (E29,352.64) | ||||
| Net Gains/(Loss) on |
Investments | |||||||
| Reahsed Gain/(Loss) | 6,189.27 | 6,189.27 | (20,316.47) | |||||
| Unrealised Gain/(Loss) |
35,172.42 | 35,172.42 | (28,694.20) | |||||
| 41,361.69 | 41,361.69 | (49,010.67) | ||||||
| Net Movement in Funds in |
the Year | (E11,736.51) | E24,179.50 | E12,442.99 | (E78,363.31) | |||
| Funds | ||||||||
| At 3I October 2020 | (58,690.87) | 489,675.49 | 430,984.62 | 509,347.93 | ||||
| Net Movement of Resources |
in the | Year | (11,736.51) | 24,179.50 | 12,442.99 | (78,363.31) | ||
| At 31 October 2021 | (E70,427.38) | E513,854.99 | E443,427.61 | E430,984.62 |
| 2 | Donations Received |
Donations Received |
2021 | 2020 | |||
|---|---|---|---|---|---|---|---|
| 8 | 2 | ||||||
| Ernest Kleinwort Charitable |
Trust | 105,000.00 | 70,000.00 | ||||
| Prior year Gift Aid tax credit | written | off | (270.23) | ||||
| 2104,729.77 | 270,000.00 | ||||||
| 3 | Investment Income |
2021 | 2020 | ||||
| f | |||||||
| Income from Investments | 12,062.72 | 15,237.57 | |||||
| Duplicate Dividend |
Reversed | (255.15) | |||||
| 211,792.49 | 214,982.42 | ||||||
| 4 | Donations to Charitable |
Institutions | 2021 | 2020 | |||
| 2 | 2 | ||||||
| Advancement of Christian |
Faith - | (6Donations) | |||||
| Christian Vision for |
Men | 1,000.00 | |||||
| Penny Trust | 1,000.00 | 1,000.00 | |||||
| St Peter's Brighton |
2,000.00 | ||||||
| Stewards Trust |
4,500.00 | ||||||
| Stewardship | 11,500.00 | 7,515.00 | |||||
| Youth With A Mission |
8,720.00 | 15,370.00 | |||||
| 28,720.00 | 23,885.00 | ||||||
| Church Funds - (1 |
Donation) | ||||||
| Barcombe Parochial | Church | Council | 12,000.00 | 10,000.00 | |||
| 12,000.00 | 10,000.00 |
| Missionary Work - (8 Donations) |
Missionary Work - (8 Donations) |
||
|---|---|---|---|
| African Enterprise | 1,000.00 | 1,000.00 | |
| Church Pastoral Aid Society |
3,000.00 | ||
| Footsteps Foundation | International | 2,000.00 | |
| Innovista International |
2,000.00 | 2,000.00 | |
| International Justice Mission |
3,000.00 | ||
| Operation Mobilisation |
UK | 2,000.00 | 2,500.00 |
| Pioneers UK Ministnes |
2,000.00 | ||
| StStephens Society | 2,000.00 | 2,000.00 | |
| 17,000.00 | 7,500.00 | ||
| Religious Education | -(9Donations) | ||
| Ashburnham Christian |
Trust (ACT) | 3,000.00 | 2,100.00 |
| Bible Society | 2,500.00 | 2,500.00 | |
| CARE | 6,500.00 | 6,525 00 | |
| Chasah Trust | 5,500.00 | 5,500.00 | |
| Haggai Institute |
1,000.00 | ||
| Eurasia Education Foundation |
500.00 | ||
| Lighthouse Central |
1,000.00 | ||
| Scripture Union (SU) |
5,000.00 | ||
| UCCF: The Christian | Unions | 1,500.00 | 1,500.00 |
| Wycliffe Bible Translators | 1,500.00 | 1,000.00 | |
| 27,500.00 | 19,625.00 | ||
| Religious Welfare Work - (9Donations) | |||
| Beauty from Ashes | 1,000.00 | 1,000.00 | |
| Care for the Family | 5,500.00 | 5,250.00 | |
| CMS | 2,000.00 | ||
| Open Doors UK | 2,000.00 | 2,000.00 | |
| Relationships Foundation |
1,000.00 | 2,000.00 | |
| Release International | 1,000.00 | 1,000.00 | |
| The Marriage Foundation |
2,000.00 | ||
| The Micah Trust | 1,000.00 | ||
| The Prison Fellowship | 1,450.00 | 1,450.00 | |
| ZANE | 2,000.00 | 1,500.00 | |
| 17,950.00 | 15,200.00 | ||
| Miscellaneous -(9Donations) |
|||
| African Pastors | 1,500.00 | 1,500.00 | |
| Allnations | 2,000.00 | ||
| Chestnut Tree House | 2,000.00 | ||
| Chloe Talitha | 2,000.00 | ||
| HoverAid Trust |
1,500.00 | ||
| London City Mission | 1,500.00 | ||
| Morning Star |
1,000.00 | ||
| SABRA | 1,500.00 | ||
| Sat-7 | 1,000.00 | 1,000.00 | |
| Soldiers and Airmen | 1,000.00 |
| St Barnabas Hospices Sussex | St Barnabas Hospices Sussex | St Barnabas Hospices Sussex | St Barnabas Hospices Sussex | 2,000.00 | |||
|---|---|---|---|---|---|---|---|
| St Luke's Healthcare | 1,015.00 | ||||||
| St Peter & St | James | Hospice | 1,500.00 | 1,500.00 | |||
| Sussex Community | Foundation | 6,000.00 | 3,000.00 | ||||
| Tear Fund | 2,500.00 | 2,50000 | |||||
| 19,500.00 | 18,015.00 | ||||||
| Total Donations | Et22,670.00 | 794,225.00 | |||||
| 5 | Support Costs | 2021 | 2020 | ||||
| 2 | 2 | ||||||
| Unrestricted | Fund | ||||||
| SG Kleinwort | Hambros | Trust Company | (UK) Limited Fees | 5,859.00 | 4,662.00 | ||
| 5,859.00 | 4,662.00 | ||||||
| Expendable | Endowment: | ||||||
| SG Kleinwort | Hambros | Trust Company | (UK) Limited Fees | 10,881.00 | 8,658.00 | ||
| SG Kleinwort | Hambros | Trust Company | (UK) Limited ARC Fees | 15.00 | |||
| Independent | Examiner's | Fees | 1,314.00 | 1,038.00 | |||
| Bank Charges | 105.00 | ||||||
| 12,300.00 | 9,711.00 | ||||||
| Total Support | Costs | 218,159.00 | 214,373.00 |
| 7 | Investments quoted |
on | on | a recognised | a recognised | a recognised | a recognised | Stock Exchange | Stock Exchange | 2021 | 2020 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| 2 | 9 | ||||||||||
| Market Value Brought | Forward | 381,772.55 | 460,403.55 | ||||||||
| Purchases | 102,489.49 | 165,824.28 | |||||||||
| Disposals | (129,909.17) | H 95,444.61) | |||||||||
| 354,352.87 | 430,783.22 | ||||||||||
| Realised Gain/(Loss) | 6,189.27 | (20,316.47) | |||||||||
| Unrealised Gain/(Loss) |
35,172.42 | (28,694.20) | |||||||||
| Market Value | 395,714.56 | 381,772.55 | |||||||||
| Cash on SG Kleinwort | Hambros | Account | 8,235.21 | 9,873.41 | |||||||
| Total Investments | 6403,949.77 | 2391,645.96 | |||||||||
| Investments comprising |
greater | than | 5/o of the Portfolio | 2021 | 2020 | ||||||
| o/o | |||||||||||
| Artemis Income Fund |
Income | Un~ts | 5.78 | 5.90 | |||||||
| BNY Mellon Fund Managers | 6.94 | 6.10 | |||||||||
| Invesco Asset Managers | 6.95 | 7.60 | |||||||||
| JupiterJapan | 5.33 | ||||||||||
| M&G Charifund | 6.04 | ||||||||||
| M&G Securities | 5.10 | ||||||||||
| Multi Units Luxembourg | Core | 9.12 | 15.30 | ||||||||
| Multi Units Luxembourg | S&P 500 | 5.12 | 9.10 | ||||||||
| Standard Life |
7.15 | 5.20 | |||||||||
| Threadneedle Investment |
UK | Equity Inc | Zni Nav | 5.99 | 5.50 | ||||||
| 9 | Loans | 2021 | 2020 | ||||||||
| Interest Free | 2 | 6 | |||||||||
| Youth With A Mission: | repayable | on demand | 40,000.00 | 40,000.00 | |||||||
| 640,000.00 | 240,00000 | ||||||||||
| 10 | Creditors, amounts | falling due | within | one year | 2021 | 2020 | |||||
| 2 | |||||||||||
| Independent Examiner's |
Fees | 1,314.00 | 2,076.00 | ||||||||
| SG Kleinwort Hambros |
Trust Company | (UK) Limited Fees | 6,600.00 | ||||||||
| 21,314.00 | 28,676.00 |
| 11 | Expendable | Endowment | ||
|---|---|---|---|---|
| Movement | in Funds | 2021 | 2020 | |
| 8 | K | |||
| Balance at | 31 October 2020 | 489,675.49 | 554,134.22 | |
| Gains and Transfers | 24,179.50 | (64,458.73) | ||
| Balance at | 31 October 2021 | 6513,854.99 | F489,675.49 |
| 12 | Unrestricted | Fund | |||||||
|---|---|---|---|---|---|---|---|---|---|
| Movement in |
Funds | 2021 | 2020 | ||||||
| 6 | |||||||||
| Balance at 31October | 2020 | (58,690.87) | (44,786.29) | ||||||
| Gains and Transfers | (11,736.51) | (13,904.58) | |||||||
| Balance at 31 October | 2021 | (670,427.38) | (658,690.87) | ||||||
| The income funds of the charity will be |
allocated | by the trustees | towards charities |
and chantable | activities, as | ||||
| set out in the | Trustees' | Report attached | to these | financial | statements. | ||||
| 13 | Analysis of net assets | between funds | |||||||
| Expendable | Endowment | 2021 | 2020 | ||||||
| 2 | 2 | ||||||||
| Investments | 395,714.56 | 381,772.55 | |||||||
| Cash at bank | 8,235.21 | 9,873.41 | |||||||
| Other net current assets/(liabilities) | 109,905.22 | 98,029.53 | |||||||
| 6513,854.99 | 2489,675.49 | ||||||||
| Unrestricted | Fund | ||||||||
| Investments | |||||||||
| Cash at bank | 791.84 | 7,744.43 | |||||||
| Other net current assets/(liabilities) | (71,219.22) | (66,435.30) | |||||||
| (270,427.38) | (658,690.87) | ||||||||
| Total | |||||||||
| Investments | 395,714.56 | 381 772 55 | |||||||
| Cash at bank | 9,027.05 | 17,617.84 | |||||||
| Other net current assets/(liabilities) | 38,686.00 | 31,594.23 | |||||||
| 6443,427.61 | 6430,984.62 |